NFT Ltd MI
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—
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Revenue | $725.8K | $740.7K | $2.2M | $3.4M | — | — |
| Cost of revenue | $192.0K | $192.0K | $556.6K | $782.8K | — | — |
| Gross profit | $533.7K | $548.7K | $1.6M | $2.6M | — | — |
| SG&A | — | — | $2.5M | $2.7M | $13.3M | — |
| Total operating expenses | — | — | $2.5M | $12.0M | $13.5M | — |
| Operating income | -$1.1M | -$906.3K | -$876.7K | -$9.4M | -$13.5M | — |
| Interest expense | $269.4K | — | — | — | — | — |
| Pre-tax income | -$1.3M | $6.0M | -$1.6M | -$9.4M | -$13.5M | — |
| Income tax | $15.6K | $335.7K | $94.9K | $255.8K | — | — |
| Net income | -$1.4M | $6.3M | $5.2M | -$10.4M | -$30.1M | — |
| Shares, diluted (wtd. avg.) | 8.7M | 4.1M | 1.2M | 495,877 | 247,675 | — |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Cash and equivalents | $2.8M | $82.3M | $66.1M | $67.6M | $1.8M | $61.9K |
| Total current assets | $105.9M | $86.6M | $73.7M | $67.7M | — | — |
| Property, plant and equipment | — | — | — | $20.8K | — | — |
| Other intangibles | — | — | — | $22.2K | — | — |
| Total assets | $105.9M | $86.6M | $73.7M | $67.8M | — | — |
| Accounts payable | $1.8M | $1.4M | $3.3M | $2.1M | — | — |
| Short-term debt | — | — | — | $1.6M | — | — |
| Total current liabilities | $6.2M | $5.7M | $12.9M | $15.3M | — | — |
| Total liabilities | $6.2M | $5.7M | $12.9M | $15.3M | — | — |
| Retained earnings | -$30.0M | -$28.7M | -$35.0M | -$39.8M | — | — |
| Total equity | $99.7M | $80.9M | $60.8M | $52.4M | $2.8M | $5.8M |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Operating cash flow | -$99.3M | -$1.3M | -$317.0K | $4.1M | -$16.1M | — |
| Depreciation and amortisation | — | — | — | — | $117 | — |
| Stock-based compensation | — | — | — | — | $10.9M | — |
| Investing cash flow | — | — | $327.0K | $129.2K | -$507.5K | — |
| Financing cash flow | $19.9M | $21.9M | -$1.6M | $61.6M | $5.2M | — |
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 0001213900-26-050939.
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 | FY2025 |
|---|---|---|---|---|---|---|
| Revenue | — | — | $3.4M | $2.2M | $740.7K | $725.8K |
| Gross profit | — | — | $2.6M | $1.6M | $548.7K | $533.7K |
| Net income | — | -$30.1M | -$10.4M | $5.2M | $6.3M | -$1.4M |
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% |