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 2017 | FY 2016 | FY 2015 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue? | $0 | $2,245 | $1,460 | $2,839 | $1,850 | $2,001 | $5,244 | $10,107 | $657 | $81,231 |
| Revenue Growth? | -100.0% | +53.8% | -48.6% | +53.5% | -7.5% | -61.8% | -48.1% | +1438.4% | -99.2% | 0.0% |
| Cost of Revenue? | $97,463 | $3,000 | $3,000 | $3,000 | $0 | $1,998 | $5,238.756 | $20,000 | $0 | $0 |
| Gross Profit? | -$97,463 | -$755 | -$1,540 | -$161 | $1,850 | $0 | $5.244 | -$9,893 | $657 | $81,231 |
| Gross Margin? | 0.0% | -33.6% | -105.5% | -5.7% | +100.0% | 0.0% | +0.1% | -97.9% | +100.0% | +100.0% |
| Operating Expenses? | $169,202 | $457,895 | $28,377 | $16,743 | $321,900 | $58,468 | $78,187 | $367,765 | $223,575 | $374,742 |
| Operating Income? | -$266,665 | -$458,650 | -$29,920 | -$16,900 | -$320,050 | -$56,470 | -$72,940 | -$377,658 | -$222,918 | -$293,511 |
| EBITDA? | -$169,202 | -$458,650 | -$29,920 | -$16,900 | $60,508 | $0 | $0 | -$342,920 | -$222,918 | -$711,437 |
| Income Before Tax | -$266,665 | -$460,719 | -$29,917 | -$16,904 | -$176,050 | -$56,467 | -$72,943 | -$364,371 | -$224,388 | -$1.10M |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | -$72.943 | $0 | -$337.876 | $0 |
| Net Income? | -$266,665 | -$460,719 | -$29,917 | -$16,904 | -$176,050 | -$56,467 | -$72,943 | -$364,371 | -$224,388 | -$1.10M |
| EPS? | $-0.00 | $-0.02 | $-0.00 | $-0.00 | $-0.01 | $-0.00 | $-0.00 | $-0.02 | $-0.01 | $-0.08 |
| Diluted EPS? | $-0.00 | $-0.02 | $-0.00 | $-0.00 | $-0.01 | $-0.00 | $-0.00 | $-0.02 | $-0.01 | $-0.08 |
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