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 2016 | FY 2015 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue? | $0 | $0 | $0 | $0 | $0 | $0 | $17,527 | $165,216 | $21,914 | $0 |
| Revenue Growth? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | -100.0% | -89.4% | +653.9% | 0.0% | 0.0% |
| Cost of Revenue? | $178,058 | $0 | $195,160 | $139,213 | $46,096 | $56,540 | $104,102 | $129,569 | $14,741 | $32,169 |
| Gross Profit? | -$178,058 | $0 | -$195,160 | -$139,213 | -$46,096 | -$56,540 | -$86,575 | $35,647 | $7,173 | -$32,169 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | -494.0% | +21.6% | +32.7% | 0.0% |
| Operating Expenses? | $3.27M | $3.10M | $2.95M | $2.35M | $1.08M | $2.13M | $475,592 | $820,984 | -$484,217 | $30,172 |
| Operating Income? | -$3.45M | -$3.10M | -$3.14M | -$2.35M | -$2.71M | -$2.18M | -$562,167 | -$1.10M | $491,390 | -$62,341 |
| EBITDA? | -$3.27M | -$3.02M | -$2.85M | -$2.21M | -$1.12M | -$750,377 | -$390,307 | -$467,941 | $491,390 | -$62,341 |
| Income Before Tax | -$3.31M | -$2.72M | -$2.62M | -$2.35M | -$1.73M | -$2.22M | -$562,167 | -$1.10M | $491,392 | -$62,341 |
| Income Tax Expense | -$1.83M | $11,274 | $18,785 | $0 | $0 | $0 | -$30,648 | $0 | $58,368 | $0 |
| Net Income? | -$1.49M | -$2.74M | -$2.65M | -$2.35M | -$1.73M | -$2.22M | -$531,519 | -$1.10M | $433,024 | -$62,341 |
| EPS? | $-0.00 | $-0.01 | $-0.01 | $-0.01 | $-0.01 | $-0.04 | $-0.02 | $-0.04 | $0.03 | $-0.00 |
| Diluted EPS? | $-0.00 | $-0.01 | $-0.01 | $-0.01 | $-0.01 | $-0.04 | $-0.02 | $-0.04 | $0.03 | $-0.00 |
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