CIMG Inc. (CIMG)
OTCMKTS · Delayed Price · Currency is USD
0.0036
-0.0001 (-2.70%)
At close: Aug 20, 2026
CIMG Inc. Income Statement
Financials in millions USD. Fiscal year is October - September.
Millions USD. Fiscal year is Oct - Sep.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Sep '25 Sep 30, 2025 | Sep '24 Sep 30, 2024 | Sep '23 Sep 30, 2023 | Sep '22 Sep 30, 2022 | Sep '21 Sep 30, 2021 |
| 31.37 | 10.3 | 1.93 | 1.76 | 3.11 | 1.93 | |
Revenue Growth | 8315.03% | 433.48% | 9.80% | -43.46% | 61.38% | 37.31% |
Cost of Revenue | 32.06 | 11.07 | 2.71 | 1.97 | 3.22 | 2.01 |
Gross Profit | -0.7 | -0.78 | -0.78 | -0.21 | -0.11 | -0.08 |
Selling, General & Admin | 5.3 | 4.42 | 6.43 | 8.17 | 11.48 | 17.08 |
Research & Development | - | - | - | - | - | 0 |
Operating Expenses | 5.31 | 4.42 | 9.88 | 8.17 | 11.48 | 17.08 |
Operating Income | -6 | -5.2 | -10.66 | -8.39 | -11.59 | -17.16 |
Interest Expense | - | - | -0.01 | - | -0.01 | -0.01 |
Interest & Investment Income | - | - | - | 0.02 | - | - |
Earnings From Equity Investments | - | - | - | - | -0.01 | -0.01 |
Other Non Operating Income (Expenses) | -0.15 | 0.17 | -0.13 | 0.1 | -0.19 | -0.53 |
EBT Excluding Unusual Items | -6.15 | -5.03 | -10.8 | -8.27 | -11.8 | -17.71 |
Merger & Restructuring Charges | - | -0.02 | - | - | - | - |
Impairment of Goodwill | -1.86 | -1.86 | - | - | - | - |
Gain (Loss) on Sale of Investments | - | - | -1.09 | -0.01 | - | - |
Gain (Loss) on Sale of Assets | 0.01 | - | - | - | - | - |
Asset Writedown | - | - | -0.2 | - | - | -0.84 |
Other Unusual Items | -39.26 | 2.02 | -0.08 | - | - | - |
Pretax Income | -47.25 | -4.89 | -12.18 | -8.28 | -11.8 | -18.55 |
Income Tax Expense | 0 | 0 | - | - | - | - |
Earnings From Continuing Operations | -47.26 | -4.89 | -12.18 | -8.28 | -11.8 | -18.55 |
Earnings From Discontinued Operations | - | - | 3.21 | -0.47 | - | - |
Net Income to Company | -47.26 | -4.89 | -8.97 | -8.75 | -11.8 | -18.55 |
Minority Interest in Earnings | 0.01 | 0.01 | - | - | - | - |
Net Income | -47.25 | -4.88 | -8.97 | -8.75 | -11.8 | -18.55 |
Net Income to Common | -47.25 | -4.88 | -8.97 | -8.75 | -11.8 | -18.55 |
Net Income Growth | - | - | - | - | - | - |
Shares Outstanding (Basic) | 80 | 2 | 0 | 0 | 0 | 0 |
Shares Outstanding (Diluted) | 80 | 2 | 0 | 0 | 0 | 0 |
Shares Change | 10684.83% | 1522.74% | 193.59% | 32.37% | 17.99% | 18.35% |
EPS (Basic) | -0.59 | -2.80 | -83.46 | -238.92 | -426.43 | -791.23 |
EPS (Diluted) | -0.59 | -2.80 | -83.46 | -238.92 | -426.43 | -791.23 |
EPS Growth | - | - | - | - | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Sep '25 Sep 30, 2025 | Sep '24 Sep 30, 2024 | Sep '23 Sep 30, 2023 | Sep '22 Sep 30, 2022 | Sep '21 Sep 30, 2021 |
Free Cash Flow | -16.71 | -17.59 | -10.42 | -7.28 | -7.65 | -7.22 |
Free Cash Flow Per Share | -0.21 | -10.08 | -96.89 | -198.79 | -276.65 | -308.04 |
Gross Margin | -2.22% | -7.54% | -40.58% | -11.99% | -3.55% | -4.16% |
Operating Margin | -19.13% | -50.48% | -552.20% | -476.97% | -372.82% | -890.71% |
Profit Margin | -150.63% | -47.42% | -464.84% | -497.70% | -379.45% | -962.91% |
Free Cash Flow Margin | -53.27% | -170.85% | -539.69% | -414.12% | -246.17% | -374.87% |
EBITDA | -5.94 | -5.12 | -10.47 | -8.17 | -11.21 | -16.82 |
EBITDA Margin | -18.94% | -49.69% | - | - | - | - |
D&A For EBITDA | 0.06 | 0.08 | 0.19 | 0.21 | 0.38 | 0.34 |
EBIT | -6 | -5.2 | -10.66 | -8.39 | -11.59 | -17.16 |
EBIT Margin | -19.13% | -50.48% | - | - | - | - |
Revenue as Reported | 10.3 | 10.3 | 1.93 | - | - | - |
Advertising Expenses | - | - | - | - | 0.19 | 0.23 |