$1.32
+0.07 (+5.60%)
Financial Highlights (FY 2026)
Revenue
35.10M
Net Income
-5,941,960
Gross Margin
-3.9%
Profit Margin
-16.9%
Rev Growth
+33.0%
D/E Ratio
7.87
Revenue & Net Income
Margin Trends
| FY 2026 | FY 2025 | FY 2024 | FY 2023 | |
|---|---|---|---|---|
| Gross Margin | -3.9% | -3.9% | 51.5% | 51.5% |
| Operating Margin | -15.8% | -14.2% | 6.2% | 6.2% |
| Profit Margin | -16.9% | -16.1% | 5.2% | 4.4% |
Income Statement
| FY 2026 | FY 2025 | FY 2024 | FY 2023 | |
|---|---|---|---|---|
| Revenue | 35.10M | 26.39M | 11.30M | 11.74M |
| Gross Profit | -1,354,910 | -1,018,652 | 5.82M | 6.04M |
| Operating Income | -5,553,026 | -3,757,404 | 698.9K | 722.1K |
| Net Income | -5,941,960 | -4,020,572 | 584.8K | 510.3K |
| Gross Margin | -3.9% | -3.9% | 51.5% | 51.5% |
| Operating Margin | -15.8% | -14.2% | 6.2% | 6.2% |
| Profit Margin | -16.9% | -16.1% | 5.2% | 4.4% |
| Rev Growth | +33.0% | +33.0% | -3.5% | +3.2% |
Balance Sheet
| FY 2026 | FY 2025 | FY 2024 | FY 2023 | |
|---|---|---|---|---|
| Total Debt | 7.19M | 7.19M | 1.22M | 1.36M |
| Total Equity | 914.5K | 914.5K | 7.38M | 6.61M |
| D/E Ratio | 7.87 | 7.87 | 0.17 | 0.21 |
Cash Flow
| FY 2026 | FY 2025 | FY 2024 | FY 2023 | |
|---|---|---|---|---|
| EBITDA | -5,502,088 | -3,929,767 | 909.8K | 951.6K |
| Free Cash Flow | — | — | 396.1K | 391.4K |