REALLOYS INC. ALOY
Blackbox has developed a financial technology and social media hybrid platform offering real-time proprietary analytics and news for stock and options traders of all levels combined with a social media element and educational materials. Our web-based platform and native iOS and Android applications (the "Blackbox System") employ "predictive technology" enhanced by artificial intelligence to find volatility and unusual market activity that may result in the rapid change in the price of a stock or option. We continuously scan the New York Stock Exchange ("NYSE"), NASDAQ, Chicago Board Options Exchange (the "CBOE") and other options markets, analyzing over 10,000 stocks and over 1,500,000 options contracts multiple times per second. We provide our subscribing members with a fully interactive audio and text based social media platform that is integrated into our dashboard, enabling our members to exchange information and ideas quickly and efficiently through a common network. We believe that the Blackbox System is a disruptive financial technology platform that uniquely integrates proprietary analytics with a community supported by a broadcast enabled social media system which connects traders of all kinds worldwide on an intuitive and user-friendly platform.
Valuation FY2025 figures against the last close
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $2.4M | $2.6M | $3.1M | $5.0M | $6.1M | $3.4M | $1.1M | $692.8K | $910.7K | $94.7K |
| Cost of revenue | $1.3M | $1.4M | $1.7M | $2.1M | $1.9M | $1.2M | $695.1K | $645.3K | $542.1K | $78.1K |
| Gross profit | $1.2M | $1.1M | $1.4M | $2.9M | $4.3M | $2.2M | $367.5K | $47.5K | $368.6K | $16.6K |
| SG&A | $4.5M | $3.6M | $5.1M | $4.7M | $4.6M | $1.8M | $1.0M | $933.3K | $1.1M | $500.0K |
| Total operating expenses | $5.2M | $4.4M | $6.7M | $7.4M | $6.5M | $2.6M | $1.4M | $1.2M | $1.6M | $825.2K |
| Operating income | -$4.0M | -$3.3M | -$5.3M | -$4.5M | -$2.3M | -$412.7K | -$1.0M | -$1.1M | -$1.3M | -$808.6K |
| Interest expense | $117.6K | $263 | — | — | — | — | — | $45.1K | $1.7K | $3.7K |
| Pre-tax income | -$4.4M | -$3.5M | -$4.7M | -$5.0M | -$2.6M | -$354.9K | -$3.0M | -$1.2M | -$1.3M | -$812.3K |
| Income tax | $0 | $0 | $0 | $0 | $0 | $0 | — | — | $0 | $0 |
| Net income | -$4.4M | -$3.5M | -$4.7M | -$5.0M | -$2.6M | -$354.9K | -$3.0M | -$1.2M | -$1.3M | -$812.3K |
| EPS, basic | -1.17 | -1.03 | -1.45 | -1.52 | -0.27 | -0.04 | -0.38 | -0.15 | -0.05 | -0.04 |
| Shares, diluted (wtd. avg.) | 3.8M | 3.4M | 3.2M | 3.3M | — | 8.1M | 7.7M | 7.7M | 23.1M | 20.7M |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | — | — | — | — | — | — | — | — | — | $703.6K |
| Short-term investments | — | $0 | $3.0K | $3.2M | $8.0M | $0 | — | — | — | — |
| Receivables | $20.1K | $7.2K | $18.2K | $59.6K | $18.6K | $18.0K | $5.7K | $3.7K | — | — |
| Inventory | $3.5K | $3.5K | $3.5K | $15.5K | $13.6K | $17.7K | — | — | — | — |
| Total current assets | $69.7K | $1.2M | $1.0M | $3.9M | $10.7M | $1.1M | $26.9K | $31.7K | $252.9K | $1.0M |
| Property, plant and equipment | — | — | — | — | — | — | — | $33.8K | $27.3K | $16.7K |
| Total assets | $8.7M | $9.9M | $9.8M | $4.3M | $11.2M | $1.2M | $280.6K | $209.9K | $280.3K | $1.0M |
| Accounts payable | $1.5M | $1.6M | $842.4K | $730.1K | $585.6K | $352.5K | $632.3K | $525.1K | — | — |
| Short-term debt | — | — | — | — | — | $399.6K | $1.0M | — | — | — |
