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? | $123,089 | $128,580 | $133,255 | $4,485 | $6,408 | $9,154 | $13,077 | $18,682 | $10,990 | $0 |
| Gross Profit? | -$123,089 | -$128,580 | -$133,255 | -$70,097 | -$87,077 | -$100,641 | -$13,077 | -$18,682 | -$10,990 | $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? | $2.66M | $2.23M | $1.93M | $2.02M | $3.12M | $3.88M | $3.86M | $3.37M | $1.85M | $322,153 |
| Operating Income? | -$2.78M | -$2.36M | -$2.06M | -$2.09M | -$3.20M | -$3.82M | -$3.77M | -$3.36M | -$1.80M | -$315,156 |
| EBITDA? | -$4.64M | -$2.36M | -$2.06M | -$2.09M | -$3.20M | -$3.82M | -$3.83M | -$3.29M | -$1.79M | $0 |
| Income Before Tax | -$4.65M | -$2.42M | -$2.08M | -$485,687 | -$1.52M | -$5.85M | -$4.67M | -$3.75M | -$1.87M | -$297,788 |
| Income Tax Expense | -$796,706 | $88,939 | $130,840 | $617,723 | -$311,607 | $759,514 | -$4.36M | $1.81M | $1.36M | -$70.555 |
| Net Income? | -$3.85M | -$2.51M | -$2.22M | -$1.10M | -$1.21M | -$6.61M | -$318,562 | -$5.56M | -$3.23M | -$297,788 |
| EPS? | $-0.02 | $-0.01 | $-0.01 | $-0.01 | $-0.01 | $-0.05 | $-0.00 | $-0.06 | $-0.04 | $-0.01 |
| Diluted EPS? | $-0.02 | $-0.01 | $-0.01 | $-0.01 | $-0.01 | $-0.05 | $-0.00 | $-0.06 | $-0.04 | $-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