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 2016 | FY 2015 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue? | $0 | $0 | $0 | $3 | $0 | $1,150 | $312 | $264 | $0 | $27,000 |
| Revenue Growth? | 0.0% | 0.0% | -100.0% | 0.0% | -100.0% | +268.6% | +18.2% | 0.0% | -100.0% | 0.0% |
| Cost of Revenue? | $36,467 | $117,468 | $24,466 | $105,538 | $107,528 | $9,608 | $78 | $66 | $0 | $0 |
| Gross Profit? | -$36,467 | -$117,000 | -$24,466 | -$106,000 | -$108,000 | -$8,458 | $234 | $198 | $0 | $27,000 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | -3533333.3% | 0.0% | -735.5% | +75.0% | +75.0% | 0.0% | +100.0% |
| Operating Expenses? | $330,642 | $315,986 | $302,704 | $3.53M | $5.61M | $517,463 | $385,078 | $390,000 | $133,979 | $100,066 |
| Operating Income? | -$367,109 | -$433,000 | -$153,000 | -$3.64M | -$5.72M | -$527,071 | -$385,000 | -$390,000 | -$134,000 | -$73,070 |
| EBITDA? | -$349,642 | -$391,000 | -$6.97M | -$1.12M | $208.81M | -$518,613 | $0 | -$940,000 | -$134,000 | -$73,066 |
| Income Before Tax | -$2.28M | -$1.51M | -$7.31M | -$1.36M | $208.43M | -$231.72M | $921,261 | -$967,000 | -$144,000 | -$78,218 |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | -$115,000 | $0 | $0 | $0 |
| Net Income? | -$2.28M | -$1.51M | -$7.31M | -$1.36M | $208.43M | -$231.72M | $1.04M | -$967,000 | -$144,000 | -$78,218 |
| EPS? | $0.00 | $-0.00 | $-0.00 | $-0.00 | $0.11 | $-0.12 | $0.00 | $-0.00 | $-0.00 | $-0.00 |
| Diluted EPS? | $0.00 | $-0.00 | $-0.00 | $-0.00 | $0.02 | $-0.12 | $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