| Total current liabilities | $2.9M | $4.3M | $2.2M | $1.9M | $2.9M | $2.0M | $3.6M | $1.4M | $451.9K | $90.0K |
| Long-term debt | — | — | — | — | — | $890.1K | $0 | — | — | — |
| Retained earnings | -$27.4M | -$23.0M | -$19.5M | -$14.8M | -$9.8M | -$7.2M | -$6.8M | -$3.8M | -$2.7M | -$1.4M |
| Total equity | $5.7M | $5.4M | $7.3M | $2.2M | $7.8M | $0 | -$3.3M | -$1.1M | -$171.6K | $947.6K |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | -$3.2M | -$705.7K | -$3.2M | -$4.3M | -$672.5K | $143.6K | -$711.0K | -$472.3K | -$691.9K | -$862.4K |
| Depreciation and amortisation | $5.4K | $16.0K | $43.4K | $22.7K | $19.7K | $12.9K | $18.1K | $22.5K | $12.1K | $5.3K |
| Stock-based compensation | $1.4M | $368.7K | $1.5M | $482.5K | $684.5K | $0 | $0 | $0 | $0 | $0 |
| Capital expenditure | — | $0 | $2.6K | $65.9K | $63.9K | $1.3K | $1.6K | $29.0K | $22.8K | $6.5K |
| Investing cash flow | $0 | -$1.1M | $3.3M | $4.4M | -$8.1M | $8.5K | -$1.6K | -$29.0K | -$22.8K | -$6.5K |
| Financing cash flow | $3.2M | $1.3M | -$56.4K | -$2.1M | $10.2M | $799.5K | $705.8K | $521.1K | $19.2K | $1.5M |
| Buybacks | — | — | $106.8K | $1.1M | — | — | — | — | $80.0K | $100.0K |
Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001437749-26-005114.
Plot the figures US dollars
- Revenue
- Gross profit
- Net income
| Fiscal year | FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $94.7K | $910.7K | $692.8K | $1.1M | $3.4M | $6.1M | $5.0M | $3.1M | $2.6M | $2.4M |
| Gross profit | $16.6K | $368.6K | $47.5K | $367.5K | $2.2M | $4.3M | $2.9M | $1.4M | $1.1M | $1.2M |
| Net income | -$812.3K | -$1.3M | -$1.2M | -$3.0M | -$354.9K | -$2.6M | -$5.0M | -$4.7M | -$3.5M | -$4.4M |
Recent filings and events
- Results announced The quarterly or annual earnings release. Arrives four times a year from almost every company here. Item 2.02
- Officer or director change Someone at the top arrived or left. The item covers everything from a board retirement to a chief executive being removed, and only the filing itself says which. Item 5.02
- Material agreement signed The company entered an agreement outside the ordinary course of business - a large contract, a credit facility, a merger agreement. Item 1.01
- Unregistered share sale Shares issued outside a registered offering. Dilution, and for a small company often the way it is funded. Item 3.02
- Regulation FD disclosure Something the company told the market and had to tell everyone at once - usually a slide deck or a press release. Item 7.01
- Material agreement signed Item 1.01
- Unregistered share sale Item 3.02
- Regulation FD disclosure Item 7.01
- Material agreement signed Item 1.01
- Regulation FD disclosure Item 7.01
- Material agreement signed Item 1.01
- Other event The catch-all. The company chose to disclose something that fits no other item, so the content is whatever it says it is. Item 8.01
Item numbers are Form 8-K's own, and a filing date is up to four business days after the thing it reports. The same feed across the whole market.
Others in SIC 1000
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| SCCO | SOUTHERN COPPER CORP/ | $154.36B | 35.3x | 17.4% |
| FCX | FREEPORT-MCMORAN INC | $93.60B | — | 0.1% |
| CLF | CLEVELAND-CLIFFS INC. | $7.93B | — | -3.0% |
| MP | MP Materials Corp. / DE | $6.82B | — | 10.1% |
| IE | Ivanhoe Electric Inc. | $1.25B | 9.9x | 11.8% |
| USAR | USA Rare Earth, Inc. | $1.24B | — | — |
| TMC | TMC the metals Co Inc. | $1.07B | 2.9x | — |
| LAC | LITHIUM AMERICAS CORP. | $751.5M | — | — |