Axil Brands, Inc. financial statements

Income statement, balance sheet and cash flow statement for the last 10 fiscal years, taken from the XBRL data Axil Brands, Inc. files with the SEC in its annual reports.

In USD millions, except per-share amounts. Outflows in the cash flow statement are negative.

Income statement

	FY2018	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	0.58	0.93	0.99	1.01	1.63	2.34	23.5	27.5	26.3	30.8
Cost of revenue	0.28	0.58	0.55	0.48	0.6	0.83	5.81	7.32	7.58	9.42
Gross profit	0.3	0.36	0.44	0.53	1.03	1.51	17.7	20.2	18.6	21.4
Selling and marketing	0.1	0.09	0.09	0.19	0.73	1.2	11.7	13.4	11.5	12.2
General and administrative	0.24	0.22	0.27	0.27	0.28	0.27	1.28	1.57	4.06	4.12
Operating expenses	0.84	0.7	0.59	0.7	1.35	1.72	15.7	18.7	17.5	18.4
Operating income	-0.54	-0.34	-0.15	-0.17	-0.32	-0.21	1.98	1.5	1.16	2.98
Interest expense	0	0	0	0	0.01	0.01	0	0	0	0
Interest income	0	0	0	0	0	0	0.01	0.18	0.14	0.13
Other non-operating income	-0	-0	-0	-0	0.02	0.03	0.07	0.28	0.15	0.16
Pre-tax income	-0.54	-0.34	-0.15	-0.17	-0.3	-0.18	2.06	1.78	1.31	3.14
Income tax							0.23	-0.22	0.45	0.44
Net income	-0.54	-0.34	-0.15	-0.17	-0.3	-0.18	1.82	2	0.85	2.7
EBITDA	-0.54	-0.34	-0.14	-0.16	-0.31	-0.2	2.08	1.63	1.31	3.22
EPS, basic	-0.10	-0.10	0.00	0.00	-0.10	0.00	0.32	0.57	0.13	0.40
EPS, diluted	-0.10	-0.10	0.00	0.00	-0.10	0.00	0.10	0.21	0.10	0.33
Shares, basic (weighted)	3.84	4.03	4.09	4.13	4.16	4.19	5.64	5.87	6.44	6.75
Shares, diluted (weighted)	3.84	4.03	4.09	4.13	4.16	4.19	17.9	16.2	8.22	8.26

Balance sheet

	FY2018	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025	FY2026
Cash and equivalents	0.42	0.23	0.35	0.41	0.5	0.37	4.83	3.25	4.77	4.46
Inventory	0.13	0.32	0.26	0.29	0.49	0.32	1.31	3.39	2.53	4.42
Other current assets	0.02	0	0	0.01	0	0	0.8	0.81	0.95	0.71
Total current assets	0.61	0.59	0.69	0.89	1.04	0.8	7.36	7.97	9.26	14.3
Property, plant and equipment	0.01	0.01	0.03	0.03	0.04	0.03	0.16	0.26	0.41	0.39
Lease right-of-use assets				0.2	0.13	0.05	0.1	0.04	0.58	0.36
Goodwill							2.15	2.15	2.15	2.15
Intangible assets			0				0.38	0.31	0.4	0.39
Other non-current assets	0.02	0.02	0.05	0.25	0.22	0.02
Total assets	0.64	0.61	0.74	1.14	1.26	0.89	10.2	11	12.9	18
Accounts payable	0.06	0.04	0.01	0.1	0.44	0.46	0.91	0.97	0.87	1.99
Accrued liabilities							0.02	0.09	0.02
Deferred revenue						0	0.83	0.91	0.71	0.39
Total current liabilities	0.08	0.1	0.05	0.34	0.71	0.71	2.85	2.8	2.46	4.5
Long-term debt									0.14
Lease liabilities					0.05		0.04		0.4	0.21
Total liabilities	0.08	0.1	0.06	0.64	0.92	0.71	3.5	3.28	3.21	4.81
Total debt							0.17	0.15	0.14
Paid-in capital	4.69	5	5.31	5.31	5.45	5.47	10.1	7.83	8.94	9.72
Retained earnings	-4.15	-4.49	-4.64	-4.81	-5.11	-5.29	-3.47	-0.13	0.72	3.42
Shareholders' equity	0.55	0.51	0.68	0.5	0.35	0.18	6.67	7.7	9.66	13.1
Total equity	0.55	0.51	0.68	0.5	0.35	0.18	6.67	7.7	9.66	13.1
Total liabilities and equity	0.64	0.61	0.74	1.14	1.26	0.89	10.2	11	12.9	18
Shares outstanding	3.97	4.05	4.13	4.13	4.19	4.19	5.86	5.91	6.66	6.82

