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? | $0 | $0 | $398 | $489 | $1,350 | $1,705 | $1,749 | $1,170 | $1,129 | $1,386 |
| Gross Profit? | $0 | $0 | -$398 | -$489 | -$1,350 | -$1,705 | -$1,749 | -$1,170 | -$1,129 | -$1,386 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $72,342 | $166,553 | $128,972 | $192,305 | $469,299 | $551,033 | $300,427 | $301,794 | $241,876 | $459,741 |
| Operating Income? | -$72,342 | -$167,000 | -$128,972 | -$163,353 | -$441,000 | -$551,000 | -$302,000 | -$303,000 | -$209,000 | -$391,000 |
| EBITDA? | -$72,342 | -$167,000 | -$128,972 | -$163,353 | -$442,226 | -$552,000 | -$300,000 | -$302,000 | -$236,000 | -$457,000 |
| Income Before Tax | -$156,891 | -$793,000 | -$162,092 | -$194,717 | -$470,000 | -$815,000 | -$308,000 | -$300,000 | -$334,000 | -$563,000 |
| Income Tax Expense | $1,900 | -$32,500 | -$2,942 | -$3,290 | -$95,585 | -$83,115 | -$27,911 | -$77,718 | -$43,924 | -$42,536 |
| Net Income? | -$154,991 | -$760,000 | -$159,150 | -$191,427 | -$374,000 | -$732,000 | -$280,000 | -$222,000 | -$290,000 | -$520,000 |
| EPS? | $-0.00 | $-0.03 | $-0.01 | $-0.01 | $-0.00 | $-0.01 | $-0.02 | $-0.00 | $-0.03 | $-0.01 |
| Diluted EPS? | $-0.00 | $-0.03 | $-0.01 | $-0.01 | $-0.00 | $-0.01 | $-0.02 | $-0.00 | $-0.03 | $-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