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? | $84,413 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Gross Profit? | -$84,413 | $0 | -$33,992 | $0 | $0 | $0 | $0 | $0 | $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? | $740,740 | $782,063 | $621,221 | $837,756 | $1.07M | $381,622 | $121,646 | $88,296 | $53,846 | $35,455 |
| Operating Income? | -$825,153.7 | -$782,063 | -$621,000 | -$830,000 | -$1.07M | -$382,000 | -$122,000 | -$88,296 | -$54,239 | -$17,922 |
| EBITDA? | -$740,740 | -$864,000 | -$621,000 | -$830,000 | -$1.07M | -$382,000 | -$122,000 | -$88,296 | -$53,846 | -$35,455 |
| Income Before Tax | -$4.75M | -$967,000 | -$659,000 | $1.39M | -$1.08M | -$388,000 | -$122,000 | -$88,417 | -$55,566 | -$35,692 |
| Income Tax Expense | $0 | $0 | $0 | $93,050 | $0 | $0 | $0 | $0 | $0 | $0 |
| Net Income? | -$4.75M | -$967,000 | -$659,000 | $1.30M | -$1.08M | -$388,000 | -$122,000 | -$88,417 | -$55,566 | -$35,692 |
| EPS? | $-0.11 | $-0.02 | $-0.02 | $0.04 | $-0.04 | $-0.03 | $-0.01 | $-0.01 | $-0.01 | $-0.01 |
| Diluted EPS? | $-0.11 | $-0.02 | $-0.02 | $0.04 | $-0.04 | $-0.03 | $-0.01 | $-0.01 | $-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