Financials in USD. Standardized financial statements.
There is not enough income statement data to build the visual flow yet.
| Metric | FY 2025 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2015 | FY 2014 | FY 2013 | FY 2012 | FY 2011 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue? | $0 | $0 | $0 | $0 | $0 | $354,242 | $621,548 | $736,613 | $551,295 | $356,540 |
| Revenue Growth? | 0.0% | 0.0% | 0.0% | 0.0% | -100.0% | -43.0% | -15.6% | +33.6% | +54.6% | 0.0% |
| Cost of Revenue? | $0 | $0 | $0 | $0 | $0 | $431,041 | $408,391 | $927,982 | $0 | $0 |
| Gross Profit? | $0 | $0 | $0 | $0 | $0 | -$76,799 | $213,157 | -$191,369 | $551,295 | $356,540 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | -21.7% | +34.3% | -26.0% | +100.0% | +100.0% |
| Operating Expenses? | $3,500 | $20,858 | $25,197 | $15,308 | $9,300 | $591,475 | $1.28M | $2.11M | $1.35M | $1.05M |
| Operating Income? | -$3,500 | -$20,860 | -$25,200 | -$15,310 | -$9,300 | -$668,270 | -$664,525 | -$1.37M | -$794,519 | -$697,770 |
| EBITDA? | -$3,500 | -$20,860 | -$25,200 | -$15,310 | $196,997 | $660,874 | -$555,346 | -$879,269 | -$3.71M | -$772,233 |
| Income Before Tax | -$9,350 | -$27,760 | -$29,833 | -$15,308 | -$9,300 | $614,359 | -$836,235 | -$1.35M | -$6.08M | -$794,050 |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | -$5 | $0 | $358,060 | $0 | $385,571 |
| Net Income? | -$9,350 | -$27,760 | -$29,833 | -$15,308 | -$9,300 | $614,359 | -$836,235 | -$1.35M | -$6.08M | -$1.08M |
| EPS? | $0.00 | $-0.00 | $-0.00 | $0.00 | $0.00 | $0.00 | $-0.00 | $-0.02 | $-0.13 | $-0.02 |
| Diluted EPS? | $0.00 | $-0.00 | $-0.00 | $0.00 | $0.00 | $0.00 | $-0.00 | $-0.02 | $-0.13 | $-0.02 |
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