Income statement, balance sheet and cash flow statement for the last 10 fiscal years, taken from the XBRL data Charlie's Holdings, 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
FY2019
FY2021
FY2020
FY2022
FY2021
FY2022
FY2023
FY2024
FY2025
Revenue
20.8
22.7
16.7
21.5
26.4
16.3
7.77
20.9
Cost of revenue
1.23
10.1
7.48
4.89
15.3
Gross profit
0.72
12.7
9.21
2.88
5.66
Research and development
0
1.1
3.38
0.02
0.8
0.17
Selling and marketing
1.97
2.31
1.73
1.73
2.61
1.11
0.64
1.33
General and administrative
3.16
15
10.9
8.75
8.38
6.97
5.61
6.37
Operating expenses
13.6
28.5
23.5
20.9
28.2
18.5
6.18
7.82
Operating income
7.2
-5.76
-6.77
0.57
-1.81
-2.2
-3.3
-2.17
Interest expense
0.81
0
0.13
0.03
0.16
0.48
0.7
0.69
Other non-operating income
0
3.62
-0.42
4.59
0.12
0.11
-0.7
6.76
Pre-tax income
-7.19
5.15
-1.68
-2.09
-4
4.59
Income tax
0
0.03
0
0.34
-0.09
0
0
0.28
Income from continuing operations
-4
4.32
Net income
7.2
-2.15
-7.19
-7.19
4.81
4.81
-1.59
-2.09
-4.16
4.5
EBITDA
7.22
-5.69
-6.59
0.78
-1.51
-2.05
-3.2
-2.13
EPS, basic
0.05
0.00
-0.04
-0.04
0.02
0.02
-0.01
-0.01
-0.02
0.02
EPS, diluted
0.00
0.00
-0.04
-0.04
0.01
0.01
-0.01
-0.01
-0.02
0.02
Shares, basic (weighted)
141
10,648
190
190
204
204
212
216
235
257
Shares, diluted (weighted)
14,104
10,648
190
190
238
238
212
216
235
279
Balance sheet
FY2018
FY2019
FY2021
FY2020
FY2022
FY2021
FY2022
FY2023
FY2024
FY2025
Cash and equivalents
0.04
2.45
1.42
0.87
0.26
0.37
0.21
1.32
Receivables
0.71
0.92
1.26
1.37
1.16
0.29
0.33
0.44
Inventory
0.66
1.52
1.59
5.01
3.65
3.83
2.13
6.72
Other current assets
0.43
0.73
0.45
0.76
0.78
0.6
0.47
2.29
Total current assets
2.1
5.61
4.72
7.99
5.85
5.09
3.72
10.8
Property, plant and equipment
0.05
0.54
0.53
0.43
0.31
0.16
0.05
0.04
Lease right-of-use assets
0
1.62
1.2
0.76
0.8
0.42
0.07
0.63
Goodwill
1.58
Other non-current assets
0.04
0.07
0.07
0.07
0.1
0.1
0.1
0.13
Total assets
2.19
7.85
6.53
9.25
7.06
5.77
3.95
11.6
Accounts payable
0.9
0.67
0.63
2.48
1.22
1.47
2.1
3.29
Accrued liabilities
1.42
0.9
0.63
0.57
0.56
0.41
Deferred revenue
0.18
0.09
0.27
0.24
0.15
0.06
0.03
0.04
Short-term debt
7.81
Total current liabilities
1.4
7.18
10.7
5.53
4.78
4.75
5.58
7.63
Long-term debt
0
0
1.02
0.15
0.15
Lease liabilities
0
1.22
0.76
0.43
0.43
0.07
0
0.36
Total liabilities
1.4
8.4
12.5
6.12
5.36
5.88
5.73
8.14
Total debt
0.15
1.45
2.46
2.16
Paid-in capital
0
-17
3.48
7.78
7.93
8.2
10.7
11.4
Retained earnings
0.65
-2.48
-9.66
-4.86
-6.45
-8.54
-12.7
-8.2
Shareholders' equity
0.79
-0.55
-6
3.13
1.7
-0.11
-1.78
3.42
Total equity
0.79
-0.55
-6
3.13
1.7
-0.11
-1.78
3.42
Total liabilities and equity
2.19
7.85
6.53
9.25
7.06
5.77
3.95
11.6
Shares outstanding
141
18,974
190
211
219
229
257
271
Cash flow statement
FY2018
FY2019
FY2021
FY2020
FY2022
FY2021
FY2022
FY2023
FY2024
FY2025
Net income
7.2
-3.8
-7.19
-7.19
4.81
4.81
-1.59
-2.09
-4.16
4.5
Depreciation and amortization
0.02
0.07
0.18
0.21
0.3
0.15
0.1
0.04
Stock-based compensation
0.29
0.75
3.07
0.55
0.16
0.29
0.23
0.19
Deferred income tax
0
1.77
0
0
0
0
0
0
Change in receivables
0.13
-0.78
-0.4
-0.22
-0.06
0.76
-0.09
-0.13
Change in inventory
-0.29
-0.86
-0.08
-3.41
1.35
-0.17
0.76
-4.59
Change in payables
0.39
1.3
0.33
1.55
-1.78
0.51
0.44
2.29
Cash from operations
7.62
-2.04
-3.27
-1.35
-1.72
-0.78
-1.62
-5.78
Capital expenditures
-0.02
-0.57
-0.17
-0.11
-0.19
0
0
-0.02
Cash from investing
-0.02
-0.57
-0.17
-0.11
-0.19
0
0
7.48
Stock issued
0
23.2
0
0
1.58
0
Dividends paid
-7.95
-18.4
0
-0.88
