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 | $2,536 | $24,121 | $29,385 | $24,348 | $33,920 | $32,696 |
| Revenue Growth? | 0.0% | 0.0% | 0.0% | -100.0% | -89.5% | -17.9% | +20.7% | -28.2% | +3.7% | 0.0% |
| Cost of Revenue? | $0 | $0 | $0 | $0 | $2,091 | $19,903 | $22,050 | $214 | $915 | $55,167 |
| Gross Profit? | $0 | $0 | $0 | $0 | $445 | $4,218 | $7,335 | $24,134 | $33,005 | -$22,471 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | +17.5% | +17.5% | +25.0% | +99.1% | +97.3% | -68.7% |
| Operating Expenses? | $257,560 | $678,431 | $881,418 | $662,447 | $737,601 | $146,897 | $319,096 | $299,248 | $433,095 | $156,178 |
| Operating Income? | -$257,557 | -$678,431 | -$881,418 | -$654,742 | -$770,657 | -$114,210 | -$252,676 | $365,549 | -$400,090 | -$123,482 |
| EBITDA? | -$257,557 | -$683,312 | -$873,786 | -$662,447 | -$760,309 | $0 | -$252,676 | -$275,114 | -$396,746 | -$110,782 |
| Income Before Tax | -$239,912 | -$673,882 | -$3.12M | -$1.98M | -$749,961 | -$131,342 | -$326,746 | -$915,735 | -$403,772 | -$119,482 |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $640,035 | $3,682 | $0 |
| Net Income? | -$239,912 | -$673,882 | -$3.12M | -$1.98M | -$749,961 | -$131,342 | -$326,746 | -$915,735 | -$403,772 | -$119,482 |
| EPS? | $-0.00 | $-0.00 | $-0.03 | $-0.03 | $-0.02 | $-0.01 | $-0.01 | $-0.04 | $-0.03 | $-0.01 |
| Diluted EPS? | $-0.00 | $-0.00 | $-0.03 | $-0.03 | $-0.02 | $-0.01 | $-0.01 | $-0.04 | $-0.03 | $-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