Baiya International Group Inc. financial statements

Income statement, balance sheet and cash flow statement for the last 4 fiscal years, taken from the XBRL data Baiya International Group 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

	FY2022	FY2024	FY2024	FY2025
Revenue	13.2	11.6	12.8	16.5
Cost of revenue	11.6	10.8	11.4	14.6
Gross profit	1.53	0.8	1.41	1.9
Research and development	0.48	0.3	0.24	0.23
General and administrative	2.21	1.09	0.89	10.3
Operating expenses	2.93	1.52	1.34	11.5
Operating income	-1.4	-0.72	0.06	-9.58
Interest expense	0.06	0.02	0.03	-0
Other non-operating income	0.1	-0.31	-0.03	0.11
Pre-tax income	-1.31	-1.03	0.04
Income tax	0.02	0.03	0.03	0.02
Net income to minority interests	-0.07	-0.05	0.02	0.05
Net income	-1.26	-1.02	-0.01	-9.53
EBITDA	-1.4	-0.72	0.06	-9.58
EPS, basic	-3.46	-2.66	-0.02	-5.04
EPS, diluted	-3.46	-2.66	-0.02	-5.04
Shares, basic (weighted)	0.38	0.4	0.4	1.89
Shares, diluted (weighted)	0.38	0.4	0.4	1.89

Balance sheet

	FY2022	FY2024	FY2024	FY2025
Cash and equivalents	2.4	0.03	1.67	0.69
Receivables		3.69	1.65	1.67
Other current assets		0.24	0.18	5.92
Total current assets		7.52	4.42	26.4
Property, plant and equipment		0	0	0.01
Lease right-of-use assets		0	0.05	0.04
Other non-current assets			0.03
Total assets		7.62	4.95	27.8
Accounts payable		2.84	1.66	2
Accrued liabilities		0.69	0.94	1.33
Short-term debt		0.62	0.12
Total current liabilities		6.91	4.36	4.76
Long-term debt		0.09
Lease liabilities		0	0.04	0.01
Total liabilities		7.03	4.4	4.76
Total debt		0.71	0.12
Paid-in capital		1.78	1.8	33.7
Retained earnings		-1.39	-1.46	-11.1
Other comprehensive income		-0.15	-0.22	-0.15
Shareholders' equity		0.56	0.5	23
Minority interests	0.09	0.04	0.05	0.11
Total equity	1.7	0.59	0.55	23.1
Total liabilities and equity		7.62	4.95	27.8
Shares outstanding		10	10

Cash flow statement

	FY2022	FY2024	FY2024	FY2025
Net income	-1.33	-1.06	0.01	-9.48
Depreciation and amortization	0	0	0	0
Stock-based compensation				6.1
Deferred income tax	-0	0.01
Change in receivables	0.7	-1.33	1.97	0.05
Change in payables	-0.31	1.12	-1.11	0.26
Cash from operations	0.41	-1.8	1.58	-7.44
Capital expenditures				-0.01
Cash from investing				-17.2
Stock issued				25.5
Cash from financing	1.93	-0.51	0.08	25
Exchange rate effect	-0.07	-0.06	-0.02	0.07
Net change in cash	2.27	-2.37	1.64	0.45
Free cash flow				-7.44
Interest paid	0.06	0.06	0.04	0.01
Income taxes paid	0.06	0.02	0

Key metrics

Worked out from the statements above. Latest values use fiscal 2025. Valuation uses the share price of $2.11 on September 25, 2026.

Profitability

Metric	Value	How it is calculated
Gross margin	11.5%	Gross profit / revenue.
Operating margin	-58.1%	Operating income / revenue.
EBITDA margin	-58.1%	EBITDA (operating income + depreciation and amortization) / revenue.
Net margin	-57.8%	Net income / revenue.
FCF margin	-45.2%	Free cash flow (cash from operations - capital expenditures) / revenue.
Operating cash flow margin	-45.1%	Cash from operations / revenue.
Return on equity (ROE)	-81.3%	Net income / average shareholders' equity (opening and closing). Not shown when equity is negative.
Return on assets (ROA)	-58.2%	Net income / average total assets.
Return on invested capital (ROIC)	-71.3%	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%.
R&D / revenue	1.4%	Research and development expense / revenue.
Stock-based pay / revenue	37.0%	Stock-based compensation (from the cash flow statement) / revenue.
Capex / revenue	0.0%	Capital expenditures / revenue.
D&A / revenue	0.0%	Depreciation and amortization / revenue.

