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 2013 | FY 2012 | FY 2011 | FY 2010 | FY 2009 | FY 2008 | FY 2007 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue? | $0 | $5,000 | $0 | $397,199 | $357,943 | $524,825 | $448,564 | $48,265 | $0 | $0 |
| Revenue Growth? | -100.0% | 0.0% | -100.0% | +11.0% | -31.8% | +17.0% | +829.4% | 0.0% | 0.0% | 0.0% |
| Cost of Revenue? | $0 | $121,648 | $11,304 | $358,288 | $314,996 | $495,509 | $388,893 | $36,524 | $476,319 | $145,370 |
| Gross Profit? | $0 | -$116,648 | -$11,304 | $38,911 | $42,947 | $29,316 | $59,671 | $11,741 | -$476,000 | -$145,000 |
| Gross Margin? | 0.0% | -2333.0% | 0.0% | +9.8% | +12.0% | +5.6% | +13.3% | +24.3% | 0.0% | 0.0% |
| Operating Expenses? | $434,624 | $249,538 | $83,271 | $1.59M | $440,320 | $321,846 | $272,253 | $280,718 | $777,139 | $351,623 |
| Operating Income? | -$434,819 | -$366,186 | -$94,575 | -$1.55M | -$397,000 | -$293,000 | -$213,000 | -$268,977 | -$777,000 | -$352,000 |
| EBITDA? | -$434,819 | $518,841 | -$64,451 | -$2.74M | -$366,000 | -$168,000 | -$119,000 | -$262,950 | -$685,000 | -$389,000 |
| Income Before Tax | -$291,519 | $396,762 | -$76,793 | -$2.94M | -$454,000 | -$339,000 | -$253,000 | -$310,842 | -$686,000 | -$390,000 |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $73,359 | $440,078 | $63,509 |
| Net Income? | -$291,519 | $396,762 | -$76,793 | -$3.53M | -$454,000 | -$339,000 | -$253,000 | -$342,336 | -$1.22M | -$415,000 |
| EPS? | $-0.00 | $0.00 | $-0.00 | $-0.06 | $-0.06 | $-0.33 | $-0.25 | $-0.35 | $-1.41 | $-0.55 |
| Diluted EPS? | $-0.00 | $0.00 | $-0.00 | $-0.06 | $-0.06 | $-0.33 | $-0.25 | $-0.35 | $-1.41 | $-0.55 |
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