Income statement, balance sheet and cash flow statement for the last 7 fiscal years, taken from the XBRL data Pacific Sports Exchange 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
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
Revenue
0.01
0.01
0.02
0.05
0.02
0.01
0
Cost of revenue
0.01
0
0.01
0.03
0.02
0
0
Gross profit
0
0
0.01
0.02
0
0
0
General and administrative
0.01
0
0
0
0
0
0
Operating expenses
0.03
0.04
0.06
0.03
0.03
0.03
0.04
Operating income
-0.03
-0.04
-0.05
-0.01
-0.03
-0.03
-0.04
Other non-operating income
0
0.04
0
Pre-tax income
-0.03
-0.04
-0.05
-0.01
-0.03
0.01
-0.04
Income tax
0
0
0
0
0
0
0
Net income
-0.03
-0.04
-0.05
-0.01
-0.03
0.01
-0.04
EPS, basic
0.00
0.00
0.00
EPS, diluted
0.00
0.00
0.00
-0.00
0.00
0.00
Shares, basic (weighted)
12
13.3
14.4
Shares, diluted (weighted)
12
13.3
14.4
14.4
14.4
14.4
Balance sheet
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
Cash and equivalents
0.02
0.02
0.01
0.01
0
0
0
Inventory
0
0
0
0
0
0
0.01
Total current assets
0.03
0.02
0.01
0.01
0
0
0.01
Total assets
0.03
0.02
0.01
0.01
0
0
0.01
Total current liabilities
0.01
0.03
0.06
0.07
0.09
0.08
0.05
Total liabilities
0.01
0.03
0.06
0.07
0.09
-0.08
0.05
Paid-in capital
0.04
0.06
0.06
0.06
0.06
0.06
0.14
Retained earnings
-0.03
-0.07
-0.13
-0.14
-0.17
-0.16
-0.19
Shareholders' equity
0.02
-0
-0.05
-0.06
-0.09
0.08
-0.04
Total equity
0.02
-0
-0.05
-0.06
-0.09
0.08
-0.04
Total liabilities and equity
0.03
0.02
0.01
0.01
0
0
0.01
Shares outstanding
13.1
14.1
14.4
14.4
14.4
14.4
14.4
Cash flow statement
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
Net income
-0.03
-0.04
-0.05
-0.01
0.03
0.01
-0.04
Change in inventory
-0
-0
0
0
0
0
-0.01
Change in payables
0.01
0.02
0.04
-0
0.02
0.03
-0.05
Cash from operations
-0.02
-0.02
-0.02
-0.02
-0.01
-0
-0
Stock issued
0.03
0.02
0
0
Cash from financing
0.03
0.02
0
0.01
0
0
0
Net change in cash
0.01
0
-0.01
-0
-0.01
-0
0
Interest paid
0
0
0
0
0
0
0
Income taxes paid
0
0
0
0
0
0
0
Key metrics
Worked out from the statements above. Latest values use the trailing twelve months to February 28, 2026; growth uses fiscal years. Valuation uses the share price of $1.00 on September 25, 2026.
Profitability
Metric
Value
How it is calculated
Gross margin
16.7%
Gross profit / revenue.
Operating margin
-910.0%
Operating income / revenue.
Pre-tax margin
-910.0%
Pre-tax income / revenue.
Net margin
-815.6%
Net income / revenue.
Operating cash flow margin
-61.9%
Cash from operations / revenue.
Return on assets (ROA)
-578.4%
Net income / average total assets.
Growth
Metric
Value
How it is calculated
Revenue growth, 1y
-14.8%
Revenue vs the same period a year earlier. Only from a positive base.
Revenue CAGR, 3y
-53.3%
Compound annual growth of revenue over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Revenue CAGR, 5y
-3.2%
Compound annual growth of revenue over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Gross profit growth, 1y
50.4%
Gross profit vs the same period a year earlier. Only from a positive base.
Gross profit CAGR, 3y
-54.9%
Compound annual growth of gross profit over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Gross profit CAGR, 5y
21.5%
Compound annual growth of gross profit over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Net income growth, 1y
-470.1%
Net income vs the same period a year earlier. Only from a positive base.
Book value growth, 1y
-153.2%
Book value vs the same period a year earlier. Only from a positive base.
Total assets growth, 1y
710.5%
Total assets vs the same period a year earlier. Only from a positive base.
Total assets CAGR, 3y
6.7%
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
-16.3%
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
0.0%
Change in diluted weighted shares vs a year earlier. Negative means buybacks shrank the share count; positive means dilution.
Share count change per year, 5y
1.6%
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
0.10x
Current assets / current liabilities.
Quick ratio
0.00x
(Cash + short-term investments + receivables) / current liabilities.
Cash ratio
0.00x
(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
$0.00
Revenue / diluted weighted shares.
Operating cash flow per share
-$0.00
Cash from operations / diluted weighted shares.
Book value per share
-$0.00
Shareholders' equity / shares outstanding (diluted weighted shares when not reported).
Market cap + total debt - cash - short-term investments.
P/S
2,995x
Market cap / revenue.
EV/Sales
2,995x
Enterprise value / revenue.
Earnings yield
-0.3%
Net income / market cap (the inverse of P/E).
What was Pacific Sports Exchange Inc.'s revenue in fiscal 2025?
Pacific Sports Exchange Inc. reported revenue of $4.6K for fiscal 2025, 14.8% lower than the year before.
Was Pacific Sports Exchange Inc. profitable in fiscal 2025?
No. It reported a net loss of $36.7K.
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.