Financials in USD. Standardized financial statements.
There is not enough income statement data to build the visual flow yet.
| Metric | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | FY 2018 | FY 2017 | FY 2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue? | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Revenue Growth? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Cost of Revenue? | $66,334 | $90,939 | $94,550 | $42,359 | $40,114 | $65,992 | $113,175 | $17,068 | $6,990 | $9,258 |
| Gross Profit? | -$66,334 | -$90,939 | -$94,550 | -$42,359 | -$40,114 | -$66,141 | -$116,259 | -$17,068 | -$89,065 | -$9,258 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $2.35M | $1.48M | $2.40M | $2.92M | $1.87M | $1.30M | $2.18M | $3.94M | $2.41M | $2.83M |
| Operating Income? | -$2.42M | -$1.55M | -$2.75M | -$2.96M | -$2.44M | -$1.30M | -$2.09M | -$3.81M | -$2.67M | -$2.65M |
| EBITDA? | -$2.35M | -$1.61M | -$2.80M | -$2.92M | -$6.50M | -$161,000 | -$2.20M | -$3.81M | -$2.50M | -$2.65M |
| Income Before Tax | -$2.59M | -$1.20M | -$2.09M | -$520,808 | -$8.73M | -$231,000 | -$5.18M | -$4.54M | -$505,000 | -$2.53M |
| Income Tax Expense | $0 | $0 | $0 | $65,852 | -$337,683 | $851,648 | $0 | -$138,000 | -$1.80M | -$299,000 |
| Net Income? | -$2.59M | -$1.20M | -$2.09M | -$610,003 | -$8.23M | -$1.08M | -$5.18M | -$4.54M | -$505,000 | -$2.53M |
| EPS? | $-0.01 | $-0.00 | $-0.01 | $-0.00 | $-0.03 | $-0.00 | $-0.02 | $-0.02 | $-0.00 | $-0.01 |
| Diluted EPS? | $-0.01 | $-0.00 | $-0.01 | $-0.00 | $-0.03 | $-0.00 | $-0.02 | $-0.02 | $-0.00 | $-0.01 |
Revenue, profitability, margins, EPS, and share-count trends over time.
Top-line demand and scale over time
Profit left after direct production costs
Core business profitability before financing and tax
Bottom-line profit after all expenses
Profit allocated to each diluted share
Share count trend that affects EPS quality
Gross, operating, and net margin quality