| Market Cap | $11.7M | |
| Enterprise Value | — | |
| Revenue | — | — |
| Gross Profit | — | — |
| EBITDA | — | — |
| Net Income | -$3.2M | — |
| Diluted EPS | $0.13 | −7.1% |
| Free Cash Flow | — | — |
| Ratio | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Trend · 6y | vs own | vs sector |
|---|---|---|---|---|---|---|---|---|---|
| ▾Returns on Capital | |||||||||
| Return on Equity | — | −272.67% | −385.64% | −51.14% | −37.64% | −46.42% | 70% | 13% | |
| Return on Assets | — | −37.12% | −79.38% | −40.81% | −33.06% | −39.71% | 50% | 12% | |
| ▸DuPont factors (ROE drivers) · 2 ratios | |||||||||
| ▸Earnings quality · 2 ratios | |||||||||
| ▸Leverage · 2 ratios | |||||||||
| ▸Per share · 4 ratios | |||||||||
| Line | 2020↗ | 2021↗ | 2022↗ | 2023↗ | 2024↗ | 2025↗ |
|---|---|---|---|---|---|---|
| SG&A Expense | $11,479 | $60,582 | $114,201 | $73,210 | $56,911 | $84,030 |
| YoY % | +427.8% | +88.5% | -35.9% | -22.3% | +47.7% | |
| Total Operating Expenses | $49,990 | $127,133 | $1.3M | $2.7M | $4.0M | $4.0M |
| YoY % | +154.3% | +913.1% | +107.7% | +48.0% | +0.9% | |
| Other Non-Operating Income | — | — | -$268,129 | $20,475 | $397,675 | $263,042 |
| YoY % | +1842.2% | -33.9% | ||||
| Gains on Sale of Real Estate | — | — | — | — | — | $20,000 |
| Pretax Income | $288,158 | -$692,571 | -$1.6M | -$2.7M | -$3.6M | -$3.7M |
| Net Income | $288,158 | -$692,571 | -$1.6M | -$2.7M | -$3.6M | -$3.7M |
| EPS (Basic) | $0.06 | -$0.16 | -$0.51 | $0.21 | $0.14 | $0.13 |
| YoY % | -33.3% | -7.1% | ||||
| EPS (Diluted) | $0.06 | — | -$0.51 | $0.21 | $0.14 | $0.13 |
| YoY % | -33.3% | -7.1% | ||||
| Weighted Avg Shares (Basic) | — | 4.5M | 3.0M | 12.6M | 26.1M | 28.0M |
| YoY % | -32.1% | +315.0% | +107.7% | +7.1% | ||
| Weighted Avg Shares (Diluted) | — | — | 3.0M | 12.6M | 26.1M | 28.0M |
| YoY % | +315.0% | +107.7% | +7.1% |
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.
