Income statement, balance sheet and cash flow statement for the last 8 fiscal years, taken from the XBRL data OneMeta 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
FY2011
FY2011
FY2012
FY2013
FY2023
FY2023
FY2024
FY2025
Revenue
0.31
0.07
0
0
0.07
0.03
1.51
Cost of revenue
-0.14
-0.04
0.21
Gross profit
0.17
0.03
0.03
1.3
Research and development
0
0.08
0.16
0.76
0.9
1.18
Selling and marketing
0.05
0.19
0.09
0.03
General and administrative
2.88
2.45
0.9
0.35
0.67
4.07
2.94
2.89
Operating expenses
5.52
2.91
0.58
0.44
1.31
6.17
4.55
4.78
Operating income
-1.31
-6.1
-4.52
-3.48
Interest expense
-0.09
-0.06
-0.07
0
0.03
0.04
0.07
0.36
Other non-operating income
-0.03
-0.04
-0.07
-0.36
Pre-tax income
-5.44
-3.99
-1.14
-0.91
Income from continuing operations
-5.36
-2.88
-0.58
-0.44
Net income
-5.44
-3.99
-1.14
-0.91
-1.34
-6.15
-4.6
-3.84
EBITDA
-3.42
EPS, basic
-1.74
-1.05
-0.08
-0.03
-0.06
-0.22
-0.17
-0.10
EPS, diluted
-1.74
-1.05
-0.08
-0.03
-0.06
-0.22
-0.17
-0.10
Shares, basic (weighted)
3.81
13.9
27.9
22.2
28.5
33.9
38.6
Shares, diluted (weighted)
3.81
13.9
27.9
22.2
28.5
33.9
38.6
Balance sheet
FY2011
FY2011
FY2012
FY2013
FY2023
FY2023
FY2024
FY2025
Cash and equivalents
0.03
0.03
0
0.4
1.13
0.22
0
Receivables
0
0.01
0.01
0.02
Other current assets
0.01
0.09
0.09
Total current assets
0.03
0.03
0
0.4
1.14
0.31
0.12
Property, plant and equipment
0.11
0.18
0.01
0
0
Total assets
0.16
0.05
0.03
0
1.48
1.14
0.31
0.12
Accounts payable
0.3
0.35
0.18
0.17
0.38
0.52
0.59
0.93
Accrued liabilities
0.02
0.11
0.04
0.03
0.02
0.13
Deferred revenue
0
0.7
0.32
Total current liabilities
1
1.83
1.38
1.04
1.04
1.03
3
3.04
Total liabilities
1
1.83
1.38
1.04
1.04
1.03
3
4.43
Paid-in capital
7.1
10.1
11.8
12.4
24.2
34
36.8
38.5
Retained earnings
-8.02
-12
-13.1
-14.1
-27.8
-33.9
-39.5
-43.4
Shareholders' equity
-0.84
-1.77
-1.35
-1.64
-3.58
0.12
-2.68
-4.31
Total equity
-0.84
-1.77
-1.35
-1.64
-3.58
0.12
-2.68
-4.31
Total liabilities and equity
0.16
0.05
0.03
0
1.48
1.14
0.31
0.12
Shares outstanding
3.16
4.28
16.4
31.9
25
33
37.8
38.9
Cash flow statement
FY2011
FY2011
FY2012
FY2013
FY2023
FY2023
FY2024
FY2025
Net income
-5.44
-3.99
-1.14
-0.91
-1.34
-6.15
-4.6
-3.84
Depreciation and amortization
0.76
0.06
0.05
0
0.06
Stock-based compensation
0.71
0.19
0.1
0.21
0.15
1.06
0.42
Change in receivables
-0.02
-0
-0.01
0
-0.02
Change in payables
0.15
0.05
-0.17
0
-0.05
0.61
0.39
0.69
Cash from operations
-1.52
-0.85
-0.66
-0.42
-0.72
-2.38
-2.61
-3.04
Capital expenditures
-0
Cash from investing
-0.21
-0
Debt repaid
-0.02
-0.1
-0.81
Stock issued
0.86
0.42
1.33
3.11
0.73
0.48
Cash from financing
1.56
0.82
0.68
0.39
1.33
3.11
1.7
2.83
Net change in cash
0.39
0.73
-0.91
-0.21
Free cash flow
-3.04
Interest paid
0.04
0.1
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 $0.19 on September 25, 2026.
Profitability
Metric
Value
How it is calculated
Gross margin
75.3%
Gross profit / revenue.
Operating margin
-423.0%
Operating income / revenue.
Net margin
-616.9%
Net income / revenue.
Operating cash flow margin
24.9%
Cash from operations / revenue.
Return on assets (ROA)
-4,518.0%
Net income / average total assets.
R&D / revenue
114.1%
Research and development expense / revenue.
Stock-based pay / revenue
31.1%
Stock-based compensation (from the cash flow statement) / revenue.
Growth
Metric
Value
How it is calculated
Revenue growth, 1y
4,710.0%
Revenue vs the same period a year earlier. Only from a positive base.
Revenue CAGR, 3y
951.6%
Compound annual growth of revenue over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Gross profit growth, 1y
4,044.0%
Gross profit vs the same period a year earlier. Only from a positive base.
Total assets growth, 1y
-60.7%
Total assets vs the same period a year earlier. Only from a positive base.
Total assets CAGR, 3y
-56.3%
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
14.0%
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
20.2%
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
0.03x
Current assets / current liabilities.
Quick ratio
0.02x
(Cash + short-term investments + receivables) / current liabilities.
Cash ratio
0.01x
(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.
Revenue per share
$0.03
Revenue / diluted weighted shares.
Operating cash flow per share
$0.01
Cash from operations / diluted weighted shares.
Book value per share
-$0.16
Shareholders' equity / shares outstanding (diluted weighted shares when not reported).
Market cap + total debt - cash - short-term investments.
P/S
5.70x
Market cap / revenue.
P/OCF
22.9x
Market cap / cash from operations, when positive.
EV/Sales
5.66x
Enterprise value / revenue.
Earnings yield
-108.2%
Net income / market cap (the inverse of P/E).
What was OneMeta Inc.'s revenue in fiscal 2025?
OneMeta Inc. reported revenue of $1.5M for fiscal 2025, 4,710.5% higher than the year before.
Was OneMeta Inc. profitable in fiscal 2025?
No. It reported a net loss of $3.8M.
How much free cash flow did OneMeta Inc. generate in fiscal 2025?
Cash from operations of $3.0M minus capital expenditures of $2.0K left free cash flow of -$3.0M.
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.