Income statement, balance sheet and cash flow statement for the last 5 fiscal years, taken from the XBRL data Pasithea Therapeutics Corp. 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
FY2021
FY2022
FY2023
FY2024
FY2025
Revenue
0.02
0.49
Cost of revenue
0.02
0.11
Gross profit
-0
0.37
Research and development
2.67
8.1
7.2
7.98
Selling, general and administrative
4.51
9.92
7.88
7.05
General and administrative
7.05
12.9
Operating income
-4.51
-12.6
-16
-14.2
-20.9
Interest expense
0
0
Interest income
0.42
0.42
0.33
Other non-operating income
2.33
0.86
0.47
0.35
0.43
Pre-tax income
-2.17
-11.7
-15.5
-13.9
-20.4
Income from continuing operations
-11.7
-15.5
-13.9
Net income
-2.17
-13.9
-16
-13.9
-20.4
EBITDA
-4.51
-12.6
-16
-14.2
-20.8
EPS, basic
-0.70
-1.76
-0.42
-12.69
-2.91
EPS, diluted
-0.70
-1.76
-0.42
-12.69
-2.91
Shares, basic (weighted)
3.13
1.26
1.23
1.1
7.03
Shares, diluted (weighted)
3.13
1.26
1.23
1.1
7.03
Balance sheet
FY2021
FY2022
FY2023
FY2024
FY2025
Cash and equivalents
53
33.1
16.3
6.92
55.2
Other current assets
0.33
0.26
0.1
0.14
0.39
Total current assets
53.3
34.1
16.7
7.37
56.5
Property, plant and equipment
0.02
0.13
0.14
0.12
Lease right-of-use assets
0.5
0.08
Goodwill
1.26
1.26
1.26
Intangible assets
8.57
7.94
7.31
2.9
Total assets
53.3
45.2
26.1
16.1
60.2
Accounts payable
0.45
1.48
2.55
1.12
1.13
Total current liabilities
0.45
1.88
2.63
1.12
4.97
Lease liabilities
0.34
Total liabilities
1.9
2.68
2.72
1.28
5.02
Paid-in capital
53.6
61.9
58.7
64.4
125
Retained earnings
-2.21
-19.4
-35.3
-49.6
-70
Other comprehensive income
-0.01
-0
-0
-0.01
0.02
Shareholders' equity
51.4
42.5
23.4
14.8
55.2
Total equity
51.4
42.5
23.4
14.8
55.2
Total liabilities and equity
53.3
45.2
26.1
16.1
60.2
Shares outstanding
6.93
1.3
1.04
1.39
23.1
Cash flow statement
FY2021
FY2022
FY2023
FY2024
FY2025
Net income
-2.17
-13.9
-16
-13.9
-20.4
Depreciation and amortization
0
0.01
0.02
0.02
0.03
Stock-based compensation
0.47
0.84
0.59
0.77
0.3
Change in payables
0.44
0.75
1.07
-1.43
0.01
Cash from operations
-3.17
-14.6
-12.8
-13.9
-15.2
Capital expenditures
-0.02
-0.11
-0.03
Acquisitions
-2.19
Cash from investing
-0.02
-2.06
0.08
0.01
Stock issued
1.21
2.08
Share buybacks
-3.73
Cash from financing
55.9
-3.21
-3.73
4.52
63.5
Exchange rate effect
-0
-0
0.02
Net change in cash
52.7
-19.8
-16.8
-9.41
48.3
Free cash flow
-3.2
-14.7
-12.8
Interest paid
0.01
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 $0.50 on September 25, 2026.
Profitability
Metric
Value
How it is calculated
Return on equity (ROE)
-42.7%
Net income / average shareholders' equity (opening and closing). Not shown when equity is negative.
Return on assets (ROA)
-41.2%
Net income / average total assets.
Return on invested capital (ROIC)
-453.2%
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%.
Growth
Metric
Value
How it is calculated
Book value growth, 1y
273.5%
Book value vs the same period a year earlier. Only from a positive base.
Book value CAGR, 3y
9.1%
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
275.0%
Total assets vs the same period a year earlier. Only from a positive base.
Total assets CAGR, 3y
10.1%
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
541.5%
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
77.3%
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
26.2x
Current assets / current liabilities.
Quick ratio
24.8x
(Cash + short-term investments + receivables) / current liabilities.
Cash ratio
24.8x
(Cash + short-term investments) / current liabilities.
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
-$0.55
Cash from operations / diluted weighted shares.
Book value per share
$1.49
Shareholders' equity / shares outstanding (diluted weighted shares when not reported).
Market cap + total debt - cash - short-term investments.
P/B
0.33x
Market cap / shareholders' equity. Only when equity is positive.
Price / tangible book
0.36x
Market cap / tangible book value, when positive.
Earnings yield
-127.6%
Net income / market cap (the inverse of P/E).
Was Pasithea Therapeutics Corp. profitable in fiscal 2025?
No. It reported a net loss of $20.4M.
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.