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? | $55,605 | $48,159 | $27,856 | $11,715 | $11,024 | $7,453 | $10,686 | $771 | $593 | $817 |
| Gross Profit? | -$55,605 | -$48,159 | -$27,856 | -$11,715 | -$11,024 | -$7,453 | -$10,686 | -$771 | -$593 | -$817 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $2.18M | $2.01M | $2.43M | $1.90M | $2.43M | $1.35M | $1.67M | $2.98M | $367,285 | $242,346 |
| Operating Income? | -$2.23M | -$2.06M | -$2.43M | -$1.86M | -$2.38M | -$1.29M | -$1.66M | -$2.98M | -$367,238 | -$308,913 |
| EBITDA? | -$2.18M | -$1.05M | -$2.43M | -$1.86M | -$2.38M | -$1.29M | -$1.65M | -$2.98M | -$366,645 | -$297,129 |
| Income Before Tax | -$1.44M | -$1.21M | -$1.87M | -$1.25M | -$2.05M | -$949,643 | -$1.67M | -$3.02M | -$407,831 | -$406,408 |
| Income Tax Expense | $1.09M | $1.37M | $769,947 | $0 | $0 | $0 | -$161,174 | $26,189 | $0 | $42,712 |
| Net Income? | -$2.54M | -$2.58M | -$2.64M | -$1.25M | -$2.05M | -$949,643 | -$1.67M | -$3.02M | -$407,831 | -$406,408 |
| EPS? | $-0.01 | $-0.02 | $-0.02 | $-0.01 | $-0.02 | $-0.01 | $-0.02 | $-0.04 | $-0.01 | $-0.01 |
| Diluted EPS? | $-0.01 | $-0.02 | $-0.02 | $-0.01 | $-0.02 | $-0.01 | $-0.02 | $-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