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? | $9,839 | $0 | $9,895 | $9,895 | $2,474 | $23.275 | $0 | $24,117 | $0 | $0 |
| Gross Profit? | $0 | $0 | -$9,895 | -$9,895 | -$2,474 | -$23.275 | $0 | -$24,117 | $0 | $0 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $3.54M | $2.48M | $927,916 | $1.14M | $255,624 | $249,442 | $149,170 | $236,319 | $201,081 | $322,605 |
| Operating Income? | -$4.00M | -$2.48M | -$895,404 | -$1.10M | -$226,295 | -$180,065 | -$115,736 | -$190,000 | -$168,000 | -$284,606 |
| EBITDA? | -$3.00M | -$2.48M | -$895,404 | -$1.10M | -$226,295 | -$248,351 | $0 | $236,319 | -$168,000 | -$284,606 |
| Income Before Tax | -$3.00M | -$2.44M | -$910,464 | -$995,066 | -$79,967 | $2.52M | -$153,715 | -$234,000 | -$200,000 | $92,549 |
| Income Tax Expense | $0 | $0 | -$37 | $2,779 | $36,452 | $0 | $0 | $0 | $0 | $0 |
| Net Income? | -$3.00M | -$2.44M | -$910,427 | -$997,845 | -$116,419 | $2.52M | -$159,951 | -$234,000 | -$200,000 | $92,549 |
| EPS? | $0.00 | $-0.05 | $-0.02 | $-0.03 | $-0.00 | $0.16 | $-0.02 | $-0.02 | $-0.02 | $0.01 |
| Diluted EPS? | $0.00 | $-0.05 | $-0.02 | $-0.03 | $-0.00 | $0.13 | $-0.02 | $-0.02 | $-0.02 | $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