BLUSKY AI INC. financial statements

Income statement, balance sheet and cash flow statement for the last 10 fiscal years, taken from the XBRL data BLUSKY AI 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

	FY2016	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue					4.14	4.73
Cost of revenue		3.75	3.74	3.66	2.83	3.29
Gross profit				1.3	1.32	1.44
General and administrative	4.89	1.45	2.04	2.07	1.27	0.69	0.75	1.07	0.52	2.67
Operating expenses	8.92	5.32	5.81	2.1	1.28	0.69	0.75	1.07	0.52	2.67
Operating income	-2.97	-1.69	-1.85	-0.8	0.04	-0.69	-0.75	-1.07	-0.52	-2.67
Interest expense				24.7	4.79	3.45	2.88	0.28	0.42	0.07
Interest income										0.02
Other non-operating income	20.3	-1.7	-3.78	-14.2	2.3	-1.36	-2.29	7.09	-0.43	-1.85
Pre-tax income	17.4	-3.38	-5.63	-15	2.34	-2.05	-3.03	6.02	-0.95	-4.52
Income tax						0.53	0	0	0
Net income to minority interests	0	-0	-0	0	-0	-0	-0	0.01
Net income	17.4	-3.38	-5.63	-15	2.34	-2.84	-4.15	12.7	-0.95	-4.52
EBITDA	-2.17	-1.05	-1.62	-0.59	0.09	-0.69	-0.75	-1.07	-0.52	-2.67
EPS, basic	0.35	-0.07	-0.11	-0.26	0.03	-0.02	-0.02		-0.36	-0.96
EPS, diluted	0.35	-0.07	-0.11	-0.26	0.00	-0.02	-0.02		-0.36	-0.96
Shares, basic (weighted)	49.1	51.6	53.5	57.1	68.4	129	215	2,331	2.65	13.6
Shares, diluted (weighted)	49.1	51.6	53.5	57.1	539	129	215	2,331	2.65	13.6

Balance sheet

	FY2016	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025
Cash and equivalents	0.19	0.05	0.05	0.05	0.03	0.03	0	0	0	0.96
Short-term investments					0.12
Receivables	0	0	0.01	0.02	0.01	0.01	0	2.22	2.22	2.22
Inventory	1.48	1.43	0.57	0.86	0.74	0.46
Other current assets	0.03	0.05	0.03	0.01	0.02	0.01	0	0.01	0	0.05
Total current assets	1.71	1.53	0.65	0.94	0.92	0.54	0.3	0.01	0	1.12
Property, plant and equipment	1.24	0.88	0.66	0.44	0.41	0	0	0	0
Lease right-of-use assets						0.04	0.02	0.01	0	0.26
Other non-current assets		0.03	0.04	0.04	0.16	0	0	0	0	0
Total assets	2.98	2.44	1.35	1.42	1.5	1.17	1.15	0.02	0	2.67
Accounts payable	0.43	0.9	0.56	0.75	0.72	0.05	0.13	0.35	0.52	0.24
Accrued liabilities	0.3	0.27	0.39	0.53	1.62	2.77	4.22	0.91	1.23	0.14
Short-term debt					4.17
Total current liabilities	12.7	15	19.1	31.6	29	25.3	29.1	1.58	3.35	3.42
Long-term debt				0.06	0.16	0.09	0.06	0	0
Lease liabilities						0.02	0.01	0	0	0.18
Total liabilities	12.9	15.4	19.4	33.7	31	31.4	35.3	2.44	3.35	3.6
Paid-in capital	3.61	3.99	4.49	5.31	5.88	7.88	8.15	26.5	26.5	33.4
Retained earnings	-13	-16.4	-22	-37	-34.7	-37.5	-41.7	-28.9	-29.9	-34.4
Other comprehensive income	-0.55	-0.56	-0.56	-0.53	-0.67	-0.64	-0.62	0
Shareholders' equity	-9.94	-12.9	-18.1	-32.2	-29.5	-30.3	-34.1	-2.42	-3.35	-0.93
Minority interests	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01	0
Total equity	-9.95	-13	-18.1	-32.2	-29.5	-30.3	-34.1	-2.42	-3.35	-0.93
Total liabilities and equity	2.98	2.44	1.35	1.42	1.5	1.17	1.15	0.02	0	2.67
Shares outstanding	51.2	52.2	54.1	60	78.7	162	245	2.64	2.66	25

