Educational research on US and Indian equities, ETFs, mutual funds and crypto, with screeners and a free investing academy.
All data is for educational purposes only and should not be considered investment advice.
Equiscale is operated by Syntellia LLC, a Delaware limited liability company.
© 2026 Syntellia LLC. All rights reserved.
No description available.
Rule-based from financial data. Not advice.
5-year financial trends. Figures in USD millions.
Latest fiscal year: 2025
Year-by-year revenue, profitability, and cash flow (USD millions, last 5 years)
| Year | Revenue | EBITDA | Net Profit | FCF | ROE | Rev Growth 1Y | NP Growth 1Y |
|---|---|---|---|---|---|---|---|
| 2025 | $1.0B | $-66M | $-85M | $-80M | -38.9% | -25.1% | -67.3% |
| 2024 | $1.4B | $-237M | $-259M | $-195M | -159.0% | -10.6% | -15.9% |
| 2023 | $1.6B | $-245M | $-308M | $-64M | -85.7% | -19.1% | 773.7% |
| 2022 | $1.9B | $-15M | $-35M | $-27M | -5.5% | - | - |
| 2021 | - |
Income statement, balance sheet, and cash flow as reported
Consolidated Figures in USD Millions.
| Metric | 2025 |
|---|---|
| Total Revenue | 1,044.62 |
| Operating Revenue | 1,044.62 |
| Cost Of Revenue | 787.09 |
| Gross Profit | 257.52 |
| Operating Expense | 318.74 |
| Research And Development | 90.28 |
| Selling General And Administration | 196.92 |
| Total Expenses | 1,105.83 |
| Operating Income | -61.21 |
| Total Operating Income As Reported | -61.21 |
| EBITDA | -66.34 |
| Normalized EBITDA | -67.78 |
| EBIT | -82.62 |
| Interest Income | 6.23 |
| Interest Expense | 1.17 |
| Net Interest Income | 5.05 |
| Other Non Operating Income Expenses | -0.45 |
| Other Income Expense | -27.64 |
| Interest Income Non Operating | 6.23 |
| Interest Expense Non Operating | 1.17 |
| Net Non Operating Interest Income Expense | 5.05 |
| Pretax Income | -83.80 |
| Tax Provision | 0.82 |
| Tax Rate For Calcs | 0 |
| Tax Effect Of Unusual Items | 0.30 |
| Net Income Continuous Operations | -84.62 |
| Net Income From Continuing And Discontinued Operation | -84.62 |
| Net Income From Continuing Operation Net Minority Interest | -84.62 |
| Net Income | -84.62 |
| Net Income Common Stockholders | -84.62 |
| Net Income Including Noncontrolling Interests | -84.62 |
| Normalized Income | -85.76 |
| Diluted NI Availto Com Stockholders | -84.62 |
| Basic Average Shares | 60.13 |
| Diluted Average Shares | 60.13 |
| Reconciled Depreciation | 16.28 |
| Reconciled Cost Of Revenue | 787.09 |
| Total Unusual Items | 1.44 |
| Total Unusual Items Excluding Goodwill | 1.44 |
| Preferred Stock Dividends | - |
| Minority Interests | - |
| Net Income Discontinuous Operations | - |
| Special Income Charges | 0 |
| Impairment Of Capital Assets | - |
| Gain On Sale Of Security | 1.44 |
| General And Administrative Expense | 53.57 |
| Other Gand A | 53.57 |
| Gain On Sale Of Ppe | 0 |
| Total Other Finance Cost | - |
| Other Operating Expenses | 31.53 |
| Selling And Marketing Expense | 143.36 |
| Otherunder Preferred Stock Dividend | - |
| Earnings From Equity Interest | -28.63 |
Unclassified sector peers, ranked by market cap
| Company | Ticker | Market Cap | P/E | P/B | ROE | EV/EBITDA |
|---|---|---|---|---|---|---|
| Bed Bath & Beyond, Inc.this co. | BBBY | $461M | -5.44 | 2.12 | -38.9% | -4.63 |
| Lionsgate Studios Corp. | LION | $3.9B | -19.79 | -3.29 | 16.6% | 6.55 |
| Designer Brands Inc. | DBI | $462M | - | 1.64 | -3.0% | 15.18 |
| Monro, Inc. | MNRO | $462M | 212.65 | 0.78 | 0.4% | 11.42 |
| AlTi Global, Inc. | ALTI | $461M |
| - |
| - |
| - |
| - |
| - |
| - |
| -3.85 |
| 1.81 |
| -47.1% |
| -5.59 |
| Weave Communications, Inc. | WEAV | $459M | -16.37 | 5.57 | -34.1% | -42.33 |
| Greene County Bancorp, Inc. | GCBC | $459M | 14.74 | 1.92 | 13.0% | - |
| Editas Medicine, Inc. | EDIT | $459M | -2.87 | 16.82 | -586.6% | -2.22 |
| Shoulder Innovations, Inc. | SI | $300M | -7.44 | 2.13 | -28.7% | -7.78 |
| Peer Median | - | -3.85 | 1.87 | -15.8% | -2.22 | |