0
Cash from financing
-7.95
4.75
2.42
0.9
1.3
0.89
1.47
-0.59
Net change in cash
-0.35
2.14
-1.03
-0.56
-0.61
0.11
-0.16
1.11
Free cash flow
7.6
-2.61
-3.44
-1.46
-1.91
-0.78
-1.62
-5.8
Interest paid
0
0
0
0.15
0.09
0.11
Income taxes paid
0
0
0
0
0.11
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 $0.16 on September 28, 2026.
Profitability
Metric
Value
How it is calculated
Gross margin
27.0%
Gross profit / revenue.
Operating margin
-9.7%
Operating income / revenue.
EBITDA margin
-9.6%
EBITDA (operating income + depreciation and amortization) / revenue.
Pre-tax margin
-8.7%
Pre-tax income / revenue.
Net margin
-7.5%
Net income / revenue.
Operating cash flow margin
-16.1%
Cash from operations / revenue.
Return on equity (ROE)
-62.4%
Net income / average shareholders' equity (opening and closing). Not shown when equity is negative.
Return on assets (ROA)
-15.3%
Net income / average total assets.
Return on invested capital (ROIC)
-77.0%
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
0.6%
Stock-based compensation (from the cash flow statement) / revenue.
D&A / revenue
0.1%
Depreciation and amortization / revenue.
Growth
Metric
Value
How it is calculated
Revenue growth, 1y
169.4%
Revenue vs the same period a year earlier. Only from a positive base.
Revenue CAGR, 3y
-7.5%
Compound annual growth of revenue over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Gross profit growth, 1y
96.6%
Gross profit vs the same period a year earlier. Only from a positive base.
Book value CAGR, 3y
26.3%
Compound annual growth of book value over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Total assets growth, 1y
193.1%
Total assets vs the same period a year earlier. Only from a positive base.
Total assets CAGR, 3y
17.9%
Compound annual growth of total assets over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Share count change, 1y
18.6%
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
9.5%
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
1.65x
Current assets / current liabilities.
Quick ratio
0.14x
(Cash + short-term investments + receivables) / current liabilities.
Cash ratio
0.07x
(Cash + short-term investments) / current liabilities.
Days inventory + days sales outstanding - days payables.
Per share
Metric
Value
How it is calculated
EPS, diluted
-$0.01
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.
Revenue per share
$0.10
Revenue / diluted weighted shares.
Operating cash flow per share
-$0.02
Cash from operations / diluted weighted shares.
Book value per share
$0.01
Shareholders' equity / shares outstanding (diluted weighted shares when not reported).
Market cap + total debt - cash - short-term investments.
P/S
1.74x
Market cap / revenue.
P/B
14.5x
Market cap / shareholders' equity. Only when equity is positive.
Price / tangible book
14.5x
Market cap / tangible book value, when positive.
EV/Sales
1.72x
Enterprise value / revenue.
Earnings yield
-4.3%
Net income / market cap (the inverse of P/E).
What was Charlie's Holdings, Inc.'s revenue in fiscal 2025?
Charlie's Holdings, Inc. reported revenue of $20.9M for fiscal 2025, 169.4% higher than the year before.
Was Charlie's Holdings, Inc. profitable in fiscal 2025?
Yes. Net income was $4.5M, a net margin of 21.5%.
How much free cash flow did Charlie's Holdings, Inc. generate in fiscal 2025?
Cash from operations of $5.8M minus capital expenditures of $23.0K left free cash flow of -$5.8M.
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.