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 2013 | FY 2012 | FY 2011 | FY 2010 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue? | $0 | $0 | $0 | $150,000 | $0 | $0 | $0 | $0 | $344 | $5,000 |
| Revenue Growth? | 0.0% | 0.0% | -100.0% | 0.0% | 0.0% | 0.0% | 0.0% | -100.0% | -93.1% | 0.0% |
| Cost of Revenue? | $500 | $21,000 | $21,000 | $112,764 | $0 | $0 | $182,828 | $30,337 | $0 | $5,038 |
| Gross Profit? | -$500 | -$21,000 | -$21,000 | $37,236 | $0 | $0 | -$182,828 | -$30,337 | $344 | -$38 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | +24.8% | 0.0% | 0.0% | 0.0% | 0.0% | +100.0% | -0.8% |
| Operating Expenses? | $757,111 | $595,513 | $1.19M | $524,586 | $459,270 | $554,769 | $735,348 | $3.75M | $23,677 | $28,431 |
| Operating Income? | -$757,611 | -$574,839 | -$1.17M | -$524,586 | -$456,420 | -$554,769 | -$735,348 | -$3.76M | -$23,333 | -$28,469 |
| EBITDA? | -$757,111 | -$595,513 | -$1.19M | $197,603 | $0 | $0 | -$676,781 | -$3.70M | -$23,333 | -$28,469 |
| Income Before Tax | -$757,611 | -$596,013 | -$1.19M | -$319,867 | -$459,270 | -$555,149 | -$988,849 | -$3.82M | -$23,333 | -$28,469 |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | -$250,337 | $179 | $0 | $0 |
| Net Income? | -$757,611 | -$596,013 | -$1.23M | -$319,867 | -$459,270 | -$555,149 | -$988,849 | -$3.82M | -$23,333 | -$28,469 |
| EPS? | $-0.01 | $0.00 | $-0.01 | $-0.00 | $-0.01 | $-0.01 | $-0.01 | $-0.05 | $-0.00 | $-0.00 |
| Diluted EPS? | $-0.01 | $0.00 | $-0.01 | $-0.00 | $-0.01 | $-0.01 | $-0.01 | $-0.05 | $-0.00 | $-0.00 |
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