Income statement, balance sheet and cash flow statement for the last 10 fiscal years, taken from the XBRL data Soluna Holdings, 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
FY2015
FY2016
FY2017
FY2020
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
Revenue
6.33
7.06
7.06
6.57
0.6
14.3
28.5
21.1
38
29.7
Cost of revenue
2.48
2.72
2.23
2.21
2.67
36.5
15.8
28.6
23.3
Gross profit
3.86
4.33
4.83
4.37
-2.07
-7.96
2.77
-23.7
1.8
Research and development
1.55
1.24
1.15
1.38
1.49
Selling, general and administrative
3.78
3.45
3.09
2.73
1.83
10.8
28.7
24.9
28.2
40.1
General and administrative
9.17
19.2
15.4
18.6
30.5
Operating income
-1.47
-0.36
0.59
0.26
-1.64
-4.48
-84.8
-20.2
-47.5
-33.7
Interest expense
1.88
8.38
2.75
2.53
4.84
Other non-operating income
-0
-0.01
0
0.04
0.1
0.01
0.02
-1.48
0.3
-0.7
Pre-tax income
-1.47
-0.37
0.59
0.3
-1.54
-6.34
-108
-28.8
-60.8
-59.3
Income tax
1.36
-0.01
0.01
-0.03
-0.33
0.04
-1.35
-1.07
-2.49
-2.32
Income from continuing operations
-1.21
-6.39
-107
-27.7
Net income to minority interests
-0.38
1.5
5.03
-3.58
Net income
-2.83
-0.36
0.58
0.32
1.95
-5.26
-98.7
-29.2
-63.3
-53.4
EBITDA
-1.39
-0.28
0.67
0.35
-1.56
-2.9
-75.3
-10.7
-37.9
-24.1
EPS, basic
-0.66
-0.07
0.07
0.04
0.25
-0.61
-214.46
-34.17
-14.94
-2.38
EPS, diluted
-0.66
-0.07
0.07
0.04
0.25
-0.61
-214.46
-34.17
-14.94
-2.38
Shares, basic (weighted)
4.28
4.87
7.42
7.77
7.79
9.63
0.49
1.07
5.11
29
Shares, diluted (weighted)
4.28
4.87
7.59
7.81
7.79
9.63
0.49
1.07
5.11
29
Balance sheet
FY2015
FY2016
FY2017
FY2020
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
Cash and equivalents
0.46
3.38
3.83
2.51
2.63
10.3
1.14
6.37
7.84
76.4
Receivables
0.93
0.88
1.41
0.75
0.06
0.53
0.32
2.95
2.69
5.52
Inventory
1.01
0.68
0.69
0.92
0.83
Other current assets
0.07
0.08
0.09
0.06
0.02
0.98
1.11
1.42
1.78
2.66
Total current assets
2.47
5.02
6.02
4.24
4.78
25
3.76
14.3
13.5
92.1
Property, plant and equipment
0.12
0.16
0.18
0.17
0.72
44.6
42.2
44.6
47.3
74.8
Lease right-of-use assets
0.95
0.43
0.41
0.23
0.43
0.31
0.25
Intangible assets
45.8
36.4
27
17.6
8.26
Other non-current assets
2.72
Total assets
2.59
5.18
6.2
5.75
8.65
118
85
91.3
88
188
Accounts payable
0.15
0.12
0.33
0.21
0.19
2.96
3.55
2.1
2.84
4.86
Accrued liabilities
0.91
0.91
0.91
0.76
0.66
2.86
2.72
4.91
6.79
13.2
Deferred revenue
1.59
20
19.3
Short-term debt
14.4
8.86
Total current liabilities
1.06
1.03
1.24
1.14
1.64
15.7
29.5
28.2
47.9
49.2
Long-term debt
7.06
17.9
Lease liabilities
0.78
0.3
0.24
0.08
0.22
0.25
0.19
Other non-current liabilities
0.24
Total liabilities
1.06
1.03
1.24
1.92
2.73
26.7
38.7
37.9
60.7
75.7
Total debt
13
7.06
17.9
Paid-in capital
136
139
139
137
137
228
277
291
316
435
Retained earnings
-121
-121
-120
-120
-118
-123
-222
-251
-314
-368
Treasury stock
-13.8
-13.8
-13.8
-13.8
-13.8
-13.8
-13.8
-13.8
-13.8
-13.9
Shareholders' equity
1.53
4.15
4.96
3.83
5.92
91
41.9
26.5
-12.5
53.6
Minority interests
4.41
26.8
39.8
57.4
Total equity
1.53
4.15
4.96
3.83
5.92
91
46.3
53.4
27.4
111
Total liabilities and equity
2.59
5.18
6.2
5.75
8.65
118
85
91.3
88
188
Shares outstanding
4.28
7.33
7.61
7.78
8.74
11.2
0.61
2.04
10.6
103
Cash flow statement
FY2015
FY2016
FY2017
FY2020
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
Net income
-2.83
-0.36
0.58
0.32
1.95
-5.26
-99.1
-27.7
-58.3
-57
Depreciation and amortization
0.08
0.09
0.08
0.09
0.08
1.58
9.51
9.51
9.61
9.61
Stock-based compensation
0.14
0.45
0.04
0.03
0.04
1.94
3.67
4.31
5.31
10.6
Deferred income tax
1.34
0
0
0
-0.4
0.04
-1.39
-1.11
-2.52
-2.34
Change in receivables
0.21
0.07
-0.53
0.13
-0.03
-0.47
0.21
-2.62
-0.51
-2.83
Change in inventory
-0.32
-0.04
0.01
-0.09
0.1
Change in payables
-0.06
-0.03
