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? | $216,895 | $321,228 | $286,535 | $282,740 | $281,132 | $140,000 | $12,000 | $12,000 | $12,000 | $12,000 |
| Gross Profit? | -$216,895 | -$321,000 | -$287,000 | -$283,000 | -$281,000 | -$140,000 | -$12,000 | -$12,000 | -$12,000 | -$12,000 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $5.16M | $3.03M | $3.26M | $1.33M | $1.85M | $800,278 | $20,436 | $521,908 | $30,229 | $3,848 |
| Operating Income? | -$5.38M | -$3.36M | -$3.54M | -$1.34M | -$1.85M | -$940,000 | -$32,439 | -$534,000 | -$42,230 | -$15,850 |
| EBITDA? | -$5.16M | -$3.03M | -$3.31M | -$1.39M | -$1.83M | -$800,000 | -$20,436 | -$522,000 | -$30,229 | -$3,848 |
| Income Before Tax | -$5.31M | -$3.45M | -$3.64M | -$171,000 | -$2.11M | -$940,000 | -$32,436 | -$534,000 | -$42,654 | -$15,848 |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | -$0 |
| Net Income? | -$5.31M | -$3.45M | -$3.64M | -$171,000 | -$2.11M | -$940,000 | -$32,436 | -$534,000 | -$42,654 | -$15,848 |
| EPS? | $-0.01 | $-0.01 | $-0.01 | $-0.00 | $-0.01 | $-0.00 | $-0.00 | $-0.00 | $-0.00 | $-0.00 |
| Diluted EPS? | $-0.01 | $-0.01 | $-0.01 | $-0.00 | $-0.01 | $-0.00 | $-0.00 | $-0.00 | $-0.00 | $-0.00 |
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