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 | $250,000 | $13,302 | $10,107 | $79,157 |
| Revenue Growth? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | -100.0% | +1779.4% | +31.6% | -87.2% | 0.0% |
| Cost of Revenue? | $0 | $0 | $0 | $39,016 | $10,641 | $0 | $8,740 | $8,918 | $10,890 | $14,601 |
| Gross Profit? | $0 | $0 | $0 | -$39,016 | -$10,641 | $0 | $241,260 | $4,384 | -$783 | $64,556 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | +96.5% | +33.0% | -7.7% | +81.6% |
| Operating Expenses? | $448,316 | $1.47M | $2.19M | $4.50M | $8.06M | $2.93M | $247,448 | $408,075 | $407,194 | $301,687 |
| Operating Income? | -$448,316 | -$1.47M | -$2.19M | -$4.50M | -$8.10M | -$2.93M | -$61,667 | -$304,784 | -$480,611 | -$43,684 |
| EBITDA? | -$448,316 | $0 | -$35,340 | -$4.70M | -$8.09M | -$3.06M | $94,342 | -$304,784 | -$323,670 | $243,971 |
| Income Before Tax | $10,252 | -$1.13M | -$2.14M | -$4.22M | -$8.12M | -$2.78M | -$61,476 | -$498,064 | -$480,611 | $60,170 |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $30,512 | -$19,800 | $26,200 | -$127,227 | -$1,524 |
| Net Income? | $10,252 | -$1.13M | -$2.14M | -$4.22M | -$8.12M | -$2.81M | -$41,676 | -$114,167 | -$1.05M | $3.09M |
| EPS? | $0.00 | $-0.01 | $-0.02 | $-0.06 | $-0.16 | $-0.15 | $-0.00 | $-0.01 | $-0.09 | $0.27 |
| Diluted EPS? | $0.00 | $-0.01 | $-0.02 | $-0.06 | $-0.16 | $-0.15 | $-0.00 | $-0.01 | $-0.09 | $0.27 |
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