Income statement, balance sheet and cash flow statement for the last 10 fiscal years, taken from the XBRL data TON Strategy Co 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
FY2016
FY2017
FY2018
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
Revenue
0.01
0.03
9.1
9.97
10.5
0.01
0.06
0.9
12.8
Cost of revenue
0.01
0.05
4.87
4.8
4.5
3.31
0.02
0.22
3.89
Gross profit
-0
-0.02
4.23
5.16
6.02
6.12
0.04
0.67
8.89
Research and development
0.26
0.38
0.98
4.31
7.93
12.3
5.19
Selling, general and administrative
1.04
General and administrative
2.87
4.33
6.77
14.7
20.5
25.7
17.8
11.5
11.2
40.9
Operating expenses
-3.13
-4.71
7.77
20.1
29.9
39.7
18.9
13.9
12.5
49.2
Operating income
-3.13
-4.71
-7.79
-15.8
-24.7
-33.7
-18.9
-13.8
-11.6
-36.4
Interest expense
0.34
0.56
0.36
0.19
0.89
2.58
1.41
1.19
0.24
0
Interest income
0.69
1.03
Other non-operating income
-1.14
-2.56
-4.33
-0.08
-0.22
-0.77
2.92
-1.05
1.13
-112
Pre-tax income
-4.27
-7.26
-12.1
-15.9
-25
-34.5
-10.5
-149
Income tax
0
0
-0
0
0
0
-0.23
Income from continuing operations
-16
-14.8
-10.5
-149
Net income to minority interests
-0.18
0.09
Net income
-4.27
-7.27
-12.1
-15.9
-25
-34.5
-37.4
-22
-10.3
-148
EBITDA
-3.11
-4.68
-7.77
-14.8
-23.2
-32
-17.8
-11.5
-10.6
-35.1
EPS, basic
-146.97
-205.76
-245.71
-157.81
-159.81
-109.87
-1,334.00
-441.48
-19.36
-5.96
EPS, diluted
-146.97
-205.76
-245.71
-157.81
-159.81
-109.87
-1,334.00
-441.48
-19.36
-5.96
Shares, basic (weighted)
0.03
0.04
0.05
0.1
0.18
0.32
0.01
0.03
0.59
25.1
Shares, diluted (weighted)
0.03
0.04
0.05
0.1
0.18
0.32
0.01
0.03
0.59
25.1
Balance sheet
FY2016
FY2017
FY2018
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
Cash and equivalents
0.02
0.01
0.63
0.98
1.82
0.94
2.43
4.35
7.62
39.5
Short-term investments
4.91
Receivables
0.01
0
1.27
0.92
1.38
1.02
Inventory
0.1
0.03
0.03
Other current assets
0.01
0.04
0.08
0.24
0.9
0.88
0.31
0.33
0.25
1.53
Total current assets
0.04
0.05
0.72
2.59
3.67
3.19
4.06
4.68
16.5
42.4
Property, plant and equipment
0.05
0.03
0.01
0.72
0.86
0.7
0.53
0.04
0.33
0.26
Lease right-of-use assets
3.28
2.73
2.18
1.35
0.22
0.34
0.13
Goodwill
16.3
20.1
19.8
9.58
5.17
Intangible assets
5.37
5.15
3.95
0.08
0.12
0.18
0.03
Long-term investments
1.6
Other non-current assets
0.29
0.26
0.33
6.39
Total assets
0.1
0.09
0.9
28.4
32.5
34.4
24.5
10.8
20.6
411
Accounts payable
0.43
0.67
1.15
4.34
2.57
3.75
3.98
1.41
0.73
Accrued liabilities
0.2
0.61
0.19
0.21
0.82
3.5
0.53
2.32
2.33
0.56
Deferred revenue
0.31
0.52
0.99
1.34
0.13
0.16
Short-term debt
0.73
0.11
4.18
6.82
5.83
Total current liabilities
3.57
5.88
4.89
11.2
16.9
17.9
16.5
7.19
4.29
4.59
Long-term debt
1.46
0.15
1.22
0.36
0.1
Lease liabilities
3.59
2.94
2.3
1.58
0.16
0.22
0.08
Total liabilities
3.57
5.88
5.95
16.9
21.8
21.1
19.3
7.71
4.61
4.77
Total debt
0.73
0.11
4.18
Paid-in capital
17.8
22.8
35.6
68
89.2
129
159
176
203
743
Retained earnings
-21.3
-28.5
-40.7
-56.6
-81.5
-116
-153
-176
-187
-337
Shareholders' equity
-3.47
-5.79
-5.06
11.4
10.7
13.3
5.17
3.13
16.2
406
Minority interests
-0.18
-0.09
Total equity
-3.47
-5.79
-5.06
11.4
10.7
13.3
5.17
3.13
16
406
Total liabilities and equity
0.1
0.09
0.9
28.4
32.5
34.4
24.5
10.8
20.6
411
Shares outstanding
0.03
0.04
0.06
0.12
0.24
0.37
0.01
0.11
0.99
56.5
Cash flow statement
FY2016
FY2017
FY2018
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
Net income
-4.27
-7.27
-12.1
-15.9
-25
-34.5
-37.4
-22
-10.5
-148
Depreciation and amortization
0.02
0.02
0.02
1.04
1.51
1.68
1.11
2.33
1.08
1.31
Stock-based compensation
1.3
2.53
6.12
5.67
4.46
2.5
2.08
19.1
Deferred income tax
-0.26
Change in receivables
-0.01
0.01
-0
-0.38
0.44
-0.76
-1.53
-0.35
-0.69
Change in inventory
0.13
0.02
0.06
Change in payables
0.46
0.8
0.61
2.12
0.79
1.22
0.98
-0.25
-0.44
Cash from operations
1.6
-1.68
-4.16
-8.12
-16.3
-25.9
-19.4
-8.74
-8.77
-20.8
Capital expenditures
-0
-0.15
-0.32
-0.03
-0.02
-0.03
-0.34
-0.09
Acquisitions
