Aurelion Inc. AURE
Last close
—
Market cap
—
52-week range
— - —
No price or market cap here: this company files no 10-K, so the only share count SEC publishes for it counts its ordinary shares in its home market, while its US listing is a depositary receipt standing for some number of them. That number is in no filing, so a price multiplied by that count is not this company's value and is not shown. The financial statements below are as filed.
Valuation FY2024 figures against the last close
P/S—
P/E—
P/FCF—
EV/EBITDA—
Dividend yield—
Diluted EPS-0.68
Annual financial statements
Income statement
| Fiscal year | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|
| Revenue | $639.9K | $348.5K | $2.1M | $2.8M | — |
| Gross profit | — | $348.5K | $2.1M | $2.8M | — |
| SG&A | $7.7M | $1.5M | $690.4K | $1.1M | — |
| Operating income | -$7.0M | -$1.1M | $1.4M | $1.7M | — |
| Interest expense | — | $950.0K | — | — | — |
| Pre-tax income | -$6.9M | -$1.0M | $1.6M | $1.9M | — |
| Income tax | $3.1K | $7.5K | $225.7K | $4.9K | — |
| Net income | -$6.9M | -$1.0M | $1.4M | $1.9M | — |
| EPS, basic | -0.68 | -0.12 | 0.17 | 0.24 | — |
| EPS, diluted | -0.68 | -0.12 | 0.17 | 0.24 | — |
| Shares, diluted (wtd. avg.) | 10.2M | 8.3M | 8.0M | 8.0M | — |
Balance sheet
| Fiscal year | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|
| Cash and equivalents | $13.2K | $431.3K | $66.8K | $750.2K | $213.4K |
| Receivables | $12.9K | $273.3K | — | — | — |
| Inventory | — | $25.6K | — | — | — |
| Total current assets | $3.7M | $6.7M | $6.0M | — | — |
| Total assets | $6.3M | $6.9M | $6.0M | — | — |
| Short-term debt | — | $380.0K | — | — | — |
| Total current liabilities | $3.3M | $520.1K | $619.6K | — | — |
| Total liabilities | $3.3M | $681.1K | $619.6K | — | — |
| Retained earnings | -$3.2M | $3.6M | $4.7M | — | — |
| Total equity | $3.0M | $6.2M | $5.4M | $4.0M | $5.4M |
Cash flow
| Fiscal year | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|
| Operating cash flow | -$1.7M | -$996.6K | $1.2M | $1.3M | — |
| Stock-based compensation | $2.6M | — | — | — | — |
| Investing cash flow | -$1.8M | -$2.3M | -$1.4M | $551.4K | — |
| Financing cash flow | $2.8M | $3.9M | -$471.8K | -$1.3M | — |
| Dividends paid | — | — | — | $1.1M | — |
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 0001213900-25-013536.
Plot the figures US dollars
Income statement
Revenue
Cost of revenue
Gross profit
R&D
SG&A
Total operating expenses
Operating income
Interest expense
Pre-tax income
Income tax
Net income
EPS, basic
EPS, diluted
Shares, diluted (wtd. avg.)
- Revenue
- Gross profit
- Net income
| Fiscal year | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 |
|---|---|---|---|---|---|
| Revenue | — | $2.8M | $2.1M | $348.5K | $639.9K |
| Gross profit | — | $2.8M | $2.1M | $348.5K | — |
| Net income | — | $1.9M | $1.4M | -$1.0M | -$6.9M |
Others in SIC 6199
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| AXP | AMERICAN EXPRESS CO | $211.52B | 20.4x | 6.4% |
| MSTR | Strategy Inc | $51.47B | — | 3.0% |
| COIN | Coinbase Global, Inc. | $43.32B | 37.0x | 9.4% |
| SYF | Synchrony Financial | $23.96B | 7.9x | — |
| CRCL | Circle Internet Group, Inc. | $21.32B | — | 624.0% |
| SOFI | SoFi Technologies, Inc. | $18.88B | 37.5x | 23.1% |
| BMNR | BITMINE IMMERSION TECHNOLOGIES, INC. | $13.51B | 1.7x | 84.1% |
| CHYM | Chime Financial, Inc. | $11.23B | — | 30.7% |