Free Trial

Myseum (MYSE) Financials

Myseum logo
$1.28 +0.01 (+0.79%)
As of 09:30 AM Eastern
This is a fair market value price provided by Massive. Learn more.
Annual Income Statements for Myseum

Annual Income Statements for Myseum

This table shows Myseum's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2020 2021 2022 2023 2024 2025
Period end date 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
-0.98 -11 -12 -8.40 -4.24 -4.82
Consolidated Net Income / (Loss)
-0.98 -11 -12 -8.40 -5.03 -5.65
Net Income / (Loss) Continuing Operations
-0.98 -11 -12 -8.40 -2.95 -5.25
Total Pre-Tax Income
-0.98 -11 -12 -8.40 -2.95 -5.25
Total Operating Income
-1.08 -11 -12 -8.78 -3.22 -5.49
Total Gross Profit
0.00 0.00 0.05 0.00 0.00 0.00
Total Revenue
0.00 0.00 0.05 0.00 0.00 0.00
Operating Revenue
0.00 0.00 0.05 0.00 0.00 0.00
Total Cost of Revenue
0.00 0.00 0.00 0.00 0.00 0.00
Total Operating Expenses
1.08 11 12 8.78 3.22 5.49
Selling, General & Admin Expense
0.11 0.61 0.99 2.22 1.17 2.14
Marketing Expense
0.22 5.09 0.83 0.39 0.08 0.24
Research & Development Expense
- 0.00 0.51 1.35 0.17 0.00
Other Operating Expenses / (Income)
0.76 5.14 8.84 4.76 1.79 3.11
Total Other Income / (Expense), net
0.10 0.00 0.04 0.38 0.27 0.24
Interest Expense
-0.10 0.00 0.00 -0.04 0.00 -0.06
Interest & Investment Income
0.00 0.00 0.01 0.38 0.27 0.17
Net Income / (Loss) Attributable to Noncontrolling Interest
- - - 0.00 -0.79 -0.43
Basic Earnings per Share
($0.07) ($0.71) ($6.04) ($4.14) ($1.43) ($0.62)
Weighted Average Basic Shares Outstanding
13.25M 15.33M 2.01M 2.03M 2.96M 4.20M
Diluted Earnings per Share
($0.07) - - ($4.14) ($1.43) ($0.62)
Weighted Average Diluted Shares Outstanding
13.25M 15.33M 20.23M 2.03M 2.96M 4.20M
Weighted Average Basic & Diluted Shares Outstanding
13.25M 15.33M 20.23M 3.01M 4.28M 4.32M

Quarterly Income Statements for Myseum

This table shows Myseum's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders
-1.35 -1.14 -0.98 -1.27 -0.85 -1.47 -1.22 -1.20 -0.93 -2.86 -3.05
Consolidated Net Income / (Loss)
-1.35 -1.56 -1.20 -1.18 -1.08 -1.62 -1.36 -1.23 -1.44 -2.86 -3.05
Net Income / (Loss) Continuing Operations
-1.35 -1.56 -1.20 -1.18 1.00 -1.39 -1.14 -1.23 -1.05 -2.86 -3.05
Total Pre-Tax Income
-1.35 -1.56 -1.20 -1.18 1.00 -1.39 -1.14 -1.23 -1.05 -2.86 -3.05
Total Operating Income
-1.49 -1.66 -1.27 -1.24 0.95 -1.43 -1.19 -1.28 -1.14 -1.69 -2.15
Total Gross Profit
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Revenue
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Revenue
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Cost of Revenue
- 0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00 0.00
Total Operating Expenses
1.49 1.66 1.27 1.24 -0.95 1.43 1.19 1.28 1.14 1.69 2.15
Selling, General & Admin Expense
0.51 0.50 0.49 0.38 -0.19 0.48 0.47 0.45 0.39 0.66 0.83
Marketing Expense
0.01 0.03 0.03 0.03 -0.02 0.03 0.06 0.05 0.07 0.23 0.13
Other Operating Expenses / (Income)
0.58 0.90 0.52 0.46 -0.09 0.92 0.66 0.78 0.69 0.80 1.19
Total Other Income / (Expense), net
0.14 0.10 0.06 0.05 0.05 0.04 0.05 0.05 0.10 -1.18 -0.90
Interest & Investment Income
0.10 0.11 0.06 0.05 0.04 0.04 0.05 0.05 0.03 0.02 0.01
Other Income / (Expense), net
- -0.01 0.00 0.00 0.01 0.00 0.00 0.00 - -1.19 -0.91
Net Income / (Loss) Discontinued Operations
- - - - - -0.23 -0.21 - - 0.00 0.00
Net Income / (Loss) Attributable to Noncontrolling Interest
- -0.42 -0.22 0.09 -0.23 -0.15 -0.14 -0.03 -0.12 0.00 0.00
Basic Earnings per Share
($0.67) ($0.41) ($0.33) ($0.42) ($0.29) ($0.36) ($0.29) ($0.28) $0.31 ($0.67) ($0.61)
Weighted Average Basic Shares Outstanding
2.03M 2.81M 3.01M 3.01M 2.96M 4.09M 4.21M 4.22M 4.20M 4.28M 4.98M
Diluted Earnings per Share
($0.67) ($0.41) ($0.33) ($0.42) ($0.29) ($0.36) ($0.29) ($0.28) $0.31 ($0.67) ($0.61)
Weighted Average Diluted Shares Outstanding
2.03M 2.81M 3.01M 3.01M 2.96M 4.09M 4.21M 4.22M 4.20M 4.28M 4.98M
Weighted Average Basic & Diluted Shares Outstanding
3.01M 3.01M 3.01M 3.01M 4.28M 4.21M 4.21M 4.26M 4.32M 5.07M 5.20M

