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 | $83,454 | $4,166 | $0 | $0 | $0 | $0 |
| Revenue Growth? | 0.0% | 0.0% | 0.0% | -100.0% | +1903.2% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Cost of Revenue? | $0 | $75,113 | $180,000 | $180,000 | $180,000 | $180,000 | $180,000 | $0 | $0 | $0 |
| Gross Profit? | $0 | -$75,113 | -$180,000 | -$180,000 | -$96,546 | -$175,834 | -$180,000 | $0 | $0 | $0 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | -115.7% | -4220.7% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $90,670 | $145,846 | $245,331 | $1.87M | $1.12M | $432,041 | $1.53M | $3.47M | $4.83M | $77,452 |
| Operating Income? | -$90,670 | -$145,846 | -$245,331 | -$1.87M | -$1.03M | -$427,875 | -$1.45M | -$3.47M | -$4.83M | -$77,450 |
| EBITDA? | $19,530 | $20,546 | -$100,690 | -$1.70M | -$861,586 | -$177,825 | -$1.75M | $0 | $0 | $0 |
| Income Before Tax | -$596,140 | -$651,739 | -$760,690 | -$2.38M | -$1.54M | -$897,381 | -$2.38M | -$4.74M | -$5.05M | -$77,452 |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | $374,125 | $0 | $0 | $0 |
| Net Income? | -$596,140 | -$651,739 | -$760,690 | -$2.38M | -$2.04M | -$1.34M | -$2.38M | -$4.74M | -$5.05M | -$77,452 |
| EPS? | $-0.01 | $-0.01 | $-0.01 | $-0.02 | $-0.02 | $-0.01 | $-0.02 | $-0.10 | $-0.62 | $-0.01 |
| Diluted EPS? | $-0.01 | $-0.01 | $-0.01 | $-0.02 | $-0.02 | $-0.01 | $-0.02 | $-0.10 | $-0.62 | $-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