Exyn Technologies, Inc. EXYN
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 FY2025 figures against the last close
P/S—
P/E—
P/FCF—
EV/EBITDA—
Dividend yield—
Diluted EPS-9.22
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 |
|---|---|---|
| Revenue | $5.8M | $5.6M |
| Cost of revenue | $3.7M | $3.6M |
| Gross profit | $2.1M | $2.0M |
| R&D | $4.7M | $6.5M |
| SG&A | $6.2M | $6.4M |
| Total operating expenses | $11.7M | $14.1M |
| Operating income | -$9.7M | -$12.2M |
| Interest expense | $399.4K | $315.2K |
| Pre-tax income | -$12.2M | -$12.8M |
| Income tax | $0 | $0 |
| Net income | -$12.2M | -$12.8M |
| EPS, basic | -9.22 | -9.73 |
| EPS, diluted | -9.22 | -9.73 |
| Shares, diluted (wtd. avg.) | $1.3M | $1.3M |
Cash flow
| Fiscal year | FY2025 | FY2024 |
|---|---|---|
| Operating cash flow | -$8.5M | -$11.4M |
| Depreciation and amortisation | $319.0K | $421.9K |
| Stock-based compensation | $806.9K | $935.5K |
| Capital expenditure | $50.3K | $10.6K |
| Investing cash flow | -$50.3K | -$10.6K |
| Financing cash flow | $7.4M | $8.5M |
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 0001104659-26-078960.
Others in SIC 7372
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| MSFT | MICROSOFT CORP | $3.71T | 27.8x | 17.8% |
| ORCL | ORACLE CORP | $457.36B | 27.2x | 17.3% |
| PLTR | Palantir Technologies Inc. | $418.36B | 276.7x | 56.2% |
| CRWD | CrowdStrike Holdings, Inc. | $218.20B | — | 21.7% |
| CRM | Salesforce, Inc. | $213.35B | 33.2x | 9.6% |
| SHOP | SHOPIFY INC. | $187.92B | 154.4x | 30.1% |
| NOW | ServiceNow, Inc. | $146.06B | 84.6x | 20.9% |
| SNOW | Snowflake Inc. | $118.96B | — | 29.2% |