Financials in USD. Standardized financial statements.
There is not enough income statement data to build the visual flow yet.
| Metric | FY 2013 | FY 2012 | FY 2011 | FY 2010 | FY 2009 | FY 2008 | FY 2007 | FY 2006 | FY 2005 | FY 2004 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue? | $0 | $0 | $0 | $0 | $0 | $30,497 | $13,407 | $53 | $10,581 | $195 |
| Revenue Growth? | 0.0% | 0.0% | 0.0% | 0.0% | -100.0% | +127.5% | +25196.2% | -99.5% | +5326.2% | 0.0% |
| Cost of Revenue? | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Gross Profit? | $0 | $0 | $0 | $0 | $0 | $30,497 | $13,407 | $53 | $10,581 | $195 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | +100.0% | +100.0% | +100.0% | +100.0% | +100.0% |
| Operating Expenses? | $474,465 | $433,838 | $7.75M | $579,730 | $563,394 | $756,128 | $528,107 | $1.82M | $523,515 | $459,898 |
| Operating Income? | -$474,000 | -$434,000 | -$7.75M | -$580,000 | -$563,000 | -$725,631 | -$514,700 | -$1.82M | -$513,000 | -$460,000 |
| EBITDA? | -$243,000 | -$302,000 | -$7.49M | $620,045 | -$139,000 | -$723,500 | -$511,785 | -$1.82M | -$165,000 | -$374,000 |
| Income Before Tax | -$474,000 | -$434,000 | -$7.75M | $607,274 | -$144,000 | -$1.01M | -$522,079 | $0 | $0 | $0 |
| Income Tax Expense | $0 | $0 | $0 | $167,623 | $148,712 | -$379,068 | $0 | $0 | $0 | $0 |
| Net Income? | -$474,000 | -$434,000 | -$7.75M | $439,651 | -$293,000 | -$633,951 | -$522,079 | -$1.74M | -$535,000 | -$472,000 |
| EPS? | $-0.01 | $-0.01 | $-0.09 | $0.01 | $-0.00 | $-0.01 | $-0.01 | $-0.03 | $-0.01 | $-0.01 |
| Diluted EPS? | $-0.01 | $-0.01 | $-0.09 | $0.01 | $-0.00 | $-0.01 | $-0.01 | $-0.03 | $-0.01 | $-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