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 | $194 | $88 | $132 | $201 | $316 | $517 |
| Gross Profit? | $0 | $0 | $0 | $0 | -$194 | -$88 | -$132 | -$201 | -$316 | -$517 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $1.22M | $920,901 | $726,075 | $1.14M | $858,345 | $568,525 | $786,675 | $1.01M | $1.27M | $285,015 |
| Operating Income? | -$1.22M | -$921,000 | -$726,000 | -$1.14M | -$815,000 | -$568,613 | -$786,675 | -$979,000 | -$1.27M | -$285,015 |
| EBITDA? | -$1.22M | -$921,000 | -$726,075 | -$1.14M | -$814,685 | -$568,525 | -$786,675 | -$831,000 | -$1.23M | -$253,587 |
| Income Before Tax | -$2.05M | -$1.09M | -$1.52M | -$1.02M | -$1.53M | -$603,948 | -$828,849 | $164,194 | -$236,000 | -$315,926 |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $37,745 | $4.859 | $0 | $0 | $0 |
| Net Income? | -$2.05M | -$1.09M | -$1.52M | -$1.02M | -$1.53M | -$610,703 | -$828,849 | $164,194 | -$236,000 | -$315,926 |
| EPS? | $-0.07 | $-0.06 | $-0.14 | $-0.12 | $-0.22 | $-0.10 | $-0.27 | $0.07 | $-0.18 | $-0.73 |
| Diluted EPS? | $-0.07 | $-0.06 | $-0.14 | $-0.12 | $-0.22 | $-0.10 | $-0.27 | $0.07 | $-0.18 | $-0.73 |
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