Skip to main content
LNAI logo

LNAI · Lunai Bioworks Inc. · Financials

Track LNAI — free
$0.16 -0.07 (-30.17%) At close · Oct 29
Market Cap
$829,677
Shares
5.03M
Volume · Oct 29 1.28M Avg daily vol (3M) 394.64K

Income-statement, balance-sheet and cash-flow figures from SEC filings, plus a debt profile anchored in the latest 10-K and updated by each 10-Q and debt exhibit.

Revenue
$51.99K
FY2026 Revenue FY2011–FY2026
Net Income
-$3.56M +98%
FY2026 Net Income FY2011–FY2026
Operating Margin
-16729.37%
FY2026
Diluted EPS
-$1.06 +98.8%
FY2026 Diluted EPS FY2022–FY2026
Operating Cash Flow
-$5.29M +32.8%
FY2026 Operating Cash Flow FY2011–FY2026

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

Line Item TTM FY2026 FY2025 FY2024 FY2023 FY2022 FY2021 FY2020 FY2019 FY2018 FY2017 FY2016 FY2014 FY2015 FY2012 FY2011
— $51.99K — — — — — — — — — — — — — $0
-$110.94K — — — -$126.62K $122.04K — — — — — — — — — —
— — — — — — — — — — — $5275 $295.66K — — —
— — — — — — — — — — — $37.49K -$295.66K — — —
— $24.52K $537.43K $2.71M $4.17M $8.37M $15.72M $4.69M $2.5M $616.96K $62.76K $804.19K — — — —
— $7.8M $17.88M $24.56M $15.32M $14.33M $7.56M $7.12M $8.42M $3.9M $933.85K $1.23M $1.64M — $37.09K $29.95K
— $63.28K $9902 $8296 $6175 $15K $15.89K $14.77K $15.15K $18.48K $19.78K — — — — —
— $93.52K $129.1K $121.86K $113.5K $123.59K $123.54K $108.58K $71.71K $18.48K $14.53K $27.4K $18.98K — — —
— $8.75M $188.97M $81.64M $38.56M $116.08M $23.4M $11.92M $10.99M $5.33M $2.4M $2.16M $2.13M — — —
— — — — — — — — — $8.17M $2.4M — — — — —
— -$8.7M -$188.97M -$81.64M -$38.56M -$116.08M -$23.4M -$11.92M -$10.99M -$5.33M -$2.4M -$2.12M -$2.43M — — —
— -16729.37% — — — — — — — — — — — — — —
— -$8.6M -$188.84M -$81.52M -$38.44M -$115.96M -$23.28M -$11.82M -$10.92M -$5.31M -$2.39M -$2.09M -$2.41M — — —
— $235.07K $725.68K $1.01M $580.34K $372.84K $379.61K $104.28K $43 $143.26K — $2364 $84.55K — $497 —
— — — — — $122.04K $13.18K $50.3K $73.49K $45.82K — — — — — —
— $5.14M $10.96M -$6.79M -$1.13M $2.65M -$3.45M $507.41K -$7.03M -$1.09M $192.72K -$77.1K -$119.2K — — —
— — — — -$39.68M -$113.43M -$26.85M -$11.42M -$18.02M -$6.42M -$2.21M -$2.2M -$2.55M — -$37.59K -$29.95K
— $1406 $1474 $0 — $34 -$125.28K — — -$111.72K -$64.88K -$462.79K -$177.54K — — $0
— -$3.56M -$178.01M -$88.43M -$39.68M -$113.43M -$26.72M -$11.42M -$18.02M -$6.31M -$2.14M -$1.74M -$2.37M — -$37.59K -$29.95K
— -6851.98% — — — — — — — — — — — — — —
— -$14.53M -$167.02M -$88.57M -$39.68M -$113.45M -$26.69M -$11.6M -$18.12M -$6.46M -$2.35M -$1.71M -$2.06M — — —
USD/shares — -$1.06 -$86.27 -$72.80 -$56.80 -$172.80 — — — — — — — — — —
USD/shares — -$1.06 -$86.27 -$72.80 -$56.80 -$172.80 — — — — — — — — — —
shares — 3.36M 2.06M 1.22M 703.32K 656.6K 589.59K 579.13K 469.4K 274.26K 153.33K 119.17K 93.75K 44.47K 62.5K 40.13K
shares — 3.36M 2.06M 1.22M 703.32K 656.6K 589.59K 579.13K 469.4K 274.26K 153.33K 119.17K 93.75K — 62.5K 40.13K
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.

