Financials in USD. Standardized financial statements.
There is not enough income statement data to build the visual flow yet.
| Metric | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | FY 2018 | FY 2017 | FY 2016 | FY 2015 | FY 2014 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue? | $0 | $0 | $5,353 | $4,569 | $105,729 | $65,000 | $5,000 | $5,000 | $0 | $0 |
| Revenue Growth? | 0.0% | -100.0% | +17.2% | -95.7% | +62.7% | +1200.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Cost of Revenue? | $211,681 | $1,667 | $6,673 | $4,278 | $0 | $3,208 | $750 | $750 | $0 | $0 |
| Gross Profit? | -$211,681 | -$1,667 | -$1,320 | $291 | $105,729 | $61,792 | $4,250 | $4,250 | $0 | $0 |
| Gross Margin? | 0.0% | 0.0% | -24.7% | +6.4% | +100.0% | +95.1% | +85.0% | +85.0% | 0.0% | 0.0% |
| Operating Expenses? | $2.65M | $361,471 | $142,826 | $302,815 | $1.18M | $287,899 | $91,807 | $30,383 | $23,468 | $54,139 |
| Operating Income? | -$2.86M | -$222,944 | -$131,835 | -$356,851 | -$1.08M | -$1.11M | -$86,807 | -$42,241 | -$33,377 | -$61,691 |
| EBITDA? | -$2.40M | -$222,721.056 | -$350,724 | -$377,773 | -$496,754 | -$795,981 | -$1.41M | -$83,182 | -$30,383 | -$23,468 |
| Income Before Tax | -$2.75M | -$222,944 | -$386,570 | -$450,129 | -$1.08M | -$1.42M | -$101,285 | -$42,241 | -$33,377 | -$61,691 |
| Income Tax Expense | $0 | $0 | $0 | $0 | -$550,029 | -$1.19M | -$52,516 | $11,858 | $9,909 | $7,552 |
| Net Income? | -$2,747 | -$987,411 | -$395,508 | -$467,313 | -$525,494 | -$1.42M | -$101,285 | -$42,241 | -$33,377 | -$61,691 |
| EPS? | $-0.01 | $-0.11 | $-0.05 | $-0.06 | $-0.07 | $-0.16 | $-0.01 | $-0.01 | $-0.00 | $-0.01 |
| Diluted EPS? | $-0.01 | $-0.11 | $-0.05 | $-0.06 | $-0.07 | $-0.16 | $-0.01 | $-0.01 | $-0.00 | $-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