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 2017 | FY 2016 | FY 2015 | FY 2014 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue? | $0 | $0 | $16,000 | $25,000 | $46,168 | $0 | $11,375 | $0 | $0 | $11,000 |
| Revenue Growth? | 0.0% | -100.0% | -36.0% | -45.8% | 0.0% | -100.0% | 0.0% | 0.0% | -100.0% | 0.0% |
| Cost of Revenue? | $388 | $388 | $388 | $2,173 | $0 | $1.07M | $0 | $0 | $0 | $0 |
| Gross Profit? | -$388 | -$388 | $15,612 | $22,827 | $46,168 | -$1.07M | $11,375 | $0 | $0 | $11,000 |
| Gross Margin? | 0.0% | 0.0% | +97.6% | +91.3% | +100.0% | 0.0% | +100.0% | 0.0% | 0.0% | +100.0% |
| Operating Expenses? | $212,732 | $218,223 | $212,405 | $395,473 | $285,113 | $316,978 | $645,816 | $709,279 | $1.17M | $498,250 |
| Operating Income? | -$213,120 | -$218,611 | -$196,790 | -$372,650 | -$1.12M | -$1.39M | -$634,441 | -$709,279 | -$2.00M | -$487,250 |
| EBITDA? | -$218,365 | $9.14M | -$354,013 | -$661,188 | -$405,290 | -$1.06M | -$633,881 | -$633,881 | -$708,727 | -$1.17M |
| Income Before Tax | -$303,710 | $8.95M | -$1.37M | -$1.41M | -$2.30M | -$3.01M | -$691,739 | -$1.40M | -$2.20M | $1.04M |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $208,195 | $0 |
| Net Income? | -$303,710 | $8.95M | -$1.37M | -$1.41M | -$2.30M | -$3.01M | -$691,739 | -$1.40M | -$2.20M | $1.04M |
| EPS? | $-0.00 | $0.07 | $-0.02 | $-0.02 | $-0.04 | $-0.05 | $-0.02 | $-0.34 | $-16.99 | $48.12 |
| Diluted EPS? | $-0.00 | $0.07 | $-0.02 | $-0.02 | $-0.04 | $-0.05 | $-0.02 | $-0.34 | $-16.99 | $4.96 |
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