| Market Cap | $2.4M | |
| Enterprise Value | — | |
| Revenue | — | — |
| Gross Profit | — | — |
| EBITDA | — | — |
| Net Income | -$681,877 | — |
| Diluted EPS | -$0.10 | — |
| Free Cash Flow | — | — |
| Ratio | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Trend · 6y | vs own | vs sector |
|---|---|---|---|---|---|---|---|---|---|
| ▾Returns on Capital | |||||||||
| Return on Assets | — | −2728.67% | −897.14% | −457.45% | −574.19% | −851.86% | 50% | 1% | |
| ▸Earnings quality · 1 ratios | |||||||||
| ▸Liquidity & coverage · 3 ratios | |||||||||
| ▸Leverage · 1 ratios | |||||||||
| ▸Per share · 4 ratios | |||||||||
| Line | 2020↗ | 2021↗ | 2022↗ | 2023↗ | 2024↗ | 2025↗ |
|---|---|---|---|---|---|---|
| R&D Expense | — | $1.5M | $1.0M | $435,449 | $183,867 | $63,981 |
| YoY % | -28.0% | -58.5% | -57.8% | -65.2% | ||
| SG&A Expense | — | $2.0M | $1.6M | $964,319 | $695,788 | $552,138 |
| YoY % | -22.8% | -38.9% | -27.8% | -20.6% | ||
| Total Operating Expenses | $996,019 | $3.5M | $2.6M | $1.4M | $879,655 | $616,119 |
| YoY % | +251.5% | -25.0% | -46.7% | -37.2% | -30.0% | |
| Operating Income | — | -$3.5M | -$2.6M | -$1.4M | -$879,655 | -$616,119 |
| Interest Expense | — | — | — | $0 | $6,954 | $10,001 |
| YoY % | +43.8% | |||||
| Other Non-Operating Income | -$62,909 | -$180,912 | $249,052 | $393,933 | -$39,928 | -$69,327 |
| YoY % | +58.2% | |||||
| Equity Method Income | -$74,977 | — | — | — | — | — |
| Pretax Income | — | -$3.7M | -$2.4M | -$1.0M | -$919,583 | -$685,446 |
| Income Tax | $1,600 | $2,400 | $2,400 | $2,400 | $2,400 | $2,400 |
| YoY % | +50.0% | 0.0% | 0.0% | 0.0% | 0.0% | |
| Net Income | -$1.1M | -$3.7M | -$2.4M | -$1.0M | -$921,983 | -$687,846 |
| EPS (Basic) | $0.00 | -$0.55 | -$0.33 | -$0.14 | -$0.13 | -$0.10 |
| EPS (Diluted) | $0.00 | -$0.55 | -$0.33 | -$0.14 | -$0.13 | -$0.10 |
| Weighted Avg Shares (Basic) | 398.5M | 6.7M | 7.2M | 7.2M | 7.2M | 7.2M |
| YoY % | -98.3% | +7.8% | +0.0% | 0.0% | 0.0% | |
| Weighted Avg Shares (Diluted) | 398.5M | 6.7M | 7.2M | 7.2M | 7.2M | — |
| YoY % | -98.3% | +7.8% | +0.0% | 0.0% |
The sector classification is SIC-derived, not official GICS. Statement lines are XBRL facts as filed with the company's home regulator (SEC EDGAR for US filers; ESEF/EDINET and other national regulators for foreign filers); ratios and other derived figures are computed from them. A blank cell means the tag was absent — never imputed.
