CIMG Inc. (IMG)

CIMG Inc. Income Statement

Financials in millions USD. Fiscal year is October - September.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Sep 30, 2024	Sep 30, 2023	Sep 30, 2022	Sep 30, 2021	Sep 30, 2020
Revenue	0.66	1.93	1.76	3.11	1.93	1.4
Revenue Growth (YoY)	-41.24%	9.80%	-43.46%	61.38%	37.31%	-21.77%
Cost of Revenue	1.4	2.71	1.97	3.22	2.01	1.64
Gross Profit	-0.74	-0.78	-0.21	-0.11	-0.08	-0.24
Selling, General & Admin	4.84	5.98	8.17	11.48	17.08	9.08
Research & Development	-	-	-	-	0	0.01
Operating Expenses	8.28	9.42	8.17	11.48	17.08	9.09
Operating Income	-9.02	-10.21	-8.39	-11.59	-17.16	-9.33
Interest Expense	-0.01	-0.01	-	-0.01	-0.01	-0.02
Interest & Investment Income	-	-	0.02	-	-	-
Earnings From Equity Investments	0	-	-	-0.01	-0.01	0.02
Other Non Operating Income (Expenses)	0.12	-0.25	0.1	-0.19	-0.53	-0.04
EBT Excluding Unusual Items	-8.9	-10.47	-8.27	-11.8	-17.71	-9.37
Gain (Loss) on Sale of Investments	-1.09	-1.09	-0.01	-	-	-
Gain (Loss) on Sale of Assets	-	-	-	-	-	-0.15
Asset Writedown	-0.2	-0.2	-	-	-0.84	-
Pretax Income	-9.88	-11.76	-8.28	-11.8	-18.55	-9.52
Earnings From Continuing Operations	-9.88	-11.76	-8.28	-11.8	-18.55	-9.52
Earnings From Discontinued Operations	3.21	3.21	-0.47	-	-	-
Net Income to Company	-6.67	-8.56	-8.75	-11.8	-18.55	-9.52
Minority Interest in Earnings	-	-	-	-	-	0.05
Net Income	-6.67	-8.56	-8.75	-11.8	-18.55	-9.48
Net Income to Common	-6.67	-8.56	-8.75	-11.8	-18.55	-9.48
Shares Outstanding (Basic)	7	2	1	1	0	0
Shares Outstanding (Diluted)	7	2	1	1	0	0
Shares Change (YoY)	613.11%	193.59%	32.37%	17.99%	18.36%	-
EPS (Basic)	-0.93	-3.98	-11.95	-21.32	-39.56	-23.92
EPS (Diluted)	-0.93	-3.98	-11.95	-21.32	-39.56	-23.92
Free Cash Flow	-17.67	-10.29	-6.41	-7.65	-7.22	-4.36
Free Cash Flow Per Share	-2.47	-4.79	-8.76	-13.83	-15.40	-10.99
Gross Margin	-110.86%	-40.58%	-11.99%	-3.55%	-4.16%	-17.03%
Operating Margin	-1358.22%	-528.71%	-476.97%	-372.82%	-890.71%	-665.16%
Profit Margin	-1005.51%	-443.22%	-497.70%	-379.45%	-962.91%	-675.42%
Free Cash Flow Margin	-2662.17%	-533.11%	-364.82%	-246.17%	-374.87%	-310.46%
EBITDA	-8.91	-10.02	-8.17	-11.21	-16.82	-8.92
D&A For EBITDA	0.1	0.19	0.21	0.38	0.34	0.41
EBIT	-9.02	-10.21	-8.39	-11.59	-17.16	-9.33
Advertising Expenses	-	-	-	0.19	0.23	0.1

Updated Mar 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q