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 | $60,390 | $138,579 | $48.793 | $40.235 | $38.998 | $36.064 | $37,341 | $64,099 | $23,300 |
| Gross Profit? | $0 | -$60,390 | -$138,579 | -$48.793 | -$40.235 | -$38.998 | -$36.064 | -$37,341 | -$64,099 | -$23,300 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $665,867 | $238,995 | $558,016 | $213,669 | $250,317 | $144,506 | $109,040 | $302,749 | $267,079 | $225,054 |
| Operating Income? | -$665,867 | -$299,385 | -$696,595 | -$213,669 | -$290,552 | -$144,506 | -$75,961 | -$138,313 | -$267,079 | -$245,387 |
| EBITDA? | -$665,867 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | -$22,200 |
| Income Before Tax | -$666,778 | -$292,280 | -$589,525 | -$208,620 | -$189,143 | -$148,580 | -$84,785 | -$161,336 | -$287,909 | -$167,448 |
| Income Tax Expense | -$22,980 | -$3,000 | -$125,000 | $87,000 | $39,000 | $35,000 | $41,000 | $74,000 | -$18,000 | $81,000 |
| Net Income? | -$643,797 | -$289,280 | -$464,525 | -$295,620 | -$228,143 | -$183,580 | -$125,785 | -$235,336 | -$269,909 | -$248,448 |
| EPS? | $-0.01 | $-0.00 | $-0.00 | $-0.00 | $-0.00 | $-0.00 | $-0.00 | $-0.00 | $-0.00 | $-0.00 |
| Diluted EPS? | $-0.01 | $-0.00 | $-0.00 | $-0.00 | $-0.00 | $-0.00 | $-0.00 | $-0.00 | $-0.00 | $-0.00 |
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