Growth

Metric	Value	How it is calculated
Revenue growth, 1y	28.6%	Revenue vs the same period a year earlier. Only from a positive base.
Revenue CAGR, 3y	7.8%	Compound annual growth of revenue over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Gross profit growth, 1y	35.1%	Gross profit vs the same period a year earlier. Only from a positive base.
Gross profit CAGR, 3y	7.6%	Compound annual growth of gross profit over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Operating income growth, 1y	-14,979.0%	Operating income vs the same period a year earlier. Only from a positive base.
EBITDA growth, 1y	-14,876.0%	EBITDA vs the same period a year earlier. Only from a positive base.
Operating cash flow growth, 1y	-569.5%	Operating cash flow vs the same period a year earlier. Only from a positive base.
Book value growth, 1y	4,489.0%	Book value vs the same period a year earlier. Only from a positive base.
Total assets growth, 1y	462.1%	Total assets vs the same period a year earlier. Only from a positive base.
Share count change, 1y	373.2%	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	71.4%	Change in diluted weighted shares, per year over 3 years. Negative means buybacks shrank the share count; positive means dilution.

Balance sheet health

Metric	Value	How it is calculated
Current ratio	5.54x	Current assets / current liabilities.
Quick ratio	0.50x	(Cash + short-term investments + receivables) / current liabilities.
Cash ratio	0.14x	(Cash + short-term investments) / current liabilities.
Liabilities / assets	17.1%	Total liabilities / total assets.
Working capital	$21.6M	Current assets - current liabilities.
Tangible book value	$23.0M	Shareholders' equity - goodwill - intangible assets.

Efficiency

Metric	Value	How it is calculated
Asset turnover	1.01x	Revenue / average total assets.
Fixed asset turnover	3,685x	Revenue / average property, plant and equipment.
Receivables turnover	9.93x	Revenue / average receivables.
Days sales outstanding	37 days	365 x average receivables / revenue.
Days payables	46 days	365 x average accounts payable / cost of revenue.

Per share

Metric	Value	How it is calculated
EPS, diluted	-$5.04	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	-$5.04	Net income per basic share, as reported (split-adjusted).
Revenue per share	$8.71	Revenue / diluted weighted shares.
FCF per share	-$3.93	Free cash flow / diluted weighted shares.
Operating cash flow per share	-$3.93	Cash from operations / diluted weighted shares.
Book value per share	$12.13	Shareholders' equity / shares outstanding (diluted weighted shares when not reported).
Tangible book per share	$12.13	Tangible book value / shares outstanding.
Cash per share	$0.36	(Cash + short-term investments) / shares outstanding.

Valuation

Metric	Value	How it is calculated
Market cap	$14.4M	Share price x shares outstanding.
Enterprise value	$13.7M	Market cap + total debt - cash - short-term investments.
P/S	0.87x	Market cap / revenue.
P/B	0.63x	Market cap / shareholders' equity. Only when equity is positive.
Price / tangible book	0.63x	Market cap / tangible book value, when positive.
EV/Sales	0.83x	Enterprise value / revenue.
FCF yield	-51.6%	Free cash flow / market cap.
Earnings yield	-66.1%	Net income / market cap (the inverse of P/E).

What was Baiya International Group Inc.'s revenue in fiscal 2025?

Baiya International Group Inc. reported revenue of $16.5M for fiscal 2025, 28.6% higher than the year before.

Was Baiya International Group Inc. profitable in fiscal 2025?

No. It reported a net loss of $9.5M.

How much free cash flow did Baiya International Group Inc. generate in fiscal 2025?

Cash from operations of $7.4M minus capital expenditures of $5.5K left free cash flow of -$7.4M.

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 Baiya International Group Inc.