Annual Cash Flow Statements for Myseum

This table details how cash moves in and out of Myseum's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2020 2021 2022 2023 2024 2025
Period end date 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
0.62 20 -18 -0.77 -0.18 -0.02
Net Cash From Operating Activities
-1.10 -8.45 -7.26 -6.53 -4.81 -4.27
Net Cash From Continuing Operating Activities
-1.10 -8.45 -7.26 -6.53 -4.81 -4.24
Net Income / (Loss) Continuing Operations
-0.98 -11 -12 -8.40 -5.03 -3.04
Consolidated Net Income / (Loss)
-0.98 -11 -12 -8.40 -5.03 -3.04
Depreciation Expense
0.00 0.00 0.13 0.03 0.02 0.04
Amortization Expense
0.02 0.04 0.05 0.06 0.07 0.03
Non-Cash Adjustments To Reconcile Net Income
-0.12 2.30 4.52 1.95 -0.11 -1.63
Changes in Operating Assets and Liabilities, net
-0.02 0.03 0.18 -0.17 0.23 0.35
Net Cash From Investing Activities
0.00 -0.06 -11 6.16 2.24 -0.24
Net Cash From Continuing Investing Activities
0.00 -0.06 -11 6.16 2.24 -0.24
Purchase of Property, Plant & Equipment
0.00 -0.06 -0.04 -0.05 0.00 -0.00
Acquisitions
- 0.00 -0.23 - 0.00 -0.20
Purchase of Investments
- 0.00 -21 -8.60 -11 -6.42
Sale and/or Maturity of Investments
- 0.00 9.91 15 13 6.39
Other Investing Activities, net
- - 0.00 0.06 0.00 -0.01
Net Cash From Financing Activities
1.72 28 0.00 -0.40 2.39 4.49
Net Cash From Continuing Financing Activities
1.72 28 0.00 -0.40 2.39 4.49
Issuance of Debt
0.27 0.18 - - 0.00 0.04
Issuance of Common Equity
1.88 28 - 0.00 2.39 4.53
Other Financing Activities, net
- - - - 0.00 -0.08
Cash Interest Paid
0.00 0.00 0.00 0.00 0.00 0.01
Cash Income Taxes Paid
0.00 0.00 0.00 0.00 0.00 0.00

