Lunai Bioworks Inc. (LNAI)

Lunai Bioworks Income Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2025	Jun 30, 2025	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021
Selling, General & Admin	14.99	17.88	24.56	15.32	14.33	7.56
Research & Development	0.17	0.54	2.71	4.17	8.37	15.72
Operating Expenses	15.3	18.55	27.39	19.6	22.83	23.4
Operating Income	-15.3	-18.55	-27.39	-19.6	-22.83	-23.4
Interest Expense	-0.6	-0.73	-1.01	-0.58	-0.37	-0.38
Interest & Investment Income	0.02	0.12	-	-	-	0.01
Currency Exchange Gain (Loss)	-	-	-	-0	0	-0.03
Other Non Operating Income (Expenses)	-	-	-1.42	-0.13	0.12	-
EBT Excluding Unusual Items	-15.87	-19.16	-29.82	-20.3	-23.08	-23.8
Impairment of Goodwill	-122.8	-170.42	-11.64	-	-	-
Gain (Loss) on Sale of Investments	0.04	-0.11	-	-	-	-
Asset Writedown	-0.83	-	-42.61	-18.96	-93.25	-
Other Unusual Items	8.49	11.68	-4.35	-0.42	2.9	-3.05
Pretax Income	-130.98	-178.01	-88.43	-39.68	-113.43	-26.85
Income Tax Expense	-	-	-	-	0	-0.13
Net Income	-130.98	-178.01	-88.43	-39.68	-113.43	-26.72
Net Income to Common	-130.98	-178.01	-88.43	-39.68	-113.43	-26.72
Shares Outstanding (Basic)	18	17	10	6	5	5
Shares Outstanding (Diluted)	18	17	10	6	5	5
Shares Change (YoY)	49.41%	69.27%	73.31%	7.12%	11.37%	1.81%
EPS (Basic)	-7.22	-10.78	-9.07	-7.05	-21.59	-5.67
EPS (Diluted)	-7.22	-10.78	-9.07	-7.05	-21.59	-5.67
Free Cash Flow	-7.21	-7.87	-11.04	-11.8	-15.74	-20.66
Free Cash Flow Per Share	-0.40	-0.48	-1.13	-2.10	-3.00	-4.38
EBITDA	-15.16	-18.42	-27.27	-19.48	-22.7	-23.28
D&A For EBITDA	0.14	0.13	0.12	0.11	0.12	0.12
EBIT	-15.3	-18.55	-27.39	-19.6	-22.83	-23.4

Source: S&P Global Market Intelligence. Standard template. Financial Sources.