Income statement, balance sheet and cash flow statement for the last 8 fiscal years, taken from the XBRL data Niki BioSolutions, 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
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
Revenue
1.54
1.3
0.43
Cost of revenue
1.46
1.22
0.42
Gross profit
0.08
0.08
0.01
Research and development
3.1
6.94
11.6
10.9
9.22
5.2
2.2
0.35
General and administrative
4.92
7.37
4.85
5.41
5.22
1.93
0.67
0.57
Operating expenses
10.7
18.7
21.2
20.7
18.8
0.03
Interest income
0.04
0.24
Other non-operating income
-4.81
-1.92
25.2
-7.91
5.98
6.38
-0.22
0.44
Pre-tax income
-4.34
-4.16
-1.38
Income from continuing operations
-4.34
-4.16
-1.38
Net income to minority interests
0.3
1.43
2.15
-2.07
-1.73
-1.52
0.11
-0.01
Net income
-14.8
-20.1
4.92
-25
-9.8
-2.82
-4.27
-1.36
EPS, basic
-5.30
-6.40
2.03
-7.15
-2.75
-0.62
-0.78
-0.19
EPS, diluted
-5.30
-6.40
2.00
-7.15
-2.75
-0.62
-0.78
-0.19
Shares, basic (weighted)
2.79
2.9
3.11
3.5
3.57
4.52
5.45
7.35
Shares, diluted (weighted)
2.79
2.9
3.15
3.5
3.57
4.52
5.45
7.35
Balance sheet
FY2018
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
Cash and equivalents
12
5.19
3.63
8.26
5.01
2.01
0.87
3.45
Short-term investments
1.01
1.06
0.24
0.1
Receivables
0
0.04
0.06
0.08
0.17
0.05
Inventory
0.03
0.03
0.04
0.04
0.03
Other current assets
1.08
1.38
0.59
0.74
0.42
0.09
0.14
Total current assets
28.7
8.03
33.7
12.7
7.07
2.48
0.96
3.59
Property, plant and equipment
4.26
7.09
4.69
3.73
2.83
1.66
Lease right-of-use assets
0.55
0.15
0.35
0.18
Intangible assets
1.41
1.31
0.96
0.88
0.75
0.15
Long-term investments
9.74
16.1
15.1
15.1
Other non-current assets
0.12
0.06
Total assets
45.1
24
44.2
21.9
20.9
20.6
16.1
18.7
Accounts payable
2.59
3.24
4.17
6.17
1.89
0.92
1.07
Accrued liabilities
5.08
0.45
Total current liabilities
12.2
2.67
3.87
4.38
12.5
2.1
4.34
4.59
Long-term debt
3.42
0.29
0.3
0.3
0.13
Lease liabilities
0.16
0.02
0.03
0.1
0.01
Total liabilities
12.3
9.1
6.08
4.4
13
5.26
4.35
4.9
Total debt
3.42
0.29
0.3
0.3
0.13
Paid-in capital
23
24.9
38.2
43.5
45.3
93
93.5
97
Retained earnings
-17.4
-37.6
-30.5
-55.5
-65.3
-68.2
-72.4
-73.8
Other comprehensive income
-1.48
-0.01
0.05
-0
0.03
-0.01
0.09
-0.09
Shareholders' equity
33.1
16.4
41.8
23.6
15.7
24.8
21.1
23.1
Minority interests
-0.37
-1.51
-3.68
-6.1
-7.88
-9.46
-9.36
-9.37
Total equity
32.7
14.9
38.2
17.5
7.83
15.4
11.8
13.7
Total liabilities and equity
45.1
24
44.2
21.9
20.9
20.6
16.1
18.7
Cash flow statement
FY2018
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
Net income
-15.1
-20.1
4.92
-27.1
-11.5
-4.34
-4.16
-1.38
Depreciation and amortization
0.68
1.3
1.33
1.19
1.21
1.13
0.26
Stock-based compensation
1.61
1.48
1.68
1.65
1.27
Change in receivables
-0
-0.04
-0.02
-0.02
-0.1
0.13
0.04
Change in inventory
-0.03
-0
-0
0
0.01
0.01
Change in payables
0.06
0.99
1.92
0.4
-0.42
-0.03
Cash from operations
-10
-13.4
-15.9
-14.7
-12.3
-7.72
-1.19
-1.84
Capital expenditures
-5.65
-0.84
-0.16
-0.13
-0.19
-0
Acquisitions
-0.11
Sales and maturities of investments
0
1
0.95
20.1
0.09
Cash from investing
-6.06
-0.11
1.84
16.5
2.44
0.62
0.06
Stock issued
11.1
17.5
4
0.17
1.58
3.07
Cash from financing
25.5
-7.32
12.4
2.78
6.63
4.09
4.42
Net change in cash
9.38
-20.8
-1.67
4.64
-3.25
-3.01
-1.13
2.58
Free cash flow
-15.7
-14.2
-16.1
-14.8
-12.5
-7.73
Interest paid
0.61
0.56
0.13
0.27
0.06
0.09
Key metrics
Worked out from the statements above. Latest values use fiscal 2025. Valuation uses the share price of $4.70 on September 28, 2026.
Profitability
Metric
Value
How it is calculated
Return on equity (ROE)
-6.2%
Net income / average shareholders' equity (opening and closing). Not shown when equity is negative.
Return on assets (ROA)
-7.8%
Net income / average total assets.
Growth
Metric
Value
How it is calculated
Book value growth, 1y
9.4%
Book value vs the same period a year earlier. Only from a positive base.
Book value CAGR, 3y
13.7%
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
-11.2%
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
15.9%
Total assets vs the same period a year earlier. Only from a positive base.
Total assets CAGR, 3y
-3.6%
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
-15.8%
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
34.8%
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
27.2%
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
18.4%
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
0.78x
Current assets / current liabilities.
Quick ratio
0.75x
(Cash + short-term investments + receivables) / current liabilities.
Cash ratio
0.75x
(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.
EPS, basic
-$0.19
Net income per basic share, as reported (split-adjusted).
Operating cash flow per share
-$0.25
Cash from operations / diluted weighted shares.
Book value per share
$3.14
Shareholders' equity / shares outstanding (diluted weighted shares when not reported).
Market cap + total debt - cash - short-term investments.
P/B
0.60x
Market cap / shareholders' equity. Only when equity is positive.
Price / tangible book
0.60x
Market cap / tangible book value, when positive.
Earnings yield
-9.8%
Net income / market cap (the inverse of P/E).
Was Niki BioSolutions, Inc. profitable in fiscal 2025?
No. It reported a net loss of $1.4M.
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.