-0.56
-4.22
Purchases of investments
-5.5
-0.81
Cash from investing
-0
-14.6
-0.09
-2.26
-4.75
-0.31
-5.39
-295
Debt issued
0.73
0.73
12.8
2.73
Debt repaid
-0.01
-1.84
-11.2
-6.69
Stock issued
1.52
0.8
2.98
18.5
16.8
22.1
24.1
9.22
18.6
7.23
Share buybacks
-0.17
-0.02
-20.6
Cash from financing
1.52
1.67
4.78
23.1
17.2
27.2
25.6
10.7
18.3
346
Net change in cash
-0.09
-0.01
0.62
0.35
0.83
-0.88
1.49
1.92
4.14
31.2
Free cash flow
1.6
-8.26
-16.6
-25.9
-19.4
-8.77
-9.11
-20.9
Interest paid
0.13
0.33
0.4
0.15
0.12
0.14
0.36
0.4
0.01
0
Income taxes paid
0
0
0
0
-0
-0
-0
-0
-0
-0
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 $3.58 on September 25, 2026.
Profitability
Metric
Value
How it is calculated
Gross margin
83.1%
Gross profit / revenue.
Operating margin
-121.3%
Operating income / revenue.
EBITDA margin
-118.9%
EBITDA (operating income + depreciation and amortization) / revenue.
Net margin
-532.8%
Net income / revenue.
Return on equity (ROE)
-39.6%
Net income / average shareholders' equity (opening and closing). Not shown when equity is negative.
Return on assets (ROA)
-39.1%
Net income / average total assets.
Return on invested capital (ROIC)
-7.7%
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
78.4%
Stock-based compensation (from the cash flow statement) / revenue.
Capex / revenue
0.1%
Capital expenditures / revenue.
D&A / revenue
2.4%
Depreciation and amortization / revenue.
Growth
Metric
Value
How it is calculated
Revenue growth, 1y
1,328.0%
Revenue vs the same period a year earlier. Only from a positive base.
Revenue CAGR, 3y
1,069.0%
Compound annual growth of revenue over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Revenue CAGR, 5y
5.1%
Compound annual growth of revenue over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Gross profit growth, 1y
1,224.0%
Gross profit vs the same period a year earlier. Only from a positive base.
Gross profit CAGR, 3y
13.2%
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
11.5%
Compound annual growth of gross profit over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Book value growth, 1y
2,409.0%
Book value vs the same period a year earlier. Only from a positive base.
Book value CAGR, 3y
328.5%
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
106.8%
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
1,893.0%
Total assets vs the same period a year earlier. Only from a positive base.
Total assets CAGR, 3y
156.1%
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
66.1%
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
4,138.0%
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
1,174.0%
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
168.4%
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
6.39x
Current assets / current liabilities.
Quick ratio
5.89x
(Cash + short-term investments + receivables) / current liabilities.
Cash ratio
5.89x
(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
$0.50
Revenue / diluted weighted shares.
Book value per share
$7.05
Shareholders' equity / shares outstanding (diluted weighted shares when not reported).
Market cap + total debt - cash - short-term investments.
P/S
6.65x
Market cap / revenue.
P/B
0.49x
Market cap / shareholders' equity. Only when equity is positive.
Price / tangible book
0.49x
Market cap / tangible book value, when positive.
EV/Sales
5.66x
Enterprise value / revenue.
Earnings yield
-80.2%
Net income / market cap (the inverse of P/E).
What was TON Strategy Co's revenue in fiscal 2025?
TON Strategy Co reported revenue of $12.8M for fiscal 2025, 1,327.8% higher than the year before.
Was TON Strategy Co profitable in fiscal 2025?
No. It reported a net loss of $148.5M.
How much free cash flow did TON Strategy Co generate in fiscal 2025?
Cash from operations of $20.8M minus capital expenditures of $88.0K left free cash flow of -$20.9M.
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.