Income statement, balance sheet and cash flow statement for the last 10 fiscal years, taken from the XBRL data SKYX Platforms 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
FY2014
FY2014
FY2015
FY2016
FY2017
FY2022
FY2022
FY2023
FY2024
FY2025
Revenue
0
2.89
7.01
7.7
0.04
0.03
58.8
86.3
92
Cost of revenue
0
2.48
6.14
6.38
0.09
0.02
40.7
61.7
64.2
Gross profit
0
0.41
0.88
1.32
-0.05
0.01
18
24.6
27.8
Selling, general and administrative
5.14
26.4
Selling and marketing
7.99
18.8
25.4
25.7
General and administrative
1.4
4.8
5.24
4.38
5.13
37.1
31.4
31.2
Operating expenses
6.87
8.22
26.6
96.6
118
Operating income
-5.19
-26.6
-37.8
-32.1
-29.1
Interest expense
-0.17
2.14
2.86
0.98
0.29
0.56
0.59
3.11
3.9
4.18
Other non-operating income
-0.54
-0.41
-1.91
-3.66
-4.3
Income tax
0
0
0
0
0
0
Income from continuing operations
-1.4
-4.8
-4.83
-5.99
-6.9
Net income to minority interests
-0.03
-0
0
Net income
-2.61
-7.29
-26.9
-98.4
-26.7
-5.73
-27
-39.7
-35.8
-33.4
EBITDA
-5.1
-25.7
-34.9
-28
-24.8
EPS, basic
-0.09
-0.22
-0.76
-2.60
-0.55
-0.09
-0.40
-0.45
-0.36
-0.32
EPS, diluted
-0.09
-0.22
-0.76
-2.60
-0.55
-0.09
-0.40
-0.45
-0.36
-0.32
Shares, basic (weighted)
64.9
79.5
88.4
99.8
109
Shares, diluted (weighted)
64.9
79.5
88.4
99.8
109
Balance sheet
FY2014
FY2014
FY2015
FY2016
FY2017
FY2022
FY2022
FY2023
FY2024
FY2025
Cash and equivalents
1.13
1.24
0.45
4.13
4.88
10.4
6.72
16.8
12.6
8.05
Short-term investments
7.37
Receivables
0
0.23
0.8
1.05
3.38
2.42
1.89
Inventory
0
0.26
2.4
2.35
0.92
1.92
3.43
3.79
4.25
Other current assets
0.04
0.07
0.07
0.2
0.04
0.04
0.31
0.72
1.31
1.21
Total current assets
1.17
1.27
0.99
7.36
8.34
11.4
16.3
27.3
20.4
15.4
Property, plant and equipment
0.01
0.13
0.13
0.11
0.19
0.03
0.22
0.44
0.55
1.35
Lease right-of-use assets
23
21.2
19.8
17.5
Goodwill
16.2
16.2
16.2
Intangible assets
0.02
0.05
0.08
0.11
0.2
0.54
0.66
8.14
5.99
5.05
Other non-current assets
0.07
0
0.18
0.2
0.2
0.21
Total assets
1.44
11.2
8.4
12.5
10.4
12
43.2
76.3
65.9
57.7
Accounts payable
0.11
1.04
0.81
1.06
1.36
0.51
1.37
11.5
13.2
16
Deferred revenue
0
1.48
1.5
2.08
Short-term debt
0.5
0.4
Total current liabilities
2.98
7.61
29.2
28.8
31.6
2.63
7.42
24.2
26.1
24.6
Long-term debt
0.41
6.79
4.87
1.02
0.5
0.15
Lease liabilities
22.8
22.3
20.4
17.8
Total liabilities
3.8
20.6
41.1
40.2
35.1
12.1
35
60.1
56.8
57.3
Total debt
0.82
1
3.42
5.15
7.2
6.57
18.3
20.1
19.3
Paid-in capital
6.07
6.28
6.47
56.9
80.1
Retained earnings
-8.52
-15.8
-42.7
-141
-168
-74.3
-106
-146
-182
-216
Other comprehensive income
-0.06
Shareholders' equity
-2.36
-9.36
-32.7
-72.1
-70.4
-3.39
7.91
16.2
4.05
-4.59
Minority interests
-0.04
-0.04
-0.04
-0.04
-0.04
-0.04
Total equity
-2.33
-9.33
-32.7
-72.1
-70.4
-3.39
7.91
16.2
4.05
-4.59
Total liabilities and equity
1.44
11.2
8.4
12.5
10.4
12
43.2
76.3
65.9
57.7
Shares outstanding
31.4
35.8
41.5
53.2
53.7
66.3
82.9
93.5
103
118
Cash flow statement
FY2014
FY2014
FY2015
FY2016
FY2017
FY2022
FY2022
FY2023
FY2024
FY2025
Net income
-2.61
-7.29
-26.9
-98.4
-26.7
-5.73
-27
-39.7
-35.8
-33.4
Depreciation and amortization
0
0.02
0.02
2.48
2.5
0.08
0.88
2.89
4.07
4.32
Stock-based compensation
1.46
14
18
13.5
13.6
Change in receivables
0
0.23
0.56
0.25
-0.86
0.97
0.52
Change in inventory
0
0.26
2.14
-0.05
-1
0.28
-0.36
-0.46
Change in payables
0.1
0.92
4.24
0.93
2.29
Cash from operations
-0.69
-1.8
-3.77
-6.17
-4.35
-4.63
-13.8
-13
-18.3
-13.3
Capital expenditures
-0.31
Acquisitions
-4.21
-0.75
Purchases of investments
-7.44
-0.14
Sales and maturities of investments
7.57
Cash from investing
-0.01
-0.17
-0.06
-0.04
-0.24
-0.18
-8.06
3.24
-1.73
-1.93
Stock issued
0
2.71
