Skip to main content
$1.14 -0.03 (-2.56%) At close · Jul 24
Market Cap
$8.96M
Shares
8.00M

Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.

Revenue
$2.12M +201.6%
FY2025 Revenue FY2019–FY2025
Net Income
-$68.19M -38%
FY2025 Net Income FY2019–FY2025
Gross Margin
58.48% +406.9pp
FY2025 Gross Margin FY2019–FY2025
Diluted EPS
-$17.02 +46.4%
FY2025 Diluted EPS FY2020–FY2025
Operating Cash Flow
-$25.28M -39.7%
FY2025 Operating Cash Flow FY2019–FY2025

Chart any reported metric, KPI or segment over time — the full statement history lives here

Line Item TTM FY2025 FY2024 FY2023 FY2022 FY2021 FY2020 FY2019
$2.86M $2.12M $701.97K $202.67K $120.63K $2.88M $1.07M $6455
$3037 $1381
$3.41M $2.69M $3.15M $277.13K $325.17K $2.34M $624.57K $18.02K
$4.81M $1.24M -$2.45M -$74.46K -$204.54K $535.49K $441.1K $11.57K
58.48% -348.41% -36.74% -169.57% 18.62% 41.39% 179.23%
$15.49K $24.19K $100.59K $100.59K $1.64M $1.08M $308.37K
$32.53M $35.73M $39.61M $12.52M $11.63M $17.31M $5.58M $908.72K
$119.15K $407.4K $157.44K $425K $72.88K $18.22K
$654.38K $428.83K $214.14K $20.59K $187.92K $161.37K
$32.07M $39.61M $12.52M $14.08M $27.61M $6.62M
$1.74M $116.8K $6557
$92.09K $57.6K
-$32.01M -$28.75M -$6.35M -$2.22M -$1.28M -$1.03M -$113.77K
-$862.41K -$864.42K
-$64.69M -$68.19M -$49.41M -$15.08M -$15.22M -$28.1M -$6.29M -$925.46K
-3220.4% -7038.74% -7442.17% -12619.92% -976.97% -590.17% -14337.13%
-$69.05M -$51.7M -$15.08M
USD/shares -$17.02 -$31.77 -$17.15 -$24.15 -$59.15 -$30.10 -$5.25
USD/shares -$17.02 -$31.77 -$17.15 -$24.15 -$59.15 -$30.10
shares 4.01M 1.56M 882.22K 631.62K 474.39K 209.31K 180.03K
shares 4.01M 1.56M 882.22K 631.62K 474.39K 209.31K
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing. TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative.

Price & Valuation

Multiples computed on the strict TTM/EV methodology — today's snapshot against the industry, and each ratio recomputed as of past filing dates.

Valuation

EV/Revenue
EV/EBIT
P/E (TTM)
Asset Management median 13.99×

Revenue Breakdown

Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.

Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.

By Segment (USD)

Component FY2022 FY2021 FY2020
SRM Entertainment $6,076,116 $2,693,131 $230,853
Jupiter Wellness $120,627 $183,142 $834,812
Key facts CIK 1760903 CUSIP 48208F303 13F (30d) 5 filings 5 filers Visit website