Debt Profile

Completed filing coverage through Oct 10, 2023

Reported borrowing balances, repayment dates and agreement terms, with links to the underlying filings.

Read debt and covenant terms in your AI or your code through MCP and the API →

Reported debt balances

Each amount keeps its reported scope. Related balance-sheet measures appear under the borrowing they describe.

Reported balanceAs ofAmountSource
Current operating lease liabilities 2026-06-30 USD 293,787 10-K filed 2026-10-13
Noncurrent operating lease liabilities 2026-06-30 USD 56,248 10-K filed 2026-10-13
Notes payable, including current maturities 2026-06-30 USD 388,335 10-K filed 2026-10-13
Related accounting measures — not additional borrowing

Carrying amounts can reflect issuance costs or discounts. Differences between these measures are not necessarily repayments due within a year.

Convertible notes payable, including current maturities
USD 0
Instrument and agreement coverage is incomplete. Additional filings are awaiting review.

Covenants

Covenant terms have not yet been verified for this profile.

The balance figures do not establish whether covenants apply or whether the company complies with them.

Loans, facilities and notes

Notes

Note · Renovaro Biosciences Inc.

Reference: 5% Original Issue Discount Convertible Promissory Notes

Active
Original principal
USD 2,105,264
Outstanding
—
Commitment
—
Availability
—
Maturity
Sep 5, 2024

Last reported interest terms: 12% Reported 2023-10-10 Later filings may not restate these terms; this does not confirm they still apply.

Covenant terms for this agreement are not yet verified.

Documents and filing history
  1. Issuance · 2023-10-05 Original principal USD 2,105,264 Exact source document Parent 8-K filing · 2023-10-10
    Between September 5, 2023 and October 5, 2023, Renovaro Biosciences Inc. (the “Company”) entered into Subscription Agreements with five investors (the “Investors”) to purchase 5% Original Issue Discount Convertible Promissory Notes (the “Notes”) for an aggregate principal amount of $2,105,264. The Company received a total of $2,000,000 in gross proceeds from the offering, taking into account the 5% original issue discount. The Notes bear an interest rate of 12% per annum and shall mature on September 5, 2024 (the “Maturity Date”). The Notes are convertible into shares of the Company’s common stock only upon the occurrence of a Qualified Offering (as defined below) or upon the Maturity Date. The Company may prepay the Note at any time.
    Issuer evidence: Between September 5, 2023 and October 5, 2023, Renovaro Biosciences Inc. (the “Company”) entered into Subscription Agreements with five investors (the “Investors”) to purchase 5% Original Issue Discount Convertible Promissory Notes (the “Notes”) for an aggregate principal amount of $2,105,264. The Company received a total of $2,000,000 in gross proceeds from the offering, taking into account the 5% original issue discount. The Notes bear an interest rate of 12% per annum and shall mature on September 5, 2024 (the “Maturity Date”). The Notes are convertible into shares of the Company’s common stock only upon the occurrence of a Qualified Offering (as defined below) or upon the Maturity Date. The Company may prepay the Note at any time.
    Supporting evidence: Between September 5, 2023 and October 5, 2023, Renovaro Biosciences Inc. (the “Company”) entered into Subscription Agreements with five investors (the “Investors”) to purchase 5% Original Issue Discount Convertible Promissory Notes (the “Notes”) for an aggregate principal amount of $2,105,264. The Company received a total of $2,000,000 in gross proceeds from the offering, taking into account the 5% original issue discount. The Notes bear an interest rate of 12% per annum and shall mature on September 5, 2024 (the “Maturity Date”). The Notes are convertible into shares of the Company’s common stock only upon the occurrence of a Qualified Offering (as defined below) or upon the Maturity Date. The Company may prepay the Note at any time.

Price & Valuation

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

Valuation

EV/Revenue
—
Peer median 1.45×
EV/EBIT
—
P/E (TTM)
—
Price/Sales (TTM)
—
Peer median 2.58×
Price/Book
—
Peer median 0.52×

Peer medians compare against the 105 similar-size Biotechnology companies (of 585 listed).

Valuation over time computed as of each quarter's filing date

Key facts CIK 1527728 CUSIP 29350E302 13F (30d) 2 filings 2 filers Visit website Investor relations