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 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue? | $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% |
| Cost of Revenue? | $910.26 | $0 | $0 | $190,559 | $363,509 | $740,161 | $537,201 | $912,539 | $0 |
| Gross Profit? | -$910 | $0 | $0 | -$191,000 | -$364,000 | -$740,000 | -$537,000 | -$913,000 | $0 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $283,635 | $261,779 | $313,125 | $316,262 | $1.32M | $1.11M | $671,724 | $1.41M | $269,222 |
| Operating Income? | -$284,546 | -$261,779 | -$313,000 | -$488,000 | -$1.69M | -$1.85M | -$1.21M | -$2.32M | -$269,000 |
| EBITDA? | -$283,636 | -$261,620 | -$370,000 | -$179 | -$1.39M | -$1.85M | -$1.22M | -$2.32M | $0 |
| Income Before Tax | -$1.53M | -$264,756 | -$1.73M | -$525,000 | -$1.80M | -$2.12M | -$1.23M | -$2.31M | -$269,000 |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | -$359,000 |
| Net Income? | -$1.53M | -$265,000 | -$1.73M | -$525,000 | -$1.80M | -$2.12M | -$1.23M | -$2.31M | -$269,000 |
| EPS? | $-0.10 | $-0.02 | $-0.24 | $-0.10 | $-0.40 | $-0.98 | $-0.80 | $-2.29 | $-0.50 |
| Diluted EPS? | $-0.10 | $-0.02 | $-0.24 | $-0.10 | $-0.40 | $-0.98 | $-0.80 | $-2.29 | $-0.50 |
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