Scage Future (SCAG)

Scage Future Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022
Period Ending	Dec 31, 2024	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022
Revenue	10.01	6.11	0.44	0.28
Revenue Growth (YoY)	194.56%	1295.33%	57.17%	-
Cost of Revenue	10.83	5.57	0.8	0.65
Gross Profit	-0.82	0.54	-0.36	-0.37
Selling, General & Admin	4.3	4.51	4.06	2.95
Research & Development	1.62	1.7	2.3	1.94
Operating Expenses	5.92	6.21	6.36	4.89
Operating Income	-6.74	-5.67	-6.72	-5.27
Interest Expense	-0.33	-0.37	-0.15	-0.06
Interest & Investment Income	-	-	-	0.04
Other Non Operating Income (Expenses)	0.1	0.26	0.25	0.03
EBT Excluding Unusual Items	-6.96	-5.78	-6.62	-5.26
Gain (Loss) on Sale of Assets	-0.02	0	-	-
Asset Writedown	-0.25	-0.2	-	-
Pretax Income	-7.23	-5.98	-6.62	-5.26
Earnings From Continuing Operations	-7.23	-5.98	-6.62	-5.26
Minority Interest in Earnings	0.11	0.17	0.18	0.14
Net Income	-7.12	-5.81	-6.44	-5.12
Preferred Dividends & Other Adjustments	1.85	1.85	3.18	0.46
Net Income to Common	-8.97	-7.67	-9.61	-5.58
Shares Outstanding (Basic)	105	105	105	105
Shares Outstanding (Diluted)	105	105	105	105
EPS (Basic)	-0.09	-0.07	-0.09	-0.05
EPS (Diluted)	-0.09	-0.07	-0.09	-0.05
Free Cash Flow	-3.92	-6.28	-5.06	-7.42
Free Cash Flow Per Share	-0.04	-0.06	-0.05	-0.07
Gross Margin	-8.20%	8.78%	-81.58%	-133.65%
Operating Margin	-67.32%	-92.84%	-1534.18%	-1889.46%
Profit Margin	-89.63%	-125.44%	-2195.22%	-2004.22%
Free Cash Flow Margin	-39.17%	-102.68%	-1155.06%	-2663.34%
EBITDA	-6.24	-5.13	-6.27	-5.02
EBITDA Margin	-62.33%	-83.97%	-	-
D&A For EBITDA	0.5	0.54	0.45	0.24
EBIT	-6.74	-5.67	-6.72	-5.27
EBIT Margin	-67.32%	-92.84%	-	-
Revenue as Reported	6.11	6.11	0.44	0.28

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

SEC Filings: 10-K · 10-Q