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 | $0 | $0 | $0 | $3,288 | $1,025 | $925 | $963 | $0 | $0 |
| Gross Profit? | $0 | $0 | $0 | $0 | -$3,288 | -$1,025 | -$925 | -$963 | $0 | $0 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $972,808 | $1.40M | $1.03M | $1.97M | $1.95M | $568,812 | $815,897 | $1.37M | $765,419 | $407,295 |
| Operating Income? | -$972,808 | -$1.40M | -$1.03M | -$1.97M | -$1.95M | -$569,840 | -$816,822 | -$1.37M | -$765,419 | -$407,295 |
| EBITDA? | -$742,882 | -$1.40M | $0 | -$1.85M | -$1.95M | -$569,017 | -$815,897 | -$1.37M | -$764,456 | -$406,332 |
| Income Before Tax | -$2.17M | -$3.30M | -$6.54M | -$885,384 | $11.63M | -$834,359 | -$5.37M | $1.02M | $3.70M | -$316,094 |
| Income Tax Expense | $0 | $0 | -$585,000 | $215,000 | $370,000 | $0 | $1,251 | $5,639 | $9,251 | $0 |
| Net Income? | -$2.17M | -$3.30M | -$5.95M | -$1.10M | $11.26M | -$834,359 | -$5.37M | $1.02M | $3.70M | -$316,094 |
| EPS? | $-0.02 | $-0.03 | $-0.05 | $-0.01 | $0.11 | $-0.01 | $-0.05 | $0.01 | $0.06 | $-0.01 |
| Diluted EPS? | $-0.02 | $-0.03 | $-0.05 | $-0.01 | $0.11 | $-0.01 | $-0.05 | $0.01 | $0.05 | $-0.01 |
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