Income statement, balance sheet and cash flow statement for the last 4 fiscal years, taken from the XBRL data Perfect Moment Ltd. 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
FY2024
FY2024
FY2025
FY2026
Revenue
23.4
24.4
21.5
23.6
Cost of revenue
14.7
12
11.1
7.64
Gross profit
8.76
12.4
10.4
16
Selling, general and administrative
12.4
15.3
20.7
18
Selling and marketing
5.01
4.08
3.92
4.2
General and administrative
10.5
14.5
12.7
Operating expenses
17.4
20.1
24.2
21.2
Operating income
-8.63
-7.68
-13.8
-5.24
Interest expense
1.84
1.31
2.05
2.28
Other non-operating income
-1.8
-1.05
-2.14
-1.89
Pre-tax income
-10.4
-8.72
Income tax
-0.12
Net income
-10.3
-8.72
-15.9
-7.13
EBITDA
-8.08
-7.12
-13.5
-4.92
EPS, basic
-2.16
-1.34
-0.99
-0.23
EPS, diluted
-2.16
-1.34
-0.99
-0.23
Shares, basic (weighted)
4.77
6.52
16.1
33.1
Shares, diluted (weighted)
4.77
6.52
16.1
33.1
Balance sheet
FY2024
FY2024
FY2025
FY2026
Cash and equivalents
4.71
7.91
6.16
1.15
Receivables
1
1.04
0.89
2.15
Inventory
2.26
2.23
1.57
3.9
Other current assets
0.71
0.74
2.81
0.02
Total current assets
8.68
11.9
12.8
10.1
Property, plant and equipment
0.83
0.5
0.48
0.5
Lease right-of-use assets
0.3
0.14
0.04
1
Other non-current assets
0.01
0.05
0.04
0.58
Total assets
9.82
12.6
13.3
12.2
Accounts payable
1.29
1.58
2.59
3.6
Accrued liabilities
1.39
2.7
4.23
2.86
Deferred revenue
0.18
0.42
0.26
0.25
Short-term debt
1.85
Total current liabilities
14
4.8
11.5
6.74
Lease liabilities
0.01
0.04
1.03
Total liabilities
14
4.85
11.5
12.9
Paid-in capital
35.9
56.8
66.8
71.7
Retained earnings
-40.3
-49
-64.9
-72
Other comprehensive income
0.2
-0.09
-0.02
-0.31
Shareholders' equity
-4.14
7.76
1.86
-0.69
Total equity
-4.14
7.76
1.86
-0.69
Total liabilities and equity
9.82
12.6
13.3
12.2
Shares outstanding
4.82
15.7
19.3
47
Cash flow statement
FY2024
FY2024
FY2025
FY2026
Net income
-10.3
-8.72
-15.9
-7.13
Depreciation and amortization
0.55
0.56
0.34
0.32
Stock-based compensation
3.8
0.74
1.33
0.48
Change in receivables
-0.52
-0.24
0.16
-1.82
Change in inventory
-0.81
-0.35
-0.94
-2.81
Cash from operations
-3.51
-4.45
-9.86
-9
Capital expenditures
-0.25
-0.21
-0.3
-0.36
Cash from investing
-0.25
-0.21
-0.3
-0.36
Stock issued
2.18
Cash from financing
6.93
8.16
9.69
3.29
Exchange rate effect
-0.03
-0.3
0.07
-0.3
Net change in cash
3.14
3.2
-0.4
-6.36
Free cash flow
-3.76
-4.66
-10.2
-9.36
Interest paid
0.14
0.11
0.15
1.66
Income taxes paid
0.12
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 $0.12 on September 28, 2026.
Profitability
Metric
Value
How it is calculated
Gross margin
67.4%
Gross profit / revenue.
Operating margin
-23.4%
Operating income / revenue.
EBITDA margin
-22.3%
EBITDA (operating income + depreciation and amortization) / revenue.
Net margin
-29.4%
Net income / revenue.
Operating cash flow margin
-35.9%
Cash from operations / revenue.
Return on assets (ROA)
-66.9%
Net income / average total assets.
SG&A / revenue
77.2%
Selling, general and administrative expense / revenue.
Stock-based pay / revenue
1.8%
Stock-based compensation (from the cash flow statement) / revenue.
D&A / revenue
1.1%
Depreciation and amortization / revenue.
Growth
Metric
Value
How it is calculated
Revenue growth, 1y
9.8%
Revenue vs the same period a year earlier. Only from a positive base.
Revenue CAGR, 3y
0.2%
Compound annual growth of revenue over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Gross profit growth, 1y
53.0%
Gross profit vs the same period a year earlier. Only from a positive base.
Gross profit CAGR, 3y
22.2%
Compound annual growth of gross profit over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Book value growth, 1y
-137.0%
Book value vs the same period a year earlier. Only from a positive base.
Total assets growth, 1y
-8.3%
Total assets vs the same period a year earlier. Only from a positive base.
Total assets CAGR, 3y
7.6%
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
105.5%
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
90.7%
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
1.51x
Current assets / current liabilities.
Quick ratio
0.33x
(Cash + short-term investments + receivables) / current liabilities.
Cash ratio
0.13x
(Cash + short-term investments) / current liabilities.
Days inventory + days sales outstanding - days payables.
Per share
Metric
Value
How it is calculated
EPS, diluted
-$0.14
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
$0.46
Revenue / diluted weighted shares.
Operating cash flow per share
-$0.17
Cash from operations / diluted weighted shares.
Book value per share
-$0.04
Shareholders' equity / shares outstanding (diluted weighted shares when not reported).
Market cap + total debt - cash - short-term investments.
P/S
0.27x
Market cap / revenue.
EV/Sales
0.24x
Enterprise value / revenue.
Earnings yield
-107.2%
Net income / market cap (the inverse of P/E).
What was Perfect Moment Ltd.'s revenue in fiscal 2026?
Perfect Moment Ltd. reported revenue of $23.6M for fiscal 2026, 9.8% higher than the year before.
Was Perfect Moment Ltd. profitable in fiscal 2026?
No. It reported a net loss of $7.1M.
How much free cash flow did Perfect Moment Ltd. generate in fiscal 2026?
Cash from operations of $9.0M minus capital expenditures of $359.0K left free cash flow of -$9.4M.
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.