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? | $27,995 | $5,730 | $54,766 | $4,658 | $75,943 | $58,972 | $21,701 | $23,641 | $24,316 | $26,531 |
| Gross Profit? | -$27,995 | -$5,730 | -$54,766 | -$4,658 | -$75,943 | -$58,972 | -$21,701 | -$23,641 | -$24,316 | -$26,531 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $1.82M | $1.22M | $1.33M | $890,661 | $1.37M | $1.12M | $1.01M | $1.08M | $1.32M | $1.03M |
| Operating Income? | -$1.85M | -$1.22M | -$1.02M | -$895,000 | -$1.05M | -$948,000 | -$768,000 | -$894,000 | -$1.11M | -$503,000 |
| EBITDA? | $2.56M | -$1.07M | -$861,178 | -$607,404 | -$653,000 | -$1.01M | $607,396 | -$547,000 | -$468,000 | $442,611 |
| Income Before Tax | $2.53M | -$1.59M | -$395,000 | -$208,000 | $734,132 | $2.63M | -$1.31M | -$1.46M | -$684,000 | $762,558 |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $70,664 | $0 | $0 | $0 | -$1.79M |
| Net Income? | $2.53M | -$1.59M | -$395,000 | -$208,000 | $734,132 | $2.63M | -$1.31M | -$1.46M | -$684,000 | $762,558 |
| EPS? | $0.03 | $-0.02 | $-0.01 | $-0.00 | $0.01 | $0.04 | $-0.02 | $-0.03 | $-0.02 | $0.02 |
| Diluted EPS? | $0.03 | $-0.02 | $-0.01 | $-0.00 | $0.01 | $0.04 | $-0.02 | $-0.03 | $-0.02 | $0.02 |
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