Cash flow statement

	FY2016	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025
Net income	17.4	-3.38	-5.63	-15	2.34	-2.84	-4.15	12.8	-0.95	-4.52
Depreciation and amortization	0.8	0.64	0.23	0.21	0.05	0	0	0	0	0
Change in receivables					0.01	-0
Change in inventory	-0.14	0.08	0.84	-0.28	0.12	0.4
Change in payables	1.06	1.23	1.53	0.56	1.53	0.9	1.6	0.03	0.4	0.09
Cash from operations	0.69	-0.04	-0.18	-0.43	-0.02	-0.08	-0.9	1.24	-0.13	-1.16
Capital expenditures	-0.31	-0.29	-0.03	-0	-0.01	-0.07
Purchases of investments					-0.01
Sales and maturities of investments					0.59	0.45
Cash from investing	-0.89	-0.29	-0.03	-0	0.82	0.37	-0.05	-0	0
Debt repaid	-0.28
Stock issued		0.05	0.04	0.05
Cash from financing	0.26	0.18	0.2	0.43	-0.81	-0.28	0.9	-1.24	0.13	2.12
Exchange rate effect	-0	-0	0
Net change in cash	0.06	-0.14	-0	-0	-0.01	0.02	-0.05	0	-0	0.96
Free cash flow	0.38	-0.33	-0.21	-0.43	-0.03	-0.15
Interest paid	0.31	0.38	1.06	1.39	0.62	0.47	0.22	0.16	0.01
Income taxes paid						0.16	0	0	0

Key metrics

Worked out from the statements above. Latest values use the trailing twelve months to June 30, 2026; growth uses fiscal years. Valuation uses the share price of $7.82 on September 25, 2026.

Profitability

Metric	Value	How it is calculated
Return on assets (ROA)	-178.0%	Net income / average total assets.

Growth

Metric	Value	How it is calculated
Total assets growth, 1y	502,386.0%	Total assets vs the same period a year earlier. Only from a positive base.
Total assets CAGR, 3y	32.3%	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	12.2%	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	411.9%	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	-60.2%	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	-52.1%	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	0.14x	Current assets / current liabilities.
Quick ratio	0.14x	(Cash + short-term investments + receivables) / current liabilities.
Cash ratio	0.14x	(Cash + short-term investments) / current liabilities.
Liabilities / assets	171.4%	Total liabilities / total assets.
Interest coverage	-31.7x	Operating income / interest expense.
Working capital	-$3.2M	Current assets - current liabilities.
Tangible book value	-$1.6M	Shareholders' equity - goodwill - intangible assets.

Per share

Metric	Value	How it is calculated
EPS, diluted	-$0.16	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.
Operating cash flow per share	-$0.07	Cash from operations / diluted weighted shares.
Book value per share	-$0.06	Shareholders' equity / shares outstanding (diluted weighted shares when not reported).
Tangible book per share	-$0.06	Tangible book value / shares outstanding.
Cash per share	$0.02	(Cash + short-term investments) / shares outstanding.

Valuation

Metric	Value	How it is calculated
Market cap	$196.9M	Share price x shares outstanding.
Enterprise value	$196.3M	Market cap + total debt - cash - short-term investments.
Earnings yield	-2.1%	Net income / market cap (the inverse of P/E).

Was BLUSKY AI INC. profitable in fiscal 2025?

No. It reported a net loss of $4.5M.

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 BLUSKY AI INC.