RYTHM, Inc. RYM
mean RYTHM, Inc. and its subsidiaries on a consolidated basis.
Corporation) (together with its subsidiaries, the "Company" or "RYTHM") delivers well-being to consumers through
its portfolio of hemp-derived tetrahydrocannabinol ("hemp-derived THC") products and iconic licensed brands. The Company's
portfolio of consumer-packaged goods brands includes RYTHM, incredibles, Dogwalkers, Beboe, &Shine, Doctor Solomon's, Good
Valuation FY2025 figures against the last close
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Revenue | $17.3M | $18.0K | $15.1M | $58.3M | $59.9M | $12.1M | — |
| Cost of revenue | $7.1M | $89.0K | $11.1M | $90.1M | $54.6M | $11.5M | — |
| Gross profit | $10.2M | -$71.0K | $4.0M | -$31.8M | $5.2M | $570.0K | — |
| R&D | — | $743.0K | $2.3M | $8.2M | $3.9M | $3.4M | — |
| SG&A | $34.1M | $7.2M | $11.5M | $73.4M | $30.8M | $9.8M | — |
| Total operating expenses | $42.5M | $5.0M | $10.2M | $161.5M | $40.3M | $13.2M | — |
| Operating income | -$32.3M | -$5.1M | -$10.2M | -$193.3M | -$35.1M | -$12.6M | — |
| Interest expense | $4.1M | $156.0K | $2.1M | $8.8M | $74.0K | $481.0K | — |
| Pre-tax income | -$34.7M | -$23.2M | -$11.9M | -$188.3M | -$32.3M | -$21.6M | — |
| Income tax | — | $2.0K | $2.0K | $23.0K | $25.0K | — | — |
| Net income | -$33.3M | -$41.7M | -$18.6M | -$188.2M | -$32.5M | -$21.6M | — |
| EPS, basic | -16.68 | -40.92 | -187.64 | -902.19 | -1.69 | -5.32 | — |
| EPS, diluted | -16.68 | -40.92 | -187.64 | -902.19 | -1.69 | -5.32 | — |
| Shares, diluted (wtd. avg.) | $2.0M | $1.0M | $99.4K | $208.6K | $95.5K | $4.2M | — |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Cash and equivalents | $32.2M | $31.2M | $434.0K | $10.5M | $12.0M | $8.1M | $206.0K |
| Short-term investments | — | — | $4.0K | $460.0K | $44.5M | — | — |
| Receivables | $9.3M | $30.0K | $855.0K | $1.1M | $7.2M | $4.0M | — |
| Inventory | $4.0M | $500.0K | $5.0M | $21.4M | $20.5M | $5.2M | — |
| Total current assets | $47.5M | $34.7M | $24.0M | $44.9M | $86.7M | $18.6M | — |
| Property, plant and equipment | — | $186.0K | $595.0K | $10.0M | $6.2M | $873.0K | — |
| Goodwill | $9.7M | $9.7M | — | — | $50.1M | $632.0K | — |
| Other intangibles | — | $8.9M | — | — | $14.1M | $1.7M | — |
| Total assets | $106.7M | $54.0M | $45.3M | $69.7M | $182.0M | $21.8M | — |
| Accounts payable | $2.3M | $825.0K | $4.4M | $20.5M | $9.2M | $693.0K | — |
| Short-term debt | $3.6M | $522.0K | $766.0K | $28.8M | $1.1M | — | — |
| Total current liabilities | $43.0M | $24.7M | $41.2M | $70.6M | $43.6M | $27.0M | — |
| Long-term debt | $5.0M | $1.0K | $16.0M | $407.0K | $12.0K | $829.0K | — |
| Total liabilities | $93.7M | $25.9M | $60.0M | $78.7M | $44.6M | $28.3M | — |
| Retained earnings | -$340.8M | -$307.3M | -$265.8M | -$247.1M | -$59.0M | -$26.5M | — |
| Total equity | $13.0M | $28.1M | -$14.7M | -$9.0M | $137.4M | -$6.5M | -$805.0K |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Operating cash flow | -$23.5M | -$11.6M | -$31.0M | -$72.0M | -$30.1M | -$14.8M | — |
| Depreciation and amortisation | — | $300.0K | $700.0K | $1.7M | $655.0K | $188.0K | — |
| Stock-based compensation | $2.2M | $1.2M | $2.7M | $4.3M | — | — | — |
| Capital expenditure | — | $4.0K | $59.0K | $8.1M | $2.2M | $136.0K | — |
| Investing cash flow | -$55.1M | -$54.0K | $25.2M | -$2.3M | -$104.7M | -$1.2M | — |
| Financing cash flow | $79.7M | $42.4M | -$4.2M | $72.8M | $138.8M | $23.9M | — |
| Dividends paid | — | — | — | — | $61.0K | $583.0K | — |
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 0001213900-26-023069.
Others in SIC 0700
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| AVO | Mission Produce, Inc. | $1.12B | 23.9x | 12.7% |
| BV | BrightView Holdings, Inc. | $1.05B | 87.4x | -3.4% |
| BNC | CEA Industries Inc. | $149.7M | — | — |
| PFAI | Pinnacle Food Group Ltd | — | — | 3.7% |