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 | $288,143 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Revenue Growth? | 0.0% | -100.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Cost of Revenue? | $27,272 | $595,545 | $346,537 | $40,133 | $11,244 | $100.093 | $97.144 | $0 | $0 | $0 |
| Gross Profit? | -$27,272 | -$595,545 | -$58,394 | -$40,133 | -$11,244 | -$100.093 | -$97.144 | $0 | $0 | $0 |
| Gross Margin? | 0.0% | 0.0% | -20.3% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $3.51M | $1.85M | $1.53M | $2.69M | $2.17M | $1.66M | $2.25M | $1.62M | $116,689 | $92,538 |
| Operating Income? | -$3.54M | -$2.45M | -$1.88M | -$2.74M | -$2.21M | -$1.62M | -$2.19M | -$821,617 | -$116,689 | -$92,949 |
| EBITDA? | -$3.51M | -$2.44M | -$1.96M | -$2.69M | -$2.20M | -$1.43M | -$1.91M | -$1.63M | -$116,689 | -$382,877 |
| Income Before Tax | -$2.28M | -$1.66M | -$1.85M | -$2.75M | -$2.51M | -$2.24M | -$2.61M | -$2.42M | -$124,250 | -$23,666 |
| Income Tax Expense | $0 | $259,380 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Net Income? | -$2.20M | -$1.90M | -$1.80M | -$2.66M | -$2.49M | -$2.07M | -$2.54M | -$2.42M | -$124,250 | -$23,666 |
| EPS? | $-0.01 | $-0.01 | $-0.01 | $-0.02 | $-0.02 | $-0.02 | $-0.03 | $-0.04 | $-0.01 | $-0.01 |
| Diluted EPS? | $-0.01 | $-0.01 | $-0.01 | $-0.02 | $-0.02 | $-0.02 | $-0.03 | $-0.04 | $-0.01 | $-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