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? | $121,796 | $9,419 | $12,631 | $20,572 | $49,192 | $34,694 | $44,119 | $27,105 | $38,829 | $638,264 |
| Gross Profit? | -$121,796 | -$9,419 | -$12,631 | -$20,572 | -$49,192 | -$34,694 | -$44,119 | -$27,105 | -$38,829 | -$638,264 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $973,709 | $1.09M | $1.27M | $1.36M | $3.49M | $2.17M | $4.32M | $2.97M | $2.04M | $1.68M |
| Operating Income? | -$1.10M | -$254,202 | -$1.27M | $412,334 | -$3.54M | -$2.20M | -$4.36M | -$3.00M | -$2.08M | -$2.32M |
| EBITDA? | -$12.98M | -$158,313 | -$1.24M | -$3.14M | -$3.49M | -$2.17M | -$4.30M | -$2.97M | -$2.01M | -$1.59M |
| Income Before Tax | -$13.10M | -$167,730 | -$1.25M | -$3.16M | -$2.44M | -$2.22M | -$3.93M | -$3.52M | -$2.05M | -$2.23M |
| Income Tax Expense | $347 | $1,055 | $2,217 | $4,520 | $4,550 | $7,942 | $5,309 | $3,718 | $1,867 | $9,108 |
| Net Income? | -$13.10M | -$166,675 | -$1.25M | -$3.17M | -$2.45M | -$2.23M | -$3.94M | -$3.52M | -$2.05M | -$2.23M |
| EPS? | $-0.28 | $-0.00 | $-0.04 | $-0.09 | $-0.07 | $-0.08 | $-0.13 | $-0.13 | $-0.09 | $-0.11 |
| Diluted EPS? | $-0.28 | $-0.00 | $-0.04 | $-0.09 | $-0.07 | $-0.08 | $-0.13 | $-0.13 | $-0.09 | $-0.11 |
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