Latest Quarter
2025-09-30
Quick answer: latest quarter results, by ticker or company name
Latest Quarter
2025-09-30
Revenue
$0.0
Net Income
-$102K
Operating Margin
N/A
Free Cash Flow
-$170K
Debt / Assets
5,413.4%
Values are in USD and rounded to the nearest whole number unless noted.
Swipe horizontally to view all columns.
| Income Statement (Quarterly) | 2025-09-30 | 2024-12-31 | 2024-09-30 | 2024-06-30 |
|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 0 |
| Cost of Revenue | 0 | 0 | 0 | 0 |
| Gross Profit | 0 | 0 | 0 | 0 |
| Operating Expenses | ||||
| R&D Expenses | 0 | 0 | 0 | 0 |
| SG&A Expenses | 33,507 | 18,705 | 85,046 | 20,855 |
| Operating Expenses | 33,507 | 24,705 | 95,546 | 32,855 |
| Operating Income | -33,507 | -24,705 | -95,546 | -32,855 |
| Interest Expense | -68,026 | 62,970 | 61,174 | 58,892 |
| Income Before Tax | -101,533 | -87,675 | -156,720 | -91,747 |
| Income Tax Expense | 0 | 0 | 0 | 0 |
| Net Income | -101,533 | -87,675 | -156,720 | -91,747 |
| Per Share | ||||
| EPS | -0.01 | -0.01 | -0.02 | -0.01 |
| EPS Diluted | 0.00 | 0.00 | 0.00 | 0.00 |
| Income Statement (Annual) | 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 | 2021-06-30 |
|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 0 | 2,556,942 |
| Cost of Revenue | 0 | 0 | 0 | 0 | 2,576,875 |
| Gross Profit | 0 | 0 | 0 | 0 | -19,933 |
| Operating Expenses | |||||
| R&D Expenses | 0 | 0 | 0 | 0 | 0 |
| SG&A Expenses | 267,169 | 159,973 | 1,118,537 | 1,230,468 | 1,699,627 |
| Operating Expenses | 270,669 | 373,390 | 1,118,537 | 1,230,468 | 1,699,627 |
| Operating Income | -270,669 | -373,390 | -1,118,540 | -1,230,468 | -2,603,033 |
| Interest Expense | 252,658 | 353,883 | 218,212 | 95,363 | 194,918 |
| Income Before Tax | -523,327 | -578,717 | -1,226,311 | -1,288,802 | -4,741,833 |
| Income Tax Expense | 0 | 0 | -1,119 | -37,029 | 0 |
| Net Income | -523,327 | -578,717 | -1,226,311 | -1,251,773 | -4,741,833 |
| Per Share | |||||
| EPS | -0.06 | -0.08 | -0.23 | -0.54 | -0.28 |
| EPS Diluted | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Balance Sheet (Quarterly) | 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 |
|---|---|---|---|---|
| Assets | ||||
| Cash and Cash Equivalents | 502 | 0 | 143,861 | 325 |
| Short Term Investments | 0 | 0 | 0 | 0 |
| Net Receivables | 0 | 0 | 840,438 | 0 |
| Inventory | 0 | 0 | 0 | 0 |
| Total Current Assets | 3,102 | 2,500 | 986,669 | 1,658 |
| Property Plant Equipment | 0 | 0 | 0 | 0 |
| Goodwill and Intangibles | 0 | 0 | 0 | 0 |
| Total Assets | 57,917 | 2,500 | 986,669 | 1,658 |
| Liabilities | ||||
| Account Payables | 0 | 110,762 | 744,098 | 273,592 |
| Short Term Debt | 2,219,895 | 1,994,623 | 2,025,000 | 765,000 |
| Total Current Liabilities | 2,693,020 | 2,164,276 | 3,067,256 | 1,662,936 |
| Long Term Debt | 442,251 | 442,251 | 442,251 | 442,251 |
| Total Liabilities | 3,135,271 | 2,606,527 | 3,509,507 | 2,105,187 |
| Shareholders Equity | ||||
| Retained Earnings | -13,210,531 | -12,687,204 | -12,108,487 | -10,882,176 |
| Total Shareholders Equity | -3,077,354 | -2,604,027 | -2,522,838 | -2,103,529 |
| Balance Sheet (Annual) | 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 | 2021-06-30 |
|---|---|---|---|---|---|
| Assets | |||||
