Lunai Bioworks Inc. (LNAI)

Every figure below is the company's own, as filed. Nothing is estimated and nothing is smoothed — a period the filing does not support is left blank rather than drawn. Quarters are the company's own, counted from its financial year ending 12-31. Amounts in USD.

Revenue Annual

0 25K 50K 75K FY12: 62.8K FY13: 32.8K FY12 FY13

Gross Profit Annual

-300K -150K 0 150K 300K 450K FY12: -1.6K FY13: -76.5K FY14: -295.7K FY12 FY13 FY14

Operating Income Annual

-2.7M -1.8M -900K 0 900K 1.8M 2.7M FY12: -1.9M FY13: -1.7M FY14: -2.4M FY12 FY13 FY14

Net Income Annual

-2.7M -1.8M -900K 0 900K 1.8M 2.7M FY12: -2.4M FY13: -2.1M FY14: -2.4M FY12 FY13 FY14

Cost of Revenue Annual

Nothing in this filer's XBRL supports this figure for the periods asked for, so there is nothing to draw. That is a gap in the filing, not a zero.

Operating Cash Flow Annual

-2.4M -1.6M -800K 0 800K 1.6M 2.4M FY12: -933K FY13: -2.1M FY14: -2M FY12 FY13 FY14

Free Cash Flow Annual

Nothing in this filer's XBRL supports this figure for the periods asked for, so there is nothing to draw. That is a gap in the filing, not a zero.

Shares Outstanding Annual

0 3M 6M 9M FY13: 3.6M FY14: 7.5M FY13 FY14

Weighted average diluted, as the filer reports it for each period. An average cannot be added across periods, so this one is always shown per period the filer tagged rather than as a trailing year.

EPS TTM

-4.50 -3.00 -1.50 0.00 1.50 3.00 4.50 Q2 '16: -0.18 Q2 '18: -0.26 Q3 '18: -0.25 Q4 '18: -0.62 Q1 '19: -0.57 Q2 '20: -0.25 Q3 '20: -0.21 Q4 '20: -0.23 Q1 '21: -0.29 Q2 '21: -0.57 Q3 '21: -0.72 Q4 '21: -0.79 Q2 '23: -0.71 Q3 '23: -0.71 Q4 '23: -0.70 Q1 '24: -1.16 Q2 '24: -0.75 Q3 '24: -3.37 Q4 '24: -3.75 Q1 '25: -3.21 Q2 '18 Q1 '19 Q4 '20 Q3 '21 Q3 '23 Q2 '24 Q1 '25

The filer's own published earnings a share for each quarter, four quarters added up. The company page divides trailing net income by the share count instead, which lands within about 1% of this and is not the same sum, so the two are named differently rather than presented as one figure.