StimCell Energetics Income Statement

Financials in millions USD. Fiscal year is June - May.

Millions USD. Fiscal year is Jun - May.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Feb '26 Feb 28, 2026	May '25 May 31, 2025	May '24 May 31, 2024	May '23 May 31, 2023	May '22 May 31, 2022	May '21 May 31, 2021
Revenue	-	-	-	0	0.01	0.01
Revenue Growth	-	-	-	-54.46%	-10.31%	-92.94%
Cost of Revenue	-	-	-	0	0	0.05
Gross Profit	-	-	-	0	0	-0.04
Selling, General & Admin	0.68	0.44	0.28	0.36	0.52	0.45
Research & Development	0.21	0.06	-0.02	0.09	0.15	0.23
Amortization of Goodwill & Intangibles	-	-	-	-	0	0
Operating Expenses	0.89	0.5	0.26	0.45	0.68	0.69
Operating Income	-0.89	-0.5	-0.26	-0.45	-0.67	-0.73
Interest Expense	-0.06	-0.04	-0.06	-0.05	-0.03	-0.03
Currency Exchange Gain (Loss)	0.07	-0.02	-0.01	-	-	-
EBT Excluding Unusual Items	-0.88	-0.56	-0.33	-0.5	-0.7	-0.76
Other Unusual Items	-0.01	-0.01	0.19	-	-	-0.15
Pretax Income	-0.89	-0.57	-0.14	-0.5	-0.7	-0.91
Net Income	-0.89	-0.57	-0.14	-0.5	-0.7	-0.91
Net Income to Common	-0.89	-0.57	-0.14	-0.5	-0.7	-0.91
Net Income Growth	-	-	-	-	-	-
Shares Outstanding (Basic)	20	20	11	4	4	4
Shares Outstanding (Diluted)	20	20	11	4	4	4
Shares Change	3.17%	84.86%	155.88%	0.20%	6.87%	9.88%
EPS (Basic)	-0.04	-0.03	-0.01	-0.12	-0.17	-0.23
EPS (Diluted)	-0.04	-0.03	-0.01	-0.12	-0.17	-0.23
EPS Growth	-	-	-	-	-	-

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Feb '26 Feb 28, 2026	May '25 May 31, 2025	May '24 May 31, 2024	May '23 May 31, 2023	May '22 May 31, 2022	May '21 May 31, 2021
Free Cash Flow	-0.33	-0.14	-0.15	-0.27	-0.45	-0.56
Free Cash Flow Per Share	-0.02	-0.01	-0.01	-0.07	-0.11	-0.14
Gross Margin	-	-	-	17.49%	66.50%	-
Operating Margin	-	-	-	-16207.75%	-11074.90%	-10723.97%
Profit Margin	-	-	-	-17923.32%	-11498.42%	-13469.92%
Free Cash Flow Margin	-	-	-	-9855.50%	-7429.36%	-8311.24%
EBITDA	-	-	-	-0.45	-0.67	-0.72
D&A For EBITDA	-	-	-	0	0	0
EBIT	-0.89	-0.5	-0.26	-0.45	-0.67	-0.73