My Size, Inc. MYSZ
We are a fashion technology company operating an integrated portfolio of businesses designed to address the most pressing challenges facing fashion brands and retailers
today—size and fit accuracy, excess inventory management, circular economy solutions, and international market distribution. Through
our subsidiaries, we provide end-to-end support across the fashion value chain: Naiz Fit, our technology subsidiary, delivers AI-driven
size and fit solutions for fashion e-commerce companies, and includes ShoeSize.Me, a European AI-powered footwear sizing solution we
Valuation FY2025 figures against the last close
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $9.4M | $8.3M | $7.0M | $4.5M | $131.0K | $142.0K | $63.0K | — | — | — |
| Cost of revenue | $6.4M | $4.9M | $4.3M | $3.8M | — | $2.0K | — | — | — | — |
| Gross profit | $3.0M | $3.3M | $2.7M | $634.0K | $131.0K | $140.0K | $42.0K | — | — | — |
| R&D | $597.0K | $429.0K | $974.0K | $1.7M | $4.2M | $1.5M | $1.5M | $1.1M | $845.0K | $727.0K |
| SG&A | $4.8M | $3.4M | $4.0M | $3.9M | $4.1M | $2.6M | $2.6M | $3.2M | — | — |
| Total operating expenses | $8.7M | $7.3M | $9.5M | $8.7M | $10.7M | $6.3M | $6.0M | $5.2M | $5.6M | $2.6M |
| Operating income | -$5.7M | -$3.9M | -$6.7M | -$8.1M | -$10.6M | -$6.1M | -$6.0M | -$5.2M | -$5.6M | -$2.6M |
| Pre-tax income | -$5.9M | -$4.0M | -$6.7M | -$8.3M | -$10.5M | $6.2M | -$5.5M | — | — | — |
| Income tax | — | — | $333.0K | $36.0K | — | — | — | — | — | — |
| Net income | $5.9M | $4.0M | -$6.4M | -$8.3M | -$10.5M | -$6.2M | -$5.5M | -$6.0M | -$5.4M | -$4.3M |
| EPS, basic | -1.87 | -4.39 | -20.40 | -7.47 | -17.75 | -1.11 | -2.75 | -3.03 | — | — |
| EPS, diluted | -1.87 | -4.39 | -20.40 | -7.47 | -0.71 | -1.11 | -3.12 | -3.03 | -0.30 | -0.27 |
| Shares, diluted (wtd. avg.) | $3.1M | $910.8K | $318.8K | $1.1M | $420.4K | — | — | $29.1M | $17.9M | — |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $2.3M | $4.9M | $2.2M | $2.1M | $10.7M | $1.7M | $1.5M | $5.2M | $1.9M | $96.0K |
| Short-term investments | — | — | — | — | — | — | — | $1.2M | — | — |
| Receivables | $1.2M | $278.0K | $615.0K | $1.9M | $40.0K | $28.0K | $38.0K | — | — | — |
| Inventory | $3.0M | $2.8M | $2.9M | $997.0K | — | — | — | — | — | — |
| Total current assets | $7.7M | $9.1M | $6.6M | $6.1M | $11.6M | $2.5M | $1.8M | $6.8M | $2.3M | $1.5M |
| Property, plant and equipment | $110.0K | $67.0K | $121.0K | $140.0K | $112.0K | $128.0K | $141.0K | $71.0K | $67.0K | $74.0K |
| Goodwill | $640.0K | $133.0K | $758.0K | $1.4M | — | — | — | — | — | — |
| Other intangibles | $1.6M | $750.0K | $1.1M | $1.4M | — | — | — | — | — | — |
| Total assets | $10.2M | $10.1M | $9.0M | $9.7M | $12.6M | $3.6M | $3.0M | $7.1M | $2.4M | $2.1M |
| Accounts payable | — | — | — | — | $453.0K | $400.0K | $378.0K | $276.0K | $336.0K | $316.0K |
| Short-term debt | $94.0K | $107.0K | $158.0K | $155.0K | — | — | — | — | $558.0K | — |
| Total current liabilities | $4.1M | $3.0M | $3.9M | $4.2M | $1.2M | $911.0K | $1.2M | $1.8M | $3.6M | $625.0K |
| Long-term debt | $831.0K | $146.0K | $249.0K | $376.0K | — | — | — | — | — | — |
| Total liabilities | $5.0M | $3.1M | $4.3M | $5.2M | $1.7M | $1.5M | $1.9M | $1.8M | — | — |
| Retained earnings | -$69.7M | -$63.9M | -$59.9M | -$53.5M | -$45.2M | -$34.7M | -$28.5M | -$23.0M | -$17.0M | -$11.6M |
| Total equity | $5.2M | $6.9M | $4.7M | $4.5M | $10.9M | $2.1M | $1.1M | $5.3M | -$1.2M | $1.5M |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | -$5.1M | -$3.1M | -$6.1M | -$7.3M | -$7.3M | -$5.7M | -$5.4M | -$3.6M | -$4.1M | -$2.2M |
| Depreciation and amortisation | $18.0K | $20.0K | $27.0K | $38.0K | $42.0K | $40.0K | $30.0K | $31.0K | $30.0K | $23.0K |
| Stock-based compensation | $517.0K | $390.0K | $453.0K | $774.0K | $373.0K | $645.0K | $692.0K | $533.0K | $332.0K | -$23.0K |
| Capital expenditure | $16.0K | $7.0K | $7.0K | $27.0K | $23.0K | $16.0K | $103.0K | $40.0K | $16.0K | $36.0K |
| Investing cash flow | -$196.0K | $53.0K | -$7.0K | -$993.0K | $161.0K | -$211.0K | $1.1M | -$1.4M | -$16.0K | -$36.0K |
| Financing cash flow | $3.0M | $5.6M | $6.1M | -$67.0K | $16.3M | $6.1M | $266.0K | $9.0M | $5.9M | $1.3M |
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 0001493152-26-026749.
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% |