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	Dec '25 Dec 31, 2025	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
Selling, General & Admin	12.4	17.88	24.56	15.32	14.33	7.56
Research & Development	0.06	0.54	2.71	4.17	8.37	15.72
Operating Expenses	12.58	18.55	27.39	19.6	22.83	23.4
Operating Income	-12.58	-18.55	-27.39	-19.6	-22.83	-23.4
Interest Expense	-0.62	-0.73	-1.01	-0.58	-0.37	-0.38
Interest & Investment Income	0.05	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	-13.15	-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	11.22	11.68	-4.35	-0.42	2.9	-3.05
Pretax Income	-125.52	-178.01	-88.43	-39.68	-113.43	-26.85
Income Tax Expense	-	-	-	-	0	-0.13
Net Income	-125.52	-178.01	-88.43	-39.68	-113.43	-26.72
Net Income to Common	-125.52	-178.01	-88.43	-39.68	-113.43	-26.72
Shares Outstanding (Basic)	20	17	10	6	5	5
Shares Outstanding (Diluted)	20	17	10	6	5	5
Shares Change (YoY)	37.73%	69.27%	73.31%	7.12%	11.37%	1.81%
EPS (Basic)	-6.27	-10.78	-9.07	-7.05	-21.59	-5.67
EPS (Diluted)	-6.27	-10.78	-9.07	-7.05	-21.59	-5.67
Free Cash Flow	-5.72	-7.87	-11.04	-11.8	-15.74	-20.66
Free Cash Flow Per Share	-0.29	-0.48	-1.13	-2.10	-3.00	-4.38
EBITDA	-12.46	-18.42	-27.27	-19.48	-22.7	-23.28
D&A For EBITDA	0.12	0.13	0.12	0.11	0.12	0.12
EBIT	-12.58	-18.55	-27.39	-19.6	-22.83	-23.4

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