0.2
0.01
0.16
2.77
0.55
-0.86
0.74
2.01
Cash from operations
-1.43
0.52
0.36
0.29
-1.21
4.64
-6.12
-2.99
-5.07
-9.15
Capital expenditures
-0.06
-0.14
-0.11
-0.08
-0.81
-45.8
-63.7
-12.7
-8.85
-28.1
Purchases of investments
-0.24
Cash from investing
-0.04
-0.14
-0.11
-0.08
-1.83
-57.3
-54.7
-10.3
-13.2
-31.9
Stock issued
0
2.74
0
0.07
0.08
0.1
2.86
0.82
Share buybacks
0
-0.01
0
0
-0.08
Dividends paid
-3.54
0
-0.63
Cash from financing
0
2.53
0.19
-3.47
0.08
59.4
42.9
21.9
18.3
119
Exchange rate effect
0.88
9.45
Net change in cash
-3.26
-2.97
6.75
-17.9
8.55
0.09
78.4
Free cash flow
-1.48
0.39
0.26
0.21
-2.02
-41.2
-69.8
-15.7
-13.9
-37.2
Interest paid
1.31
0.01
0.53
1.98
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 $12.82 on September 24, 2026.
Profitability
Metric
Value
How it is calculated
Return on equity (ROE)
-50.2%
Net income / average shareholders' equity (opening and closing). Not shown when equity is negative.
Return on assets (ROA)
-26.6%
Net income / average total assets.
Return on invested capital (ROIC)
-92.6%
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%.
Growth
Metric
Value
How it is calculated
Revenue growth, 1y
-21.8%
Revenue vs the same period a year earlier. Only from a positive base.
Revenue CAGR, 3y
1.3%
Compound annual growth of revenue over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Revenue CAGR, 5y
118.6%
Compound annual growth of revenue over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Book value CAGR, 3y
8.6%
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
55.4%
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
113.5%
Total assets vs the same period a year earlier. Only from a positive base.
Total assets CAGR, 3y
30.3%
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
85.1%
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
468.5%
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
290.6%
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
30.1%
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
2.06x
Current assets / current liabilities.
Quick ratio
1.84x
(Cash + short-term investments + receivables) / current liabilities.
Cash ratio
1.73x
(Cash + short-term investments) / current liabilities.
Debt / equity
0.02x
Total debt / shareholders' equity. Not shown when equity is negative.
Debt / assets
1.0%
Total debt / total assets.
Liabilities / assets
27.9%
Total liabilities / total assets.
Net debt
-$110.3M
Total debt - cash - short-term investments. Negative means more cash than debt.
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.
FCF per share
-$0.38
Free cash flow / diluted weighted shares.
Operating cash flow per share
-$0.15
Cash from operations / diluted weighted shares.
Book value per share
$0.69
Shareholders' equity / shares outstanding (diluted weighted shares when not reported).
Market cap + total debt - cash - short-term investments.
P/B
20.1x
Market cap / shareholders' equity. Only when equity is positive.
Price / tangible book
20.9x
Market cap / tangible book value, when positive.
FCF yield
-1.6%
Free cash flow / market cap.
Earnings yield
-2.5%
Net income / market cap (the inverse of P/E).
Shareholder yield
0.0%
(Dividends paid + share buybacks) / market cap.
What was Soluna Holdings, Inc's revenue in fiscal 2025?
Soluna Holdings, Inc reported revenue of $29.7M for fiscal 2025, 21.8% lower than the year before.
Was Soluna Holdings, Inc profitable in fiscal 2025?
No. It reported a net loss of $53.4M.
How much free cash flow did Soluna Holdings, Inc generate in fiscal 2025?
Cash from operations of $9.1M minus capital expenditures of $28.1M left free cash flow of -$37.2M.
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.