Cash flow statement

	FY2018	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025	FY2026
Net income	-0.54	-0.34	-0.15	-0.17	-0.3	-0.18	1.82	2	0.85	2.7
Depreciation and amortization	0	0	0.01	0.01	0.01	0.01	0.1	0.13	0.15	0.25
Stock-based compensation	0.13	0.03	0.01	0.05	0.14	0.02	0.21	0.27	1.11	0.79
Deferred income tax								-0.23	0.19	-0.26
Change in receivables	-0	0	-0.06	-0.1	0.09	-0.02	-0.16	-0.12	-0.49	-3.82
Change in inventory	0.01	-0.2	0.06	-0.02	-0.23	0.1	0.35	-2.13	0.91	-1.89
Change in payables	0.04	0.02	-0.05	0.1	0.35	-0	0.22	0.14	0.12	1.12
Cash from operations	-0.37	-0.47	-0.18	-0.09	0.05	-0.13	2.92	0	1.93	-0.01
Capital expenditures	-0.01	-0	-0.01	-0.01	-0.02		-0.07	-0.14	-0.21	-0.08
Cash from investing	-0.01	-0	-0.01	-0.01	-0.02		1	-0.16	-0.39	-0.21
Stock issued	0.42	0.28	0.31
Share buybacks								-1.25
Cash from financing	0.42	0.28	0.31	0.16	0.05	0	0.54	-1.42	-0.02	-0.09
Net change in cash	0.05	-0.19	0.12	0.06	0.09	-0.12	4.46	-1.58	1.52	-0.31
Free cash flow	-0.38	-0.47	-0.19	-0.1	0.03		2.85	-0.14	1.72	-0.09
Interest paid			0	0	0	0	0	0.01	0	0
Income taxes paid									0.14	0.32

Key metrics

Worked out from the statements above. Latest values use fiscal 2026. Valuation uses the share price of $6.27 on September 25, 2026.

Profitability

Metric	Value	How it is calculated
Gross margin	69.3%	Gross profit / revenue.
Operating margin	9.7%	Operating income / revenue.
EBITDA margin	10.5%	EBITDA (operating income + depreciation and amortization) / revenue.
Pre-tax margin	10.2%	Pre-tax income / revenue.
Net margin	8.8%	Net income / revenue.
FCF margin	-0.3%	Free cash flow (cash from operations - capital expenditures) / revenue.
Operating cash flow margin	-0.0%	Cash from operations / revenue.
Effective tax rate	14.0%	Income tax / pre-tax income, when pre-tax income is positive.
Return on equity (ROE)	23.7%	Net income / average shareholders' equity (opening and closing). Not shown when equity is negative.
Return on assets (ROA)	17.5%	Net income / average total assets.
Return on invested capital (ROIC)	37.3%	Approximation: operating income x (1 - tax rate) / average (total debt + equity - cash). Tax rate is the effective rate when between 0% and 50%, else 21%.
Stock-based pay / revenue	2.5%	Stock-based compensation (from the cash flow statement) / revenue.
Capex / revenue	0.3%	Capital expenditures / revenue.
D&A / revenue	0.8%	Depreciation and amortization / revenue.

Growth

Metric	Value	How it is calculated
Revenue growth, 1y	17.5%	Revenue vs the same period a year earlier. Only from a positive base.
Revenue CAGR, 3y	9.5%	Compound annual growth of revenue over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Revenue CAGR, 5y	80.0%	Compound annual growth of revenue over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Gross profit growth, 1y	14.7%	Gross profit vs the same period a year earlier. Only from a positive base.
Gross profit CAGR, 3y	6.5%	Compound annual growth of gross profit over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Gross profit CAGR, 5y	83.3%	Compound annual growth of gross profit over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Operating income growth, 1y	156.3%	Operating income vs the same period a year earlier. Only from a positive base.
Operating income CAGR, 3y	14.5%	Compound annual growth of operating income over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
EBITDA growth, 1y	146.1%	EBITDA vs the same period a year earlier. Only from a positive base.
EBITDA CAGR, 3y	15.7%	Compound annual growth of ebitda over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Net income growth, 1y	215.7%	Net income vs the same period a year earlier. Only from a positive base.
Net income CAGR, 3y	13.9%	Compound annual growth of net income over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
EPS growth, 1y	230.0%	EPS vs the same period a year earlier. Only from a positive base.
EPS CAGR, 3y	48.9%	Compound annual growth of eps over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Operating cash flow growth, 1y	-100.5%	Operating cash flow vs the same period a year earlier. Only from a positive base.
Free cash flow growth, 1y	-105.2%	Free cash flow vs the same period a year earlier. Only from a positive base.
Book value growth, 1y	36.1%	Book value vs the same period a year earlier. Only from a positive base.
Book value CAGR, 3y	25.4%	Compound annual growth of book value over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Book value CAGR, 5y	107.0%	Compound annual growth of book value over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Total assets growth, 1y	39.5%	Total assets vs the same period a year earlier. Only from a positive base.
Total assets CAGR, 3y	20.9%	Compound annual growth of total assets over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Total assets CAGR, 5y	70.1%	Compound annual growth of total assets over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Share count change, 1y	0.5%	Change in diluted weighted shares vs a year earlier. Negative means buybacks shrank the share count; positive means dilution.
Share count change per year, 3y	-22.7%	Change in diluted weighted shares, per year over 3 years. Negative means buybacks shrank the share count; positive means dilution.
Share count change per year, 5y	14.7%	Change in diluted weighted shares, per year over 5 years. Negative means buybacks shrank the share count; positive means dilution.

