Myseum.AI, Inc. MYSE
focused on innovative and creative user platforms. Our flagship platform is "Picture Party by Myseum", a next-generation on
demand social networking platform that makes it easier and private to share your photos, videos and messages both today, and for generations
to come. Our innovative social media platform brings a fresh and needed approach to digital media and content management, allowing users
to create a digital legacy that makes it easier to share both today, and with future generations. The platform is backed by both patented
Valuation FY2025 figures against the last close
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Revenue | $550 | $436 | $672 | $46.2K | $4.4K | — | — |
| R&D | — | $166.7K | $1.4M | $185.6K | — | — | — |
| SG&A | $730.2K | $589.9K | $893.0K | $991.9K | $607.6K | $106.3K | — |
| Total operating expenses | $5.5M | $3.2M | $8.8M | $12.3M | — | — | — |
| Operating income | -$5.5M | -$3.2M | -$8.8M | -$12.2M | -$10.8M | — | — |
| Interest expense | — | — | — | — | $127 | $45.5K | — |
| Net income | -$2.6M | -$4.2M | -$8.4M | -$12.1M | -$10.8M | -$979.5K | — |
| EPS, basic | -0.62 | -1.43 | -4.14 | -6.04 | -0.71 | — | — |
| EPS, diluted | -0.62 | -1.43 | -4.14 | -6.04 | -0.71 | -0.07 | — |
| Shares, diluted (wtd. avg.) | $4.2M | $3.0M | $2.0M | $2.0M | $15.3M | — | — |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Cash and equivalents | $749.0K | $767.0K | $946.4K | $1.7M | $20.2M | $690.4K | $70.8K |
| Short-term investments | $3.0M | $3.0M | $5.2M | $11.0M | — | — | — |
| Receivables | $83 | $207 | $183 | $384 | $278 | — | — |
| Total current assets | $4.0M | $4.3M | $6.4M | $12.9M | $20.6M | $715.7K | — |
| Property, plant and equipment | $17.4K | $33.4K | $56.6K | $79.7K | $53.7K | — | — |
| Other intangibles | — | $1.1M | — | — | — | — | — |
| Total assets | $7.2M | $5.4M | $6.5M | $13.1M | $20.8M | $744.3K | — |
| Accounts payable | $873.7K | $603.4K | $322.8K | $404.6K | $517.0K | $119.6K | — |
| Total current liabilities | $924.8K | $630.3K | $406.6K | $473.4K | $580.0K | $160.0K | — |
| Total liabilities | $1.1M | $630.3K | $406.6K | $557.1K | $731.0K | $162.0K | — |
| Retained earnings | -$55.0M | -$52.4M | -$48.1M | -$39.7M | -$27.6M | -$16.8M | — |
| Total equity | $6.1M | $6.9M | $6.1M | $12.6M | $20.1M | $582.3K | -$339.9K |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Operating cash flow | -$4.3M | -$4.8M | -$6.5M | -$7.3M | -$8.5M | -$1.1M | — |
| Depreciation and amortisation | $20.5K | $23.1K | $28.9K | $127.5K | $2.3K | — | — |
| Stock-based compensation | $740.7K | $16.8K | $2.0M | $3.2M | $1.1M | $20.0K | — |
| Capital expenditure | $4.5K | — | $49.5K | $44.5K | $56.0K | — | — |
| Investing cash flow | -$244.2K | $2.2M | $6.2M | -$11.2M | -$56.0K | — | — |
| Financing cash flow | $4.5M | $2.4M | -$398.3K | $1.1K | $28.0M | $1.7M | — |
| Buybacks | — | — | $398.0K | — | — | — | — |
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 0001213900-26-036485.
Others in SIC 4822
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| ZD | ZIFF DAVIS, INC. | $1.91B | 48.4x | 3.5% |
| TTGT | TechTarget, Inc. | $292.9M | — | 70.9% |