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 | $65,921 | $146,158 | $102.572 | $137.623 | $33.342 | $108.699 | $59.763 | $38.948 | $98.645 |
| Gross Profit? | $0 | -$65,921 | -$146,000 | -$102 | -$137.623 | -$33.342 | -$108 | -$59.763 | -$38.948 | -$98.645 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $708,709 | $493,266 | $394,921 | $755,224 | $352,381 | $423,544 | $433,418 | $655,020 | $950,186 | $513,735 |
| Operating Income? | -$589,700 | -$559,000 | -$541,000 | -$858,000 | -$490,004 | -$392,703 | -$327,000 | -$595,000 | -$856,002 | -$488,000 |
| EBITDA? | -$709,288 | -$555,000 | -$596,000 | -$954,000 | -$621,932 | -$365,608 | -$429,000 | -$647,000 | -$856,002 | $28.19M |
| Income Before Tax | -$757,504 | -$4.18M | -$987,000 | -$1.19M | $4.29M | $158,750 | -$485,000 | -$2.05M | -$968,007 | -$501,000 |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Net Income? | -$757,504 | -$4.18M | -$987,000 | -$1.19M | $4.29M | $158,750 | -$485,000 | -$2.05M | -$968,007 | -$501,000 |
| EPS? | $-0.01 | $-0.04 | $-0.01 | $-0.01 | $0.05 | $0.00 | $-0.01 | $-0.03 | $-0.01 | $-0.01 |
| Diluted EPS? | $-0.01 | $-0.04 | $-0.01 | $-0.01 | $0.05 | $0.00 | $-0.01 | $-0.03 | $-0.01 | $-0.01 |
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