Balance sheet health

Metric	Value	How it is calculated
Current ratio	3.19x	Current assets / current liabilities.
Quick ratio	0.99x	(Cash + short-term investments + receivables) / current liabilities.
Cash ratio	0.99x	(Cash + short-term investments) / current liabilities.
Liabilities / assets	26.8%	Total liabilities / total assets.
Interest coverage	1,151x	Operating income / interest expense.
Working capital	$9.8M	Current assets - current liabilities.
Goodwill and intangibles / assets	14.2%	(Goodwill + intangible assets) / total assets.
Tangible book value	$10.6M	Shareholders' equity - goodwill - intangible assets.

Efficiency

Metric	Value	How it is calculated
Asset turnover	2.00x	Revenue / average total assets.
Fixed asset turnover	76.9x	Revenue / average property, plant and equipment.
Inventory turnover	2.71x	Cost of revenue / average inventory.
Days inventory	135 days	365 x average inventory / cost of revenue.
Days payables	55 days	365 x average accounts payable / cost of revenue.
FCF conversion	-3.3%	Free cash flow / net income, when net income is positive.

Per share

Metric	Value	How it is calculated
EPS, diluted	$0.33	Net income per diluted share, as reported (split-adjusted). Over the last twelve months: the four quarters summed, or net income / latest diluted shares when a quarter has no reported EPS.
EPS, basic	$0.40	Net income per basic share, as reported (split-adjusted).
Revenue per share	$3.74	Revenue / diluted weighted shares.
FCF per share	-$0.01	Free cash flow / diluted weighted shares.
Operating cash flow per share	-$0.00	Cash from operations / diluted weighted shares.
Book value per share	$1.93	Shareholders' equity / shares outstanding (diluted weighted shares when not reported).
Tangible book per share	$1.55	Tangible book value / shares outstanding.
Cash per share	$0.65	(Cash + short-term investments) / shares outstanding.

Valuation

Metric	Value	How it is calculated
Market cap	$42.7M	Share price x shares outstanding.
Enterprise value	$38.3M	Market cap + total debt - cash - short-term investments.
P/E	15.8x	Market cap / net income. Only when net income is positive.
P/S	1.39x	Market cap / revenue.
P/B	3.25x	Market cap / shareholders' equity. Only when equity is positive.
Price / tangible book	4.03x	Market cap / tangible book value, when positive.
EV/Sales	1.24x	Enterprise value / revenue.
EV/EBIT	12.9x	Enterprise value / operating income, when both are positive.
EV/EBITDA	11.9x	Enterprise value / EBITDA, when both are positive.
FCF yield	-0.2%	Free cash flow / market cap.
Earnings yield	6.3%	Net income / market cap (the inverse of P/E).
PEG	0.32x	P/E / EPS growth per year over 3 years (in percent). Only when both are positive.

What was Axil Brands, Inc.'s revenue in fiscal 2026?

Axil Brands, Inc. reported revenue of $30.8M for fiscal 2026, 17.5% higher than the year before.

Was Axil Brands, Inc. profitable in fiscal 2026?

Yes. Net income was $2.7M, a net margin of 8.8%.

How much free cash flow did Axil Brands, Inc. generate in fiscal 2026?

Cash from operations of $9.6K minus capital expenditures of $79.4K left free cash flow of -$89.0K.

Source: SEC EDGAR XBRL company facts. Where a company tags only year-to-date figures, quarters are worked out as differences. Where a line is not tagged it is left empty, never estimated.

Open interactive statements, quarterly figures and charts

Back to Axil Brands, Inc.