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 | $1.38M | $1.05M | $1.31M | $1.30M | $773,748 | $4,096 | $12,347 |
| Revenue Growth? | 0.0% | 0.0% | -100.0% | +31.6% | -19.9% | +0.7% | +68.4% | +18790.3% | -66.8% | 0.0% |
| Cost of Revenue? | $7,232 | $7,232 | $7,232 | $7,514 | $532,036 | $702,218 | $1.07M | $645,240 | $40,719 | $37,261 |
| Gross Profit? | -$7,232 | -$7,232 | -$7,232 | $1.38M | $519,092 | $609,554 | $230,551 | $128,508 | -$36,623 | -$24,914 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | +99.5% | +49.4% | +46.5% | +17.7% | +16.6% | -894.1% | -201.8% |
| Operating Expenses? | $243,979 | $276,965 | $265,806 | $268,683 | $1.22M | $1.03M | $541,201 | $945,971 | $312,391 | $338,811 |
| Operating Income? | -$251,211 | -$284,197 | -$273,038 | -$276,200 | -$701,940 | -$415,930 | -$310,650 | -$817,460 | -$349,010 | -$363,720 |
| EBITDA? | -$243,979 | -$351,965 | -$384,006 | -$457,746 | -$2.03M | -$436,055 | $168,101 | $171,245 | -$1.92M | -$461,607 |
| Income Before Tax | -$66,083 | -$460,589 | -$533,629 | -$808,181 | -$2.49M | -$770,033 | -$228,925 | -$145,546 | -$2.11M | -$584,264 |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $8 | $5 | $4 |
| Net Income? | $830,114 | -$461,084 | -$628,082 | -$1.49M | -$2.49M | -$770,033 | -$228,925 | -$145,546 | -$2.11M | -$584,264 |
| EPS? | $0.00 | $-0.00 | $-0.00 | $-0.00 | $-0.01 | $-0.00 | $-0.00 | $-0.00 | $-0.16 | $-0.09 |
| Diluted EPS? | $0.00 | $-0.00 | $-0.00 | $-0.00 | $-0.01 | $-0.00 | $-0.00 | $-0.00 | $-0.16 | $-0.09 |
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