Lunai Bioworks Income Statement

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

Millions USD. Fiscal year is Jul - Jun.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021
Revenue	0.02	-	-	-	-	-
Gross Profit	0.02	-	-	-	-	-
Selling, General & Admin	9.6	17.88	24.56	15.32	14.33	7.56
Depreciation & Amortization Expenses	0.1	0.13	0.12	0.11	0.12	0.12
Research & Development	0.17	0.54	2.71	4.17	8.37	15.72
Other Operating Expenses	123.64	170.42	54.25	18.96	93.25	-
Total Operating Expenses	133.5	188.97	81.64	38.56	116.08	23.4
Operating Income	-133.53	-188.97	-81.64	-38.56	-116.08	-23.4
Interest Income	-0.01	0.12	-1.42	-0.13	0.12	0.01
Interest Expense	-0.54	-0.73	-1.01	-0.58	-0.37	-0.38
Other Non-Operating Income (Expense)	5.15	10.96	-6.79	-1.13	2.65	-3.45
Total Non-Operating Income (Expense)	4.6	10.35	-9.22	-1.83	2.4	-3.81
Pretax Income	-128.93	-178.62	-90.86	-40.39	-113.43	-26.85
Provision for Income Taxes	-	-	-	-	-0	0.13
Net Income	-128.93	-178.62	-90.86	-40.39	-113.43	-26.97
Net Income to Common	-1.55	-178.01	-88.43	-39.68	-113.43	-26.72
Shares Outstanding (Basic)	22	17	10	6	5	5
Shares Outstanding (Diluted)	22	17	10	6	5	5
Shares Change (YoY)	39.21%	69.27%	73.31%	7.12%	11.37%	1.81%
EPS (Basic)	-7.67	-10.80	-9.10	-7.10	-21.60	-5.70
EPS (Diluted)	-7.67	-10.80	-9.10	-7.10	-21.60	-5.70
Free Cash Flow	-5.26	-7.87	-11.04	-11.8	-15.74	-20.66
Free Cash Flow Per Share	-0.24	-0.48	-1.13	-2.10	-3.00	-4.38
Gross Margin	100.00%	-	-	-	-	-
Operating Margin	-637607.00%	-	-	-	-	-
Profit Margin	-615646.00%	-	-	-	-	-
FCF Margin	-25111.90%	-	-	-	-	-
EBITDA	-133.42	-188.84	-81.52	-38.44	-115.96	-23.28
EBITDA Margin	-637106.00%	-	-	-	-	-
EBIT	-133.53	-188.97	-81.64	-38.56	-116.08	-23.4
EBIT Margin	-637607.00%	-	-	-	-	-
Effective Tax Rate	-	0.00%	0.00%	0.00%	0.00%	-0.47%