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? | $63,051 | $0 | $52,143 | $18,797 | $18,797 | $18,797 | $0 | $0 | $0 | $0 |
| Gross Profit? | $0 | $0 | -$52,143 | -$18,797 | -$18,797 | -$18,797 | $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? | $438,773 | $509,117 | $1.72M | $2.03M | $701,371 | $1.35M | $1.63M | $930,131 | $895,761 | $449,504 |
| Operating Income? | -$1.00M | -$509,000 | -$1.53M | -$1.91M | -$637,000 | -$1.30M | -$1.63M | -$1.42M | -$819,000 | -$450,000 |
| EBITDA? | $0 | -$564,000 | -$1.57M | -$1.93M | -$651,000 | -$1.32M | -$1.63M | -$722,000 | -$819,000 | -$439,000 |
| Income Before Tax | $0 | -$828,000 | -$2.70M | -$1.42M | -$375,000 | -$2.25M | -$1.65M | -$444,000 | -$1.01M | -$498,000 |
| Income Tax Expense | $0 | $0 | $0 | -$140,000 | -$23,014 | $0 | -$26,000 | -$600,000 | -$1,875 | $0 |
| Net Income? | $0 | -$828,000 | -$2.70M | -$1.27M | -$352,000 | -$2.25M | -$1.62M | -$444,000 | -$1.01M | -$498,000 |
| EPS? | $0.00 | $-0.03 | $-0.11 | $-0.06 | $-0.02 | $-0.11 | $-0.09 | $-0.03 | $-0.06 | $-0.03 |
| Diluted EPS? | $0.00 | $-0.03 | $-0.11 | $-0.06 | $-0.02 | $-0.11 | $-0.09 | $-0.03 | $-0.06 | $-0.03 |
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