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 | $525 | $1,173 | $1,559 | $4,258 | $4,872 | $3,589 | $3,135 | $3,241 |
| Revenue Growth? | 0.0% | -100.0% | -55.2% | -24.8% | -63.4% | -12.6% | +35.7% | +14.5% | -3.3% | 0.0% |
| Cost of Revenue? | $0 | $57,000 | $36,000 | $36,000 | $36,000 | $200,231 | $846,941 | $413,502 | $289,131 | $221,430 |
| Gross Profit? | $0 | -$57,000 | -$35,475 | -$34,827 | -$34,441 | -$195,973 | -$842,069 | -$409,913 | -$285,996 | -$218,189 |
| Gross Margin? | 0.0% | 0.0% | -6757.1% | -2969.1% | -2209.2% | -4602.5% | -17283.8% | -11421.4% | -9122.7% | -6732.2% |
| Operating Expenses? | $58,168 | $17,507 | $22,670 | $62,586 | $54,136 | $228,375 | $2.14M | $849,573 | $616,096 | $470,268 |
| Operating Income? | -$58,168 | -$74,507 | -$58,145 | -$97,413 | -$88,577 | -$424,348 | -$2.14M | -$845,984 | -$612,961 | -$688,458 |
| EBITDA? | -$58,168 | $0 | -$25,654 | -$32,018 | $78,169 | -$297,920 | -$2.13M | -$831,850 | -$611,876 | -$687,373 |
| Income Before Tax | -$58,168 | -$33,392 | -$83,799 | -$129,431 | -$106,466 | -$665,754 | -$2.15M | -$876,345 | -$622,170 | -$694,139 |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $16,413 | $0 |
| Net Income? | -$58,168 | -$33,392 | -$83,799 | -$129,431 | -$106,466 | -$665,754 | -$2.15M | -$876,345 | -$622,170 | -$694,139 |
| EPS? | $0.00 | $-0.00 | $-0.00 | $-0.00 | $-0.00 | $-0.01 | $-0.05 | $-0.05 | $-0.02 | $-0.05 |
| Diluted EPS? | $0.00 | $-0.00 | $-0.00 | $-0.00 | $-0.00 | $-0.01 | $-0.05 | $-0.05 | $-0.02 | $-0.05 |
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