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? | $1,188 | $4,420 | $2,049 | $12.053 | $12.74 | $0 | $0 | $0 | $0 | $0 |
| Gross Profit? | -$1,188 | -$4,420 | -$2,049 | -$12.053 | -$12.74 | $0 | $0 | $0 | $0 | $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? | $753,503 | $513,075 | $446,112 | $864,261 | $1.61M | $596,617 | $387,651 | $481,561 | $164,880 | $600,643 |
| Operating Income? | -$754,691 | -$517,000 | -$448,000 | -$493,000 | -$749,000 | -$596,617 | -$362,000 | -$482,000 | -$165,000 | -$601,000 |
| EBITDA? | -$754,691 | $3.06M | -$448,161 | -$493,000 | -$1.95M | -$710,115 | $0 | $0 | $1.44M | -$601,000 |
| Income Before Tax | -$5.14M | -$957,000 | -$4.04M | -$826,000 | -$1.22M | $16,661 | -$392,000 | -$502,000 | -$265,000 | -$2.18M |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | -$362 | $0 | -$194,000 | $0 |
| Net Income? | -$5.14M | -$957,000 | -$4.04M | -$826,000 | -$1.22M | $16,661 | -$392,000 | -$502,000 | -$71,298 | -$2.18M |
| EPS? | $-0.75 | $-0.06 | $-0.29 | $-0.08 | $-0.20 | $0.01 | $-0.78 | $-1.15 | $-0.16 | $-5.88 |
| Diluted EPS? | $-0.75 | $-0.06 | $-0.29 | $-0.08 | $-0.20 | $0.01 | $-0.78 | $-1.15 | $-0.16 | $-5.88 |
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