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? | $16,045 | $15,302 | $43,831 | $0 | $0 | $0 | $907 | $1,203 | $1,245 | $339 |
| Gross Profit? | -$16,045 | -$15,302 | -$43,831 | $0 | $0 | $0 | -$907 | -$1,203 | -$1,245 | -$339 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $1.03M | $1.03M | $1.19M | $1.17M | $1.36M | $822,088 | $799,853 | $1.04M | $1.29M | $1.10M |
| Operating Income? | -$1.05M | -$1.05M | -$1.12M | -$1.15M | -$1.17M | -$737,304 | -$1.00M | -$1.04M | -$1.29M | -$1.10M |
| EBITDA? | -$1.03M | -$977,846 | -$1.12M | -$1.15M | -$1.17M | -$689,519 | -$303,603 | -$962,511 | -$1.35M | -$2.22M |
| Income Before Tax | -$4.26M | -$993,152 | -$1.15M | -$1.94M | -$1.32M | -$654,924 | -$297,611 | -$1.02M | -$1.30M | -$2.24M |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | -$200,096 | -$4,624 | $0 | $1.14M |
| Net Income? | -$4.26M | -$993,152 | -$1.15M | -$1.94M | -$1.32M | -$654,924 | -$297,611 | -$1.02M | -$1.30M | -$2.24M |
| EPS? | $-0.07 | $-0.02 | $-0.02 | $-0.04 | $-0.03 | $-0.01 | $-0.01 | $-0.03 | $-0.03 | $-0.06 |
| Diluted EPS? | $-0.07 | $-0.02 | $-0.02 | $-0.04 | $-0.03 | $-0.01 | $-0.01 | $-0.03 | $-0.03 | $-0.06 |
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