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 2013 | FY 2012 | FY 2011 | FY 2010 | FY 2009 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue? | $0 | $0 | $106,433 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Revenue Growth? | 0.0% | -100.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Cost of Revenue? | $24,667 | $24,667 | $12,333 | $0 | $0 | $520,000 | $520,000 | $520,000 | $520,000 | $130,000 |
| Gross Profit? | -$24,667 | -$24,667 | $94,100 | $0 | $0 | -$520,000 | -$520,000 | -$520,000 | -$520,000 | -$130,000 |
| Gross Margin? | 0.0% | 0.0% | +88.4% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $27,815 | $214,893 | $480,201 | $1.76M | $250,000 | $499,180 | $195,811 | $364,107 | $688,193 | $4.33M |
| Operating Income? | -$52,482 | -$240,000 | -$386,000 | -$1.76M | -$250,000 | -$1.02M | -$716,000 | -$884,000 | -$1.21M | -$4.46M |
| EBITDA? | -$27,815 | -$10,240 | -$311,000 | -$1.76M | -$250,000 | -$499,000 | -$196,000 | -$364,000 | -$15.56M | -$5.09M |
| Income Before Tax | -$76,163 | -$34,907 | -$323,000 | -$1.76M | -$250,000 | -$1.12M | -$804,000 | -$1.19M | -$16.72M | -$5.44M |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Net Income? | -$76,163 | -$34,907 | -$323,000 | -$1.76M | -$250,000 | -$1.12M | -$804,000 | -$1.19M | -$16.72M | -$5.44M |
| EPS? | $-0.00 | $-0.00 | $-0.01 | $-0.06 | $-0.01 | $-0.03 | $-0.04 | $-4.53 | $-95.00 | $-551387.00 |
| Diluted EPS? | $-0.00 | $-0.00 | $-0.01 | $-0.06 | $-0.01 | $-0.03 | $-0.04 | $-4.53 | $-95.00 | $-551387.00 |
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