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 | $0 | $0 | $0 | $28,350 | $113,376 | $105,565 | $30,983 | $1,489 |
| Gross Profit? | $0 | $0 | $0 | $0 | $0 | -$28,350 | -$113,000 | -$106,000 | -$30,983 | -$1,489 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $654,414 | $601,055 | $1.05M | $1.36M | $620,933 | $793,000 | $1.88M | $1.63M | $2.69M | $1.07M |
| Operating Income? | -$1.00M | -$601,000 | -$1.01M | -$1.25M | -$750,000 | -$897,000 | -$1.81M | -$1.63M | -$2.20M | -$877,000 |
| EBITDA? | -$1.00M | $193,228 | -$1.05M | -$1.41M | -$845,000 | -$868,000 | -$1.81M | -$1.63M | -$2.20M | -$1.07M |
| Income Before Tax | -$1.00M | -$569,000 | -$1.85M | -$1.30M | -$805,000 | -$945,000 | -$1.99M | -$2.09M | -$2.69M | -$2.48M |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | $0 | -$205,000 | $0 | $63,913 |
| Net Income? | -$1.00M | -$569,000 | -$1.85M | -$1.30M | -$805,000 | -$945,000 | -$1.99M | -$2.09M | -$2.69M | -$2.48M |
| EPS? | $0.00 | $-0.01 | $-0.02 | $-0.02 | $-0.02 | $-0.03 | $-0.11 | $-0.34 | $-0.62 | $-1.33 |
| Diluted EPS? | $0.00 | $-0.01 | $-0.02 | $-0.02 | $-0.02 | $-0.03 | $-0.11 | $-0.34 | $-0.62 | $-1.33 |
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