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 | $32,263 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Revenue Growth? | 0.0% | -100.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Cost of Revenue? | $0 | $0 | $32,263 | $0 | $0 | $0 | $5.376 | $428,045 | $26,107 | $32,000 |
| Gross Profit? | $0 | $0 | -$32,262 | $0 | $0 | $0 | -$5.376 | -$428,045 | -$26,107 | -$32,000 |
| Gross Margin? | 0.0% | 0.0% | -100.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $602,189 | $546.893 | $284,383 | $257,279 | $272,309 | $120,347 | $374,155 | $3.91M | $1.07M | $360,952 |
| Operating Income? | -$1.00M | -$546,892 | -$284,038 | -$257,279 | -$272,309 | -$154,186 | -$374,155 | -$3.91M | $1.05M | $350,448 |
| EBITDA? | -$1.00M | $0 | -$32,608 | -$306,280 | -$306,607 | -$154,186 | -$374,155 | -$3.91M | -$1.07M | -$360,952 |
| Income Before Tax | -$1.00M | -$578,511 | -$316,646 | -$319,040 | -$294,143 | -$86,508 | $19,215 | -$4.71M | -$1.39M | -$938,540 |
| Income Tax Expense | $0 | $0 | $1,283 | $0 | $0 | $0 | -$787.263 | -$775,277 | $2.44M | $1.30M |
| Net Income? | -$1.00M | -$578 | -$318,214 | -$319,040 | -$294,143 | -$86,508 | $19,215 | -$4.71M | -$1.39M | -$938,540 |
| EPS? | $0.00 | $-0.51 | $-0.06 | $-0.10 | $-0.16 | $-0.07 | $0.02 | $-4.75 | $-3.02 | $-5.69 |
| Diluted EPS? | $0.00 | $-0.51 | $-0.06 | $-0.10 | $-0.16 | $-0.07 | $0.02 | $-4.24 | $-2.99 | $-5.69 |
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