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 | $16,303 | $19,235 | $12,972 | $23,761 | $10,622 | $14,000 | $0 | $0 | $0 |
| Revenue Growth? | -100.0% | -15.2% | +48.3% | -45.4% | +123.7% | -24.1% | 0.0% | 0.0% | 0.0% | 0.0% |
| Cost of Revenue? | $97,494 | $0 | $66,448 | $46,077 | $41,182 | $41,986 | $40,929 | $20,308 | $33,984 | $33,984 |
| Gross Profit? | -$97,494 | $16,303 | -$47,213 | -$33,105 | -$17,421 | -$31,364 | -$26,929 | -$20,308 | -$33,984 | -$33,984 |
| Gross Margin? | 0.0% | +100.0% | -245.5% | -255.2% | -73.3% | -295.3% | -192.3% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $2.45M | $3.36M | $3.07M | $2.44M | $2.37M | $2.71M | $2.06M | $1.05M | $733,184 | $674,936 |
| Operating Income? | -$2.55M | -$3.34M | -$3.05M | -$2.43M | -$2.35M | -$2.70M | -$2.05M | -$1.05M | -$733,184 | -$674,936 |
| EBITDA? | -$2.45M | -$3.45M | -$3.01M | -$2.53M | -$2.43M | -$2.35M | -$2.08M | -$1.03M | -$701,838 | -$640,952 |
| Income Before Tax | -$2.74M | -$3.90M | -$3.18M | -$2.62M | -$2.63M | -$2.66M | -$2.31M | -$1.28M | -$999,847 | -$1.35M |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Net Income? | -$2.74M | -$3.90M | -$3.18M | -$2.75M | -$2.80M | -$2.94M | -$2.52M | -$1.28M | -$999,847 | -$1.35M |
| EPS? | $-0.00 | $-0.00 | $-0.00 | $-0.00 | $-0.00 | $-0.00 | $-0.00 | $-0.00 | $-0.00 | $-0.00 |
| Diluted EPS? | $-0.00 | $-0.00 | $-0.00 | $-0.00 | $-0.00 | $-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