Quarterly Cash Flow Statements for Myseum

This table details how cash moves in and out of Myseum's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Change in Cash & Equivalents
0.29 -0.70 0.34 0.04 0.14 0.28 -0.86 0.05 0.72 0.03 1.10
Net Cash From Operating Activities
-1.37 -1.48 -1.07 -0.96 -1.30 -1.19 -1.21 -0.90 -0.75 -1.25 -1.51
Net Cash From Continuing Operating Activities
-1.37 -1.48 -1.07 -0.96 -1.30 -1.19 -1.21 -0.90 -0.72 -1.25 -1.51
Net Income / (Loss) Continuing Operations
-1.35 -1.56 -1.20 -1.18 -1.08 -1.62 -1.36 -1.23 1.17 -2.86 -3.05
Consolidated Net Income / (Loss)
-1.35 -1.56 -1.20 -1.18 -1.08 -1.62 -1.36 -1.23 1.17 -2.86 -3.05
Depreciation Expense
0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.02 0.00 0.00
Amortization Expense
0.02 0.02 0.02 0.02 0.02 0.00 0.01 0.01 0.01 0.01 0.01
Non-Cash Adjustments To Reconcile Net Income
-0.02 0.07 0.06 0.18 -0.42 0.38 0.16 0.22 -2.16 1.63 1.52
Changes in Operating Assets and Liabilities, net
-0.02 -0.01 0.05 0.02 0.17 0.05 -0.02 0.08 0.24 -0.03 0.01
Net Cash From Investing Activities
1.66 -0.65 1.18 0.74 0.97 -2.91 0.37 0.94 1.34 1.35 -0.47
Net Cash From Continuing Investing Activities
1.66 -0.65 1.18 0.74 0.97 -2.91 0.37 0.94 1.34 1.35 -0.47
Purchase of Investments
-3.24 -3.34 -2.26 -2.89 -2.28 -4.31 -1.00 -0.51 -0.59 -1.09 -2.05
Sale and/or Maturity of Investments
4.90 2.69 3.43 3.64 3.25 1.48 1.48 1.47 1.96 2.44 1.58
Net Cash From Financing Activities
- 1.42 0.24 0.26 0.48 4.38 -0.02 0.01 0.13 -0.07 3.08
Net Cash From Continuing Financing Activities
- 1.42 0.24 0.26 0.48 4.38 -0.02 0.01 0.13 -0.07 3.08
Other Financing Activities, net
- - - - - -0.15 - - - -0.07 -0.13
Cash Interest Paid
- 0.00 - - - 0.00 0.00 0.00 - 0.00 0.00

Annual Balance Sheets for Myseum

This table presents Myseum's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2020 2021 2022 2023 2024 2025
Period end date 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
0.74 21 13 6.51 5.37 7.20
Total Current Assets
0.72 21 13 6.38 4.29 3.97
Cash & Equivalents
0.69 20 1.73 0.95 0.77 0.75
Short-Term Investments
- 0.00 11 5.24 2.95 2.98
Accounts Receivable
- 0.00 0.00 0.00 0.00 0.00
Prepaid Expenses
0.03 0.38 0.13 0.19 0.12 0.24
Plant, Property, & Equipment, net
0.00 0.05 0.08 0.06 0.03 0.02
Total Noncurrent Assets
0.03 0.18 0.13 0.07 1.05 3.21
Long-Term Investments
- - - - 0.00 2.92
Other Noncurrent Operating Assets
0.03 0.18 0.13 0.07 0.00 0.29
Total Liabilities & Shareholders' Equity
0.74 21 13 6.51 5.37 7.20
Total Liabilities
0.16 0.73 0.56 0.41 0.63 1.09
Total Current Liabilities
0.16 0.58 0.47 0.41 0.63 0.92
Accounts Payable
0.12 0.52 0.40 0.32 0.60 0.87
Current Deferred Revenue
- 0.01 0.00 0.00 0.00 0.00
Other Current Liabilities
0.04 0.05 0.07 0.08 0.00 0.05
Total Noncurrent Liabilities
0.00 0.15 0.08 0.00 0.00 0.17
Other Noncurrent Operating Liabilities
- 0.15 0.08 - 0.00 0.17
Commitments & Contingencies
- 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
0.58 20 13 6.10 4.74 6.10
Total Preferred & Common Equity
0.58 20 13 6.10 6.88 6.10
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
0.58 20 13 6.10 6.88 6.10
Common Stock
17 48 52 55 60 61
Retained Earnings
-17 -28 -40 -48 -52 -55
Treasury Stock
- - 0.00 -0.40 -0.40 -0.40
Other Equity Adjustments
0.00 0.00 - - 0.00 0.00

