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 3 years)
| Year | Revenue | EBITDA | Net Profit | FCF | ROE | Rev Growth 1Y | NP Growth 1Y |
|---|---|---|---|---|---|---|---|
| 2025 | $47M | $-37M | $-40M | $-36M | -28.7% | 49.6% | 158.4% |
| 2024 | $32M | $-12M | $-16M | $-18M | 28.6% | 64.1% | 23.4% |
| 2023 | $19M | $-10M | $-13M | $-16M | 31.8% | - | - |
Income statement, balance sheet, and cash flow as reported
Consolidated Figures in USD Millions.
| Metric | 2025 |
|---|---|
| Total Revenue | 47.32 |
| Operating Revenue | 47.32 |
| Cost Of Revenue | 11.12 |
| Gross Profit | 36.20 |
| Operating Expense | 62.50 |
| Research And Development | 7.73 |
| Selling General And Administration | 54.77 |
| Total Expenses | 73.61 |
| Operating Income | -26.30 |
| Total Operating Income As Reported | -26.30 |
| EBITDA | -37.08 |
| Normalized EBITDA | -23.14 |
| EBIT | -40.29 |
| Interest Expense | 0.07 |
| Net Interest Income | -0.07 |
| Other Non Operating Income Expenses | -0.06 |
| Other Income Expense | -13.99 |
| Interest Expense Non Operating | 0.07 |
| Net Non Operating Interest Income Expense | -0.07 |
| Pretax Income | -40.36 |
| Tax Provision | 0 |
| Tax Rate For Calcs | 0 |
| Tax Effect Of Unusual Items | 0 |
| Net Income Continuous Operations | -40.36 |
| Net Income From Continuing And Discontinued Operation | -40.36 |
| Net Income From Continuing Operation Net Minority Interest | -40.36 |
| Net Income | -40.36 |
| Net Income Common Stockholders | -40.36 |
| Net Income Including Noncontrolling Interests | -40.36 |
| Normalized Income | -26.42 |
| Diluted NI Availto Com Stockholders | -40.36 |
| Basic Average Shares | 8.67 |
| Diluted Average Shares | 8.67 |
| Reconciled Depreciation | 3.21 |
| Reconciled Cost Of Revenue | 11.12 |
| Total Unusual Items | -13.94 |
| Total Unusual Items Excluding Goodwill | -13.94 |
| Special Income Charges | - |
| Other Special Charges | - |
| Gain On Sale Of Security | -13.94 |
Unclassified sector peers, ranked by market cap
| Company | Ticker | Market Cap | P/E | P/B | ROE | EV/EBITDA |
|---|---|---|---|---|---|---|
| Shoulder Innovations, Inc.this co. | SI | $300M | -7.44 | 2.13 | -28.7% | -7.78 |
| Lionsgate Studios Corp. | LION | $3.9B | -19.79 | -3.29 | 16.6% | 6.55 |
| Bed Bath & Beyond, Inc. | BBBY | $461M | -5.44 | 2.12 | -38.9% | -4.63 |
| AerSale Corporation | ASLE | $300M | 34.99 | 0.71 | 2.0% | 12.35 |
| Alico, Inc. | ALCO | $300M |
| -2.03 |
| 2.91 |
| -143.0% |
| -78.12 |
| FuboTV Inc. | FUBO | $299M | -1.74 | 1.52 | -87.7% | -4.54 |
| NI Holdings, Inc. | NODK | $299M | - | 1.24 | -4.3% | - |
| John Marshall Bancorp, Inc. | JMSB | $299M | 14.06 | 1.12 | 8.0% | - |
| PrimeEnergy Resources Corporation | PNRG | $299M | 11.35 | 1.38 | 12.2% | 2.72 |
| Peer Median | - | -1.74 | 1.31 | -1.2% | -0.91 | |