| Cash and Cash Equivalents | 502 | 0 | 143,861 | 325 | 291,166 |
| Short Term Investments | 0 | 0 | 0 | 0 | 0 |
| Net Receivables | 0 | 0 | 840,438 | 0 | 0 |
| Inventory | 0 | 0 | 0 | 0 | 0 |
| Total Current Assets | 3,102 | 2,500 | 986,669 | 1,658 | 294,166 |
| Property Plant Equipment | 0 | 0 | 0 | 0 | 0 |
| Goodwill and Intangibles | 0 | 0 | 0 | 0 | 0 |
| Total Assets | 57,917 | 2,500 | 986,669 | 1,658 | 294,166 |
| Liabilities | |||||
| Account Payables | 0 | 110,762 | 744,098 | 273,592 | 133,088 |
| Short Term Debt | 2,219,895 | 1,994,623 | 2,025,000 | 765,000 | 450,933 |
| Total Current Liabilities | 2,693,020 | 2,164,276 | 3,067,256 | 1,662,936 | 1,561,021 |
| Long Term Debt | 442,251 | 442,251 | 442,251 | 442,251 | 16,983 |
| Total Liabilities | 3,135,271 | 2,606,527 | 3,509,507 | 2,105,187 | 1,578,004 |
| Shareholders Equity | |||||
| Retained Earnings | -13,210,531 | -12,687,204 | -12,108,487 | -10,882,176 | -9,242,639 |
| Total Shareholders Equity | -3,077,354 | -2,604,027 | -2,522,838 | -2,103,529 | -1,283,838 |
| Cash Flow Statement (Quarterly) | 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 |
|---|---|---|---|---|
| Operating Activities | ||||
| Net Income | -523,327 | -578,717 | -1,226,311 | -1,288,802 |
| Depreciation & Amortization | 0 | 0 | 0 | 0 |
| Stock Based Compensation | 50,000 | 0 | 5,158 | 482,200 |
| Change in Working Capital | 303,372 | -832,295 | 727,189 | 296,825 |
| Operating Cash Flow | -169,955 | -913,484 | -316,464 | -527,070 |
| Investing Activities | ||||
| Capital Expenditure | 0 | 4 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 |
| Investing Cash Flow | -54,815 | 800,000 | -800,000 | -19,736 |
| Financing Activities | ||||
| Debt Repayment | 225,272 | -30,377 | -1,260,000 | -265,000 |
| Common Stock Issued/Repurchased | 50,000 | 497,528 | 0 | 30,000 |
| Dividends Paid | 0 | 0 | 0 | 0 |
| Financing Cash Flow | 225,272 | -30,377 | 1,260,000 | 389,344 |
| Summary | ||||
| Free Cash Flow | -169,955 | -913,480 | -316,464 | -527,070 |
| Net Change in Cash | 502 | -143,861 | 143,536 | -281,806 |
| Cash Flow Statement (Annual) | 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 | 2021-06-30 |
|---|---|---|---|---|---|
| Operating Activities | |||||
| Net Income | -523,327 | -578,717 | -1,226,311 | -1,288,802 | -4,741,833 |
| Depreciation & Amortization | 0 | 0 | 0 | 0 | 737 |
| Stock Based Compensation | 50,000 | 0 | 5,158 | 482,200 | 2,049,163 |
| Change in Working Capital | 303,372 | -832,295 | 727,189 | 296,825 | -391,231 |
| Operating Cash Flow | -169,955 | -913,484 | -316,464 | -527,070 | -1,484,099 |
| Investing Activities | |||||
| Capital Expenditure | 0 | 4 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 |
| Investing Cash Flow | -54,815 | 800,000 | -800,000 | -19,736 | 0 |
| Financing Activities | |||||
| Debt Repayment | 225,272 | -30,377 | -1,260,000 | -265,000 | -500,000 |
| Common Stock Issued/Repurchased | 50,000 | 497,528 | 0 | 30,000 | 20,000 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 |
| Financing Cash Flow | 225,272 | -30,377 | 1,260,000 | 389,344 | 854,483 |
| Summary | |||||
| Free Cash Flow | -169,955 | -913,480 | -316,464 | -527,070 | -1,484,099 |
| Net Change in Cash | 502 | -143,861 | 143,536 | -281,806 | -629,616 |