7.46
5.37
13
23.1
9.82
4.43
5.58
Dividends paid
0.03
0.15
-0.13
-0.04
-1.02
Cash from financing
1.82
2.08
3.04
9.89
5.34
12.9
20.9
22.7
13.1
9.83
Net change in cash
1.13
0.11
-0.79
3.68
0.75
8.12
-0.96
13
-6.93
-5.4
Free cash flow
-14.2
Interest paid
0.03
0.04
0.56
0.32
0.29
0.43
0.3
1.09
3.28
3.87
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 $1.23 on September 25, 2026.
Profitability
Metric
Value
How it is calculated
Gross margin
30.2%
Gross profit / revenue.
Operating margin
-30.3%
Operating income / revenue.
EBITDA margin
-25.8%
EBITDA (operating income + depreciation and amortization) / revenue.
Net margin
-34.3%
Net income / revenue.
Operating cash flow margin
-17.3%
Cash from operations / revenue.
Return on equity (ROE)
-241.9%
Net income / average shareholders' equity (opening and closing). Not shown when equity is negative.
Return on assets (ROA)
-44.6%
Net income / average total assets.
Return on invested capital (ROIC)
-431.4%
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%.
Stock-based pay / revenue
13.0%
Stock-based compensation (from the cash flow statement) / revenue.
D&A / revenue
4.5%
Depreciation and amortization / revenue.
Growth
Metric
Value
How it is calculated
Revenue growth, 1y
6.6%
Revenue vs the same period a year earlier. Only from a positive base.
Revenue CAGR, 3y
1,322.0%
Compound annual growth of revenue over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Gross profit growth, 1y
13.2%
Gross profit vs the same period a year earlier. Only from a positive base.
Gross profit CAGR, 3y
1,185.0%
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
-213.2%
Book value vs the same period a year earlier. Only from a positive base.
Total assets growth, 1y
-12.4%
Total assets vs the same period a year earlier. Only from a positive base.
Total assets CAGR, 3y
10.2%
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
9.0%
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
11.0%
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
1.46x
Current assets / current liabilities.
Quick ratio
1.21x
(Cash + short-term investments + receivables) / current liabilities.
Cash ratio
1.11x
(Cash + short-term investments) / current liabilities.
Debt / equity
1.27x
Total debt / shareholders' equity. Not shown when equity is negative.
Debt / assets
23.4%
Total debt / total assets.
Liabilities / assets
74.8%
Total liabilities / total assets.
Net debt
-$8.3M
Total debt - cash - short-term investments. Negative means more cash than debt.
Days inventory + days sales outstanding - days payables.
Per share
Metric
Value
How it is calculated
EPS, diluted
-$0.25
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
$0.72
Revenue / diluted weighted shares.
Operating cash flow per share
-$0.12
Cash from operations / diluted weighted shares.
Book value per share
$0.10
Shareholders' equity / shares outstanding (diluted weighted shares when not reported).
Market cap + total debt - cash - short-term investments.
P/S
1.73x
Market cap / revenue.
P/B
12.2x
Market cap / shareholders' equity. Only when equity is positive.
EV/Sales
1.65x
Enterprise value / revenue.
Earnings yield
-19.8%
Net income / market cap (the inverse of P/E).
Dividend yield
0.6%
Dividends paid over the period / market cap.
Shareholder yield
0.6%
(Dividends paid + share buybacks) / market cap.
What was SKYX Platforms Corp.'s revenue in fiscal 2025?
SKYX Platforms Corp. reported revenue of $92.0M for fiscal 2025, 6.6% higher than the year before.
Was SKYX Platforms Corp. profitable in fiscal 2025?
No. It reported a net loss of $33.4M.
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.