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 | $1,081 | $1,081 | $1,081 | $21.834 | $0 |
| Gross Profit? | $0 | $0 | $0 | $0 | $0 | -$1,081 | -$1,081 | -$1,081 | -$21.834 | $0 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $359,330 | $474,760 | $597,616 | $432,849 | $729,384 | $406,797 | $460,630 | $266,000 | $136,206 | $112,627 |
| Operating Income? | -$359,330 | -$475,000 | -$598,000 | -$433,000 | -$656,000 | -$377,000 | -$454,339 | -$267,000 | -$136,000 | -$95,615 |
| EBITDA? | -$359,330 | $0 | $222,567 | -$538,000 | $1.07M | -$1.91M | -$440,439 | -$432,000 | $852,303 | -$95,615 |
| Income Before Tax | -$1.98M | $309,158 | -$375,000 | -$407,000 | -$610,000 | -$1.91M | -$469,083 | -$442,000 | -$102,000 | -$1.10M |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | $7,372 | $0 | $0 | $0 |
| Net Income? | -$1.98M | $309,158 | -$375,000 | -$407,000 | -$610,000 | -$1.91M | -$476,455 | -$442,000 | -$102,000 | -$1.10M |
| EPS? | $-0.07 | $0.01 | $-0.01 | $-0.02 | $-0.06 | $-0.23 | $-0.06 | $-0.07 | $-0.02 | $-0.27 |
| Diluted EPS? | $-0.07 | $0.01 | $-0.01 | $-0.02 | $-0.06 | $-0.23 | $-0.06 | $-0.07 | $-0.02 | $-0.27 |
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