Financials in USD. Standardized financial statements.
There is not enough income statement data to build the visual flow yet.
| Metric | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | FY 2018 | FY 2017 | FY 2016 | FY 2015 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue? | $0 | $5,240 | $79,729 | $0 | $0 | $0 | $0 | $0 | $0 | $877,975 |
| Revenue Growth? | -100.0% | -93.4% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | -100.0% | 0.0% |
| Cost of Revenue? | $0 | $0 | $0 | $4,183 | $4,358 | $0 | $0 | $0 | $0 | $0 |
| Gross Profit? | $0 | $5,240 | $79,729 | -$4,183 | -$4,358 | $0 | $0 | $0 | $0 | $0 |
| Gross Margin? | 0.0% | +100.0% | +100.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $211,092 | $5,240 | $238,669 | $2.23M | $4.77M | $3.53M | $683,147 | $259,012 | $245,790 | $877,975 |
| Operating Income? | -$211,000 | -$348,000 | -$159,000 | -$2.23M | -$4.15M | -$2.81M | -$683,000 | -$160,000 | -$246,000 | -$351,000 |
| EBITDA? | -$812,000 | -$588,363 | -$326,000 | -$3.08M | -$4.52M | -$3.37M | -$627,000 | -$259,000 | -$677,000 | $363,015 |
| Income Before Tax | -$519,000 | -$389,000 | -$237,000 | -$3.09M | -$4.53M | -$3.37M | -$645,000 | -$259,000 | -$677,000 | $353,283 |
| Income Tax Expense | $0 | $278,548 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Net Income? | -$519,000 | -$667,000 | -$237,000 | -$3.09M | -$4.53M | -$3.37M | -$645,000 | -$259,000 | -$677,000 | $353,283 |
| EPS? | $-0.02 | $-0.02 | $-0.01 | $-0.10 | $-0.14 | $-0.11 | $-0.03 | $-0.01 | $-0.03 | $0.01 |
| Diluted EPS? | $-0.02 | $-0.02 | $-0.01 | $-0.10 | $-0.14 | $-0.11 | $-0.03 | $-0.01 | $-0.03 | $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