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 | $70,000 | $55,000 | $0 | $0 | $0 | $0 | $0 | $0 | $54,256 |
| Revenue Growth? | -100.0% | +27.3% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | -100.0% | 0.0% |
| Cost of Revenue? | $41,157 | $0 | $26,059 | $9,204 | $172,255 | $11,118 | $15,860 | $19,154 | $0 | $5,619 |
| Gross Profit? | -$41,157 | $70,000 | $28,941 | -$9,204 | -$172,255 | -$11,118 | -$15,860 | -$19,154 | -$5,771 | $48,637 |
| Gross Margin? | 0.0% | +100.0% | +52.6% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | +89.6% |
| Operating Expenses? | $8.30M | $2.32M | $3.36M | $718,010 | $541,114 | $487,581 | $7.19M | $555,142 | $702,772 | $395,786 |
| Operating Income? | -$8.30M | -$2.25M | -$3.34M | -$727,214 | -$713,369 | -$487,581 | -$464,000 | -$555,000 | -$658,347 | -$279,921 |
| EBITDA? | -$8.31M | -$2.21M | -$3.29M | -$3.39M | -$708,643 | -$484,286 | -$7.15M | -$670,000 | -$675,788 | -$344,926 |
| Income Before Tax | -$8.04M | -$2.25M | -$3.33M | -$3.40M | -$720,479 | -$496,004 | -$7.17M | -$690,000 | -$681,874 | $2,332 |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $315 | $0 |
| Net Income? | -$8.04M | -$2.25M | -$3.33M | -$3.40M | -$720,479 | -$496,004 | -$7.17M | -$690,000 | -$681,874 | $2,332 |
| EPS? | $-0.00 | $-0.00 | $-0.00 | $-0.00 | $-0.00 | $-0.00 | $-0.02 | $-0.00 | $-0.00 | $0.00 |
| Diluted EPS? | $-0.00 | $-0.00 | $-0.00 | $-0.00 | $-0.00 | $-0.00 | $-0.02 | $-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