First Breach, Inc. FBDT

Industrials SIC 3480 - Ordnance & Accessories, (No Vehicles/Guided Missiles) NAICS Manufacturing › Fabricated Metal Product Manufacturing › Other Fabricated Metal Product Manufacturing › All Other Fabricated Metal Product Manufacturing derived Nasdaq

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-0.36

Annual financial statements

Income statement

Fiscal year FY2025FY2024
Revenue $384.1K$773.9K
Cost of revenue $1.8M$2.2M
Gross profit -$2.1M-$2.4M
SG&A $7.9M$2.8M
Total operating expenses $7.9M$2.8M
Operating income -$10.0M-$5.2M
Interest expense $1.9M$791.7K
Pre-tax income -$13.8M-$6.1M
Net income -$13.8M-$6.1M
EPS, basic -0.36-0.16
EPS, diluted -0.36-0.16
Shares, diluted (wtd. avg.) 38.3M37.5M

Cash flow

Fiscal year FY2025FY2024
Operating cash flow -$3.5M-$1.6M
Stock-based compensation $4.6M$60.0K
Investing cash flow -$10.4K-$190.4K
Financing cash flow $5.5M$2.2M

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 0001493152-26-041268.

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.)
Balance sheet Cash and equivalents Short-term investments Receivables Inventory Total current assets Property, plant and equipment Goodwill Other intangibles Total assets Accounts payable Short-term debt Total current liabilities Long-term debt Total liabilities Retained earnings Total equity
Cash flow Operating cash flow Depreciation and amortisation Stock-based compensation Capital expenditure Investing cash flow Financing cash flow Dividends paid Buybacks
  • Revenue
  • Gross profit
  • Net income
Revenue, Gross profit, Net income by fiscal year, in US dollars The same figures are in the table below this chart. -15M -10M -5M 0 5M Revenue, FY2024: 773.9K Gross profit, FY2024: -2.4M Net income, FY2024: -6.1M Revenue, FY2025: 384.1K Gross profit, FY2025: -2.1M Net income, FY2025: -13.8M FY2024 FY2025
Fiscal year FY2024FY2025
Revenue $773.9K $384.1K
Gross profit -$2.4M -$2.1M
Net income -$6.1M -$13.8M

Recent filings and events

  • 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
  • Regulation FD disclosure Item 7.01

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 3480

TickerCompanyMarket capP/ERevenue growth
AXON AXON ENTERPRISE, INC. $34.15B 278.4x 33.5%
NPK NATIONAL PRESTO INDUSTRIES INC $1.06B — 29.7%
RGR STURM RUGER & CO INC $726.5M — 1.9%
SWBI SMITH & WESSON BRANDS, INC. $614.8M 33.4x 10.4%
WRAP WRAP TECHNOLOGIES, INC. $68.3M — 3.7%