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? | $53,646 | $0 | $14,463 | $1,271 | $0 | $0 | $2,160 | $2,448 | $2,448 | $2,448 |
| Gross Profit? | -$53,646 | $0 | -$14,463 | -$1,271 | $0 | $0 | -$2,160 | -$2,448 | -$2,448 | -$2,448 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $6.81M | $3.46M | $5.52M | $349,219 | $211,818 | $220,441 | $270,887 | $156,189 | $128,179 | $139,066 |
| Operating Income? | -$6.86M | -$3.46M | -$5.52M | -$1.62M | -$202,000 | -$202,000 | -$255,000 | -$140,457 | -$111,000 | -$123,965 |
| EBITDA? | -$6.81M | -$3.48M | -$5.53M | -$1.62M | -$202,000 | -$200,000 | -$254,840 | -$152,125 | -$178,000 | -$61,292 |
| Income Before Tax | -$5.85M | -$3.16M | -$4.79M | -$1.68M | -$222,000 | -$220,000 | -$273,000 | -$162,701 | -$80,627 | -$219,288 |
| Income Tax Expense | $26,943 | $10,587 | $59,867 | $0 | $0 | $0 | $0 | $0 | -$50,000 | $0 |
| Net Income? | -$5.88M | -$3.17M | -$4.85M | -$1.68M | -$222,000 | -$220,000 | -$273,000 | -$162,701 | -$80,627 | -$219,288 |
| EPS? | $-0.04 | $-0.04 | $-0.08 | $-0.04 | $-0.01 | $-0.01 | $-0.01 | $-0.01 | $-0.01 | $-0.01 |
| Diluted EPS? | $-0.04 | $-0.04 | $-0.08 | $-0.04 | $-0.01 | $-0.01 | $-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