Quarterly Balance Sheets for Myseum

This table presents Myseum's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
Total Assets
7.98 6.42 5.44 4.82 8.51 7.45 6.76 4.95 5.29
Total Current Assets
7.78 6.32 5.35 4.76 7.21 5.79 5.08 2.86 4.15
Cash & Equivalents
0.67 0.25 0.59 0.63 1.27 0.41 0.46 0.78 1.87
Short-Term Investments
6.83 5.84 4.66 3.92 5.79 5.31 4.35 1.59 2.06
Accounts Receivable
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prepaid Expenses
0.28 0.23 0.11 0.20 0.15 0.07 0.28 0.49 0.22
Plant, Property, & Equipment, net
0.11 0.05 0.05 0.04 0.03 0.03 0.02 0.01 0.01
Total Noncurrent Assets
0.09 0.06 0.04 0.02 1.28 1.64 1.66 2.07 1.13
Long-Term Investments
- - - - - - - 1.73 0.82
Other Noncurrent Operating Assets
0.09 0.06 0.04 0.02 0.15 0.41 0.43 0.35 0.31
Total Liabilities & Shareholders' Equity
7.98 6.42 5.44 4.82 8.51 7.45 6.76 4.95 5.29
Total Liabilities
0.49 0.45 0.41 0.53 0.70 0.84 1.07 1.08 0.92
Total Current Liabilities
0.47 0.45 0.41 0.53 0.70 0.64 0.89 0.93 0.78
Accounts Payable
0.39 0.38 0.36 0.51 0.70 0.60 0.80 0.87 0.72
Current Deferred Revenue
0.00 0.00 0.00 0.00 - 0.00 0.00 0.00 0.00
Other Current Liabilities
0.08 0.06 0.04 0.02 0.00 0.05 0.05 0.05 0.06
Total Noncurrent Liabilities
0.02 0.00 0.00 0.00 0.00 0.19 0.18 0.15 0.14
Other Noncurrent Operating Liabilities
0.02 - - - - 0.19 0.18 0.15 0.14
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
7.48 5.98 5.03 4.29 7.81 6.61 5.69 3.87 4.37
Total Preferred & Common Equity
7.48 6.84 6.12 7.08 10 9.22 8.34 3.87 4.37
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
7.48 6.84 6.12 7.08 10 9.22 8.34 3.87 4.37
Common Stock
55 57 57 59 65 65 65 62 66
Retained Earnings
-47 -49 -50 -52 -54 -55 -56 -58 -61
Treasury Stock
-0.40 -0.40 -0.40 -0.40 -0.40 -0.40 -0.40 -0.40 -0.40
Other Equity Adjustments
- - - - 0.00 - 0.00 0.00 0.00

Annual Metrics And Ratios for Myseum

This table displays calculated financial ratios and metrics derived from Myseum's official financial filings.

