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 2014 | FY 2013 | FY 2012 | FY 2007 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue? | $0 | $2.22M | $1.12M | $0 | $0 | $0 | $4.12M | $4.00M | $4.26M | $2.59M |
| Revenue Growth? | -100.0% | +97.8% | 0.0% | 0.0% | 0.0% | -100.0% | +3.0% | -6.2% | +64.2% | 0.0% |
| Cost of Revenue? | $81,675 | $1.89M | $827,968 | $0 | $0 | $0 | $2.96M | $3.03M | $3.15M | $329,923 |
| Gross Profit? | -$81,675 | $333,561 | $294,117 | $0 | $0 | $0 | $1.16M | $964,953 | $1.11M | $2.26M |
| Gross Margin? | 0.0% | +15.0% | +26.2% | 0.0% | 0.0% | 0.0% | +28.1% | +24.1% | +26.1% | +87.3% |
| Operating Expenses? | $177,141 | $1.39M | $2.91M | $844,609 | $289,488 | $13,249 | $935,724 | $941,534 | $1.04M | $2.90M |
| Operating Income? | -$258,816 | -$1.05M | -$2.61M | -$844,610 | -$231,030 | -$13,250 | $222,060 | $23,420 | $75,160 | -$641,439 |
| EBITDA? | -$177,141 | -$899,479 | -$2.54M | $0 | $0 | $0 | $354,679 | $156,034 | $201,670 | -$564,324 |
| Income Before Tax | -$687,786 | -$1.05M | -$2.89M | -$844,609 | -$231,026 | -$13,249 | $40,881 | -$108,828 | -$107,552 | -$884,259 |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | $5 | $5 | -$5 | $0 |
| Net Income? | -$1.22M | -$688,730 | -$2.75M | -$844,609 | -$231,026 | -$13,249 | $40,881 | -$108,828 | -$107,552 | -$884,259 |
| EPS? | $-0.00 | $-0.00 | $-0.01 | $-0.00 | $-0.00 | $-0.00 | $0.00 | $-0.00 | $-0.00 | $-0.01 |
| Diluted EPS? | $-0.00 | $-0.00 | $-0.01 | $-0.00 | $-0.00 | $-0.00 | $0.00 | $-0.00 | $-0.00 | $-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