Real Messenger Corp RMSG
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-0.44
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Revenue | $29.5K | — | — | — | — |
| Cost of revenue | $14.3K | — | — | — | — |
| Gross profit | $15.2K | — | — | — | — |
| R&D | $656.4K | $832.6K | $1.5M | $929.9K | — |
| SG&A | $3.2M | $1.8M | $1.7M | $1.3M | — |
| Total operating expenses | $4.1M | $3.4M | $4.9M | $4.3M | — |
| Operating income | -$4.1M | -$3.4M | -$4.9M | -$4.3M | — |
| Interest expense | — | $95.8K | $22.4K | — | — |
| Pre-tax income | -$4.1M | -$3.4M | -$4.9M | -$4.3M | — |
| Net income | -$4.1M | -$3.4M | -$4.9M | -$4.3M | — |
| EPS, basic | -0.44 | -0.54 | -1.09 | -0.95 | — |
| EPS, diluted | -0.44 | -0.54 | -1.09 | -0.95 | — |
| Shares, diluted (wtd. avg.) | 8.9M | 6.1M | 4.5M | 4.5M | — |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Cash and equivalents | $322.0K | $2.6M | $597.2K | — | — |
| Receivables | $1.9K | — | — | — | — |
| Total current assets | $781.9K | $3.8M | $1.6M | — | — |
| Property, plant and equipment | $61.2K | $30.1K | $45.7K | — | — |
| Total assets | $995.4K | $4.1M | $1.7M | — | — |
| Total current liabilities | $434.0K | $192.5K | $302.2K | — | — |
| Total liabilities | $508.5K | $349.0K | $5.3M | — | — |
| Retained earnings | -$24.2M | -$20.1M | -$16.7M | — | — |
| Total equity | $486.8K | $3.7M | -$3.7M | $1.2M | -$7.4M |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Operating cash flow | -$3.6M | -$4.0M | -$4.8M | -$5.1M | — |
| Depreciation and amortisation | $29.8K | $15.8K | $15.7K | $11.0K | — |
| Stock-based compensation | $517.5K | — | — | — | — |
| Capital expenditure | $7.8K | — | $12.6K | $31.7K | — |
| Investing cash flow | -$7.8K | -$69.8K | -$12.6K | -$31.7K | — |
| Financing cash flow | $1.3M | $6.1M | $5.1M | $5.3M | — |
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 0001493152-26-034963.
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 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|
| Revenue | — | — | — | — | $29.5K |
| Gross profit | — | — | — | — | $15.2K |
| Net income | — | -$4.3M | -$4.9M | -$3.4M | -$4.1M |
Others in SIC 7370
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| GOOGL | Alphabet Inc. | $3.89T | 29.6x | 15.1% |
| META | Meta Platforms, Inc. | $1.63T | 27.4x | 22.2% |
| APP | AppLovin Corp | $87.39B | 26.7x | 70.0% |
| ZM | Zoom Communications, Inc. | $28.05B | 15.5x | 4.4% |
| FLUT | Flutter Entertainment plc | $13.90B | — | 16.6% |
| PINS | PINTEREST, INC. | $12.56B | 36.6x | 15.8% |
| FDS | FACTSET RESEARCH SYSTEMS INC | $11.78B | 21.3x | 5.4% |
| DOCN | DigitalOcean Holdings, Inc. | $10.96B | 37.0x | 15.5% |