Stimcell Energetics Inc. (STME)

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 05-31. Amounts in USD.

Revenue Annual

0 35K 70K 105K FY11: 0 FY12: 0 FY16: 36.6K FY17: 6.2K FY19: 0 FY20: 95.8K FY23: 2.8K FY24: 0 FY11 FY12 FY16 FY17 FY19 FY20 FY23 FY24

Gross Profit Annual

0 30K 60K 90K FY15: 16.1K FY16: 8.1K FY17: 2.2K FY19: 0 FY20: 85.6K FY21: 3.5K FY22: 4K FY23: 483 FY24: 0 FY15 FY16 FY17 FY19 FY20 FY21 FY22 FY23 FY24

Operating Income 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.

Net Income Annual

-2.4M -1.6M -800K 0 800K 1.6M 2.4M FY16: -2.1M FY17: -1.2M FY18: -1.5M FY19: -906K FY20: -1.1M FY21: -910.8K FY22: -697.4K FY23: -495K FY24: -142.5K FY25: -566.3K FY16 FY17 FY18 FY19 FY20 FY21 FY22 FY23 FY24 FY25

Cost of Revenue Annual

0 3.5K 7K 10.5K FY19: 0 FY20: 10.2K FY21: 3.2K FY22: 2K FY19 FY20 FY21 FY22

Operating Cash Flow Annual

-1.1M -700K -350K 0 350K 700K 1.1M FY16: -421.6K FY17: -754.1K FY18: -449.4K FY19: -307.5K FY20: -925.8K FY21: -560.4K FY22: -450.6K FY23: -272.2K FY24: -145.9K FY25: -141.6K FY16 FY17 FY18 FY19 FY20 FY21 FY22 FY23 FY24 FY25

Free Cash Flow Annual

-1.1M -700K -350K 0 350K 700K 1.1M FY15: -344.6K FY16: -640.4K FY17: -864.3K FY18: -449.4K FY19: -309.5K FY20: -928.3K FY21: -562K FY22: -450.6K FY15 FY16 FY17 FY18 FY19 FY20 FY21 FY22

Operating cash flow minus capital expenditure.

Shares Outstanding Annual

0 25M 50M 75M FY11: 30M FY12: 30.3M FY13: 31M FY14: 31M FY21: 58.8M FY22: 62.8M FY23: 62.9M FY24: 10.7M FY25: 19.8M FY11 FY12 FY13 FY14 FY21 FY22 FY23 FY24 FY25

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

-0.08 -0.05 -0.03 0.00 0.03 0.05 0.08 Q4 '16: -0.07 Q1 '17: -0.05 Q2 '17: -0.06 Q3 '17: -0.06 Q4 '17: -0.03 Q1 '18: -0.04 Q2 '18: -0.01 Q3 '18: -0.01 Q4 '18: -0.04 Q1 '19: -0.03 Q2 '19: -0.03 Q3 '19: -0.03 Q4 '19: -0.02 Q1 '20: -0.02 Q2 '20: -0.03 Q3 '20: -0.03 Q4 '20: -0.03 Q1 '21: -0.02 Q2 '21: -0.01 Q3 '21: 0.00 Q4 '21: -0.01 Q1 '22: -0.01 Q2 '22: -0.01 Q3 '22: -0.01 Q4 '22: 0.00 Q1 '23: 0.00 Q2 '23: 0.00 Q3 '23: 0.00 Q4 '23: 0.00 Q1 '24: 0.00 Q2 '24: -0.01 Q3 '24: 0.00 Q4 '24: -0.01 Q1 '25: -0.01 Q2 '25: -0.01 Q3 '25: -0.03 Q4 '25: -0.03 Q1 '26: -0.04 Q2 '26: -0.04 Q3 '26: -0.03 Q4 '17 Q1 '19 Q2 '20 Q3 '21 Q4 '22 Q1 '24 Q2 '25 Q3 '26

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.