Income statement, balance sheet and cash flow statement for the last 4 fiscal years, taken from the XBRL data Vestand 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
FY2022
FY2022
FY2023
FY2024
Revenue
6.54
8.28
9.21
12.8
Selling and marketing
0.03
0.15
0.12
0.1
General and administrative
2.04
2.88
3.42
3.83
Operating expenses
2.07
3.95
3.88
4.07
Operating income
-1.86
-3.78
-3.52
-2.56
Interest expense
0.05
0.09
0.22
0.46
Other non-operating income
0.24
0.32
0.52
-0.08
Pre-tax income
-1.62
-3.47
-2.99
-2.63
Income tax
0.01
0.02
0.05
0.03
Net income
-1.63
-3.49
-3.04
-2.67
EBITDA
-1.72
-3.13
-2.97
-1.73
EPS, basic
-3.43
-3.23
-2.29
-1.98
EPS, diluted
-3.43
-3.23
-2.29
-1.98
Shares, basic (weighted)
0.48
1.08
1.33
1.35
Shares, diluted (weighted)
0.48
1.08
1.33
1.35
Balance sheet
FY2022
FY2022
FY2023
FY2024
Cash and equivalents
1.09
6.14
1.46
1.24
Receivables
0.08
Inventory
0.04
0.06
0.07
0.14
Total current assets
1.12
6.2
1.54
1.46
Property, plant and equipment
2.34
3.16
4.09
5.13
Lease right-of-use assets
2.21
5.98
5.46
7.47
Goodwill
1.99
Intangible assets
0.49
Other non-current assets
0.16
0.68
1.93
1.04
Total assets
5.84
16
13
17.6
Accounts payable
1.6
0.74
0.65
0.84
Total current liabilities
3.65
1.99
3.27
6.04
Lease liabilities
2.09
6.26
5.69
7.32
Total liabilities
8.15
10.4
10.4
17.3
Paid-in capital
0.55
11.9
12
12.3
Retained earnings
-2.81
-6.3
-9.34
-12
Shareholders' equity
-2.32
5.64
2.65
0.26
Total equity
-2.32
5.64
2.65
0.26
Total liabilities and equity
5.84
16
13
17.6
Cash flow statement
FY2022
FY2022
FY2023
FY2024
Net income
-1.63
-3.49
-3.04
-2.67
Depreciation and amortization
0.14
0.66
0.55
0.82
Stock-based compensation
0.92
0.34
0.14
Change in receivables
-0.08
Change in inventory
-0.02
-0.02
-0.01
-0.05
Change in payables
0.3
0.88
-0.03
0.2
Cash from operations
0.19
-3.8
-4.59
0.88
Capital expenditures
-0.9
-1.47
-1.47
-0.76
Acquisitions
-1.8
Cash from investing
-0.9
-1.47
-1.47
-2.56
Debt issued
1.4
0.26
0.81
1.23
Debt repaid
-0.06
-0.5
Stock issued
1.28
10.3
0.06
0.27
Cash from financing
1.79
10.7
1.39
1.47
Net change in cash
1.09
5.42
-4.68
-0.22
Free cash flow
-0.7
-5.27
-6.06
0.11
Interest paid
0.05
0.09
0.22
0.44
Income taxes paid
0.01
0.02
0.05
0.03
Key metrics
Worked out from the statements above. Latest values use the trailing twelve months to June 30, 2025; growth uses fiscal years. Valuation uses the share price of $0.00 on September 25, 2026.
Profitability
Metric
Value
How it is calculated
Operating margin
-27.4%
Operating income / revenue.
EBITDA margin
-20.5%
EBITDA (operating income + depreciation and amortization) / revenue.
Pre-tax margin
-23.6%
Pre-tax income / revenue.
Net margin
-24.0%
Net income / revenue.
FCF margin
-15.3%
Free cash flow (cash from operations - capital expenditures) / revenue.
Operating cash flow margin
-10.8%
Cash from operations / revenue.
Return on equity (ROE)
-71.2%
Net income / average shareholders' equity (opening and closing). Not shown when equity is negative.
Return on assets (ROA)
-17.5%
Net income / average total assets.
Return on invested capital (ROIC)
-50.6%
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%.
Stock-based pay / revenue
0.7%
Stock-based compensation (from the cash flow statement) / revenue.
Capex / revenue
4.4%
Capital expenditures / revenue.
D&A / revenue
6.9%
Depreciation and amortization / revenue.
Growth
Metric
Value
How it is calculated
Revenue growth, 1y
39.3%
Revenue vs the same period a year earlier. Only from a positive base.
Revenue CAGR, 3y
25.2%
Compound annual growth of revenue over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Operating cash flow CAGR, 3y
65.2%
Compound annual growth of operating cash flow over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Book value growth, 1y
-90.4%
Book value vs the same period a year earlier. Only from a positive base.
Total assets growth, 1y
35.0%
Total assets vs the same period a year earlier. Only from a positive base.
Total assets CAGR, 3y
44.4%
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
1.3%
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
40.8%
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
0.57x
Current assets / current liabilities.
Quick ratio
0.27x
(Cash + short-term investments + receivables) / current liabilities.
Cash ratio
0.25x
(Cash + short-term investments) / current liabilities.
Debt / equity
0.55x
Total debt / shareholders' equity. Not shown when equity is negative.
Debt / assets
13.6%
Total debt / total assets.
Liabilities / assets
75.4%
Total liabilities / total assets.
Net debt
$1.3M
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.
Revenue per share
$9.33
Revenue / diluted weighted shares.
FCF per share
-$1.42
Free cash flow / diluted weighted shares.
Operating cash flow per share
-$1.01
Cash from operations / diluted weighted shares.
Book value per share
$3.15
Shareholders' equity / shares outstanding (diluted weighted shares when not reported).
Market cap + total debt - cash - short-term investments.
P/S
0.00x
Market cap / revenue.
P/B
0.00x
Market cap / shareholders' equity. Only when equity is positive.
Price / tangible book
0.01x
Market cap / tangible book value, when positive.
EV/Sales
0.09x
Enterprise value / revenue.
FCF yield
-13,666.0%
Free cash flow / market cap.
Earnings yield
-21,489.0%
Net income / market cap (the inverse of P/E).
What was Vestand Inc.'s revenue in fiscal 2024?
Vestand Inc. reported revenue of $12.8M for fiscal 2024, 39.3% higher than the year before.
Was Vestand Inc. profitable in fiscal 2024?
No. It reported a net loss of $2.7M.
How much free cash flow did Vestand Inc. generate in fiscal 2024?
Cash from operations of $875.2K minus capital expenditures of $761.5K left free cash flow of $113.7K.
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.