Scage Future 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
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
Revenue	17.65	11.12	6.11	0.44	0.28
Revenue Growth	76.31%	82.00%	1295.33%	57.17%	-
Cost of Revenue	17.45	11.84	5.57	0.8	0.65
Gross Profit	0.2	-0.71	0.54	-0.36	-0.37
Selling, General & Admin	11.56	11.11	4.51	4.06	2.95
Research & Development	1.38	1.55	1.7	2.3	1.94
Operating Expenses	12.94	12.65	6.21	6.36	4.89
Operating Income	-12.75	-13.37	-5.67	-6.72	-5.27
Interest Expense	-1.26	-0.34	-0.37	-0.15	-0.06
Interest & Investment Income	-	-	-	-	0.04
Other Non Operating Income (Expenses)	0.88	0.4	0.26	0.25	0.03
EBT Excluding Unusual Items	-13.12	-13.31	-5.78	-6.62	-5.26
Gain (Loss) on Sale of Assets	-0.05	-0.05	0	-	-
Asset Writedown	-0.02	-0.05	-0.2	-	-
Other Unusual Items	0.34	0.34	-	-	-
Pretax Income	-12.76	-13.07	-5.98	-6.62	-5.26
Earnings From Continuing Operations	-12.76	-13.07	-5.98	-6.62	-5.26
Minority Interest in Earnings	0.08	0.12	0.17	0.18	0.14
Net Income	-12.68	-12.94	-5.81	-6.44	-5.12
Preferred Dividends & Other Adjustments	-	-	1.85	3.18	0.46
Net Income to Common	-12.68	-12.94	-7.67	-9.61	-5.58
Net Income Growth	-	-	-	-	-
Shares Outstanding (Basic)	82	72	51	51	105
Shares Outstanding (Diluted)	82	72	51	51	105
Shares Change	-21.80%	42.45%	-	-51.59%	-
EPS (Basic)	-0.15	-0.18	-0.15	-0.19	-0.05
EPS (Diluted)	-0.15	-0.18	-0.15	-0.19	-0.05
EPS Growth	-	-	-	-	-

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022
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
Free Cash Flow	-	-5.91	-6.28	-5.06	-7.42
Free Cash Flow Per Share	-	-0.08	-0.12	-0.10	-0.07
Gross Margin	1.12%	-6.41%	8.78%	-81.58%	-133.65%
Operating Margin	-72.22%	-120.19%	-92.84%	-1534.18%	-1889.46%
Profit Margin	-71.84%	-116.37%	-125.44%	-2195.22%	-2004.22%
Free Cash Flow Margin	-	-53.12%	-102.68%	-1155.06%	-2663.34%
EBITDA	-12.45	-13.07	-5.13	-6.27	-5.02
EBITDA Margin	-70.55%	-117.48%	-83.97%	-	-
D&A For EBITDA	0.3	0.3	0.54	0.45	0.24
EBIT	-12.75	-13.37	-5.67	-6.72	-5.27
EBIT Margin	-72.22%	-120.19%	-92.84%	-	-
Revenue as Reported	11.12	11.12	6.11	0.44	0.28

SEC Filings: 10-K · 10-Q