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? | $327.73 | $0 | $144 | $195 | $265 | $358 | $540 | $1,120 | $10,258 | $20,619 |
| Gross Profit? | -$327 | $0 | -$144 | -$195 | -$265 | -$358 | -$540 | -$1,120 | -$10,258 | -$20,619 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $3.20M | $1.05M | $2.78M | $4.40M | $5.06M | $4.00M | $3.41M | $6.21M | $13.79M | $1.20M |
| Operating Income? | -$3.20M | -$1.05M | -$2.78M | -$4.44M | -$5.06M | -$4.01M | -$4.19M | -$7.22M | -$22.22M | -$1.20M |
| EBITDA? | -$3.20M | -$1.05M | -$2.78M | -$4.44M | -$5.06M | -$4.01M | -$4.19M | -$7.22M | -$22.20M | -$1.18M |
| Income Before Tax | -$1.02M | -$1.01M | -$2.81M | -$2.72M | -$4.69M | -$856,991 | -$2.23M | -$4.83M | -$5.28M | -$449,140 |
| Income Tax Expense | $0 | $0 | $0 | -$36,065 | -$57,558 | -$232,806 | $88,635 | $323,981 | -$8.42M | $0 |
| Net Income? | -$1.02M | -$1.01M | -$2.81M | -$2.69M | -$4.63M | -$624,185 | -$2.32M | -$5.15M | -$5.28M | -$449,140 |
| EPS? | $-0.01 | $-0.01 | $-0.02 | $-0.02 | $-0.03 | $-0.00 | $-0.02 | $-0.05 | $-0.06 | $-0.01 |
| Diluted EPS? | $-0.01 | $-0.01 | $-0.02 | $-0.02 | $-0.03 | $-0.00 | $-0.02 | $-0.05 | $-0.06 | $-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