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 | $5,954 | $0 |
| Revenue Growth? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | -100.0% | 0.0% | 0.0% |
| Cost of Revenue? | $0 | $25,592 | $1,534 | $1,941 | $142,362 | $155,896 | $4,559 | $8,127 | $5,954 | $0 |
| Gross Profit? | $0 | -$25,592 | -$1,534 | -$1,941 | -$142,000 | -$156,000 | -$4,559 | -$8,127 | $0 | -$7,602 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $1.85M | $2.43M | $1.62M | $2.13M | $782,635 | $422,013 | $919,287 | $1.54M | $757,224 | $999,189 |
| Operating Income? | -$1.85M | -$2.46M | -$1.39M | -$1.96M | -$651,000 | -$274,000 | -$924,819 | -$1.54M | -$757,224 | -$999,189 |
| EBITDA? | -$1.86M | -$2.47M | -$1.39M | -$1.96M | -$791,000 | -$297,000 | -$2.66M | -$1.54M | -$757,224 | -$890,719 |
| Income Before Tax | -$5.25M | -$11.97M | -$1.46M | -$3.12M | -$185,000 | -$492,000 | -$2.74M | -$2.34M | -$345,012 | -$928,551 |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $152,472 | $973 | $874 | $0 | $0 |
| Net Income? | -$5.25M | -$11.97M | -$1.46M | -$3.12M | -$185,000 | -$492,000 | -$2.74M | -$2.34M | -$345,012 | -$928,551 |
| EPS? | $-0.05 | $-0.14 | $-0.02 | $-0.07 | $-0.01 | $-0.05 | $-0.31 | $-0.50 | $-0.37 | $-1.69 |
| Diluted EPS? | $-0.05 | $-0.14 | $-0.02 | $-0.07 | $-0.01 | $-0.05 | $-0.31 | $-0.50 | $-0.37 | $-1.70 |
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