Metric 2020 2021 2022 2023 2024 2025
Period end date 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
DEI Shares Outstanding
0.00 19,597,419.00 20,597,419.00 2,103,321.00 2,103,321.00 2,103,321.00
DEI Adjusted Shares Outstanding
0.00 1,959,742.00 2,059,742.00 2,103,321.00 2,103,321.00 2,103,321.00
DEI Earnings Per Adjusted Shares Outstanding
0.00 -5.53 -5.89 -4.00 -2.02 -2.29
Growth Metrics
- - - - - -
Revenue Growth
0.00% 0.00% 939.69% -98.55% -35.12% 26.15%
EBITDA Growth
0.00% -924.51% -11.38% 27.28% 64.31% -73.56%
EBIT Growth
0.00% -905.96% -12.55% 27.60% 63.57% -70.65%
NOPAT Growth
0.00% -899.47% -12.81% 28.16% 63.37% -70.65%
Net Income Growth
0.00% -1,005.60% -12.09% 30.76% 40.21% -12.39%
EPS Growth
0.00% 0.00% 0.00% 0.00% 65.46% 56.64%
Operating Cash Flow Growth
0.00% -671.69% 14.14% 10.05% 26.31% 11.31%
Free Cash Flow Firm Growth
0.00% 0.00% -11.79% 25.99% 69.78% -97.73%
Invested Capital Growth
0.00% -13.19% -79.85% 56.61% -397.12% -21.88%
Revenue Q/Q Growth
0.00% 0.00% -1.13% -84.79% -15.34% -5.34%
EBITDA Q/Q Growth
0.00% 0.00% 24.13% 18.90% 44.07% -0.52%
EBIT Q/Q Growth
0.00% 0.00% 23.63% 19.11% 43.30% -0.55%
NOPAT Q/Q Growth
0.00% 0.00% 23.46% 19.33% 43.17% -0.55%
Net Income Q/Q Growth
0.00% 0.00% 23.85% 20.60% 5.25% -6.89%
EPS Q/Q Growth
0.00% 0.00% 0.00% 18.34% 9.49% 44.64%
Operating Cash Flow Q/Q Growth
0.00% -197.57% 37.77% 2.41% 1.35% 2.95%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% 5.47% 48.97% 25.39%
Invested Capital Q/Q Growth
0.00% 0.00% -121.25% -471.17% -67.86% -158.70%
Profitability Metrics
- - - - - -
Gross Margin
0.00% 100.00% 100.00% 100.00% 100.00% 100.00%
EBITDA Margin
0.00% -242,812.37% -26,012.17% -1,300,939.43% -715,585.78% -984,552.36%
Operating Margin
0.00% -243,836.90% -26,456.76% -1,307,147.47% -737,882.34% -998,192.36%
EBIT Margin
0.00% -243,836.90% -26,395.79% -1,314,256.70% -737,857.80% -998,192.36%
Profit (Net Income) Margin
0.00% -243,622.81% -26,266.01% -1,250,739.58% -1,152,524.54% -1,026,798.36%
Tax Burden Percent
100.00% 99.94% 99.61% 100.00% 170.44% 107.47%
Interest Burden Percent
90.91% 99.97% 99.90% 95.17% 91.65% 95.71%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Net Nonoperating Assets (RNNOA)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Equity (ROE)
-168.20% -104.80% -74.38% -90.10% -92.70% -104.14%
Cash Return on Invested Capital (CROIC)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Return on Assets (OROA)
0.00% -100.55% -71.91% -90.03% -54.17% -87.36%
Return on Assets (ROA)
0.00% -100.46% -71.55% -85.68% -84.61% -89.86%
Return on Common Equity (ROCE)
-168.20% -104.80% -74.38% -90.10% -110.98% -124.66%
Return on Equity Simple (ROE_SIMPLE)
-168.20% -53.92% -96.67% -137.79% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
-0.76 -7.59 -8.56 -6.15 -2.25 -3.84
NOPAT Margin
0.00% -170,685.83% -18,519.73% -915,003.23% -516,517.64% -698,734.65%
Net Nonoperating Expense Percent (NNEP)
-32.20% -31.05% -21.72% -23.81% -48.74% -30.48%
Return On Investment Capital (ROIC_SIMPLE)
- - - -100.80% -47.50% -62.95%
Cost of Revenue to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SG&A Expenses to Revenue
0.00% 13,669.76% 2,146.28% 330,001.79% 268,844.50% 389,633.27%
R&D to Revenue
0.00% 0.00% 1,114.29% 201,103.42% 38,226.38% 0.00%
Operating Expenses to Revenue
0.00% 243,936.90% 26,556.76% 1,307,247.47% 737,982.34% 998,292.36%
Earnings before Interest and Taxes (EBIT)
-1.08 -11 -12 -8.83 -3.22 -5.49
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-1.05 -11 -12 -8.74 -3.12 -5.42
Valuation Ratios
- - - - - -
Price to Book Value (P/BV)
20.61 2.31 3.98 0.95 0.77 1.18
Price to Tangible Book Value (P/TBV)
20.61 2.31 3.98 0.95 0.77 1.18
Price to Revenue (P/Rev)
0.00 10,452.88 1,081.01 8,663.74 12,079.59 13,048.13
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Revenue (EV/Rev)
0.00 5,908.51 805.32 0.00 0.00 955.51
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 0.00
Leverage & Solvency
- - - - - -
Debt to Equity
0.01 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.00
Financial Leverage
-1.18 -1.01 -1.01 -1.02 -1.05 -1.09
Leverage Ratio
1.28 1.04 1.04 1.05 1.10 1.16
Compound Leverage Factor
1.16 1.04 1.04 1.00 1.00 1.11
Debt to Total Capital
1.03% 0.00% 0.00% 0.00% 0.00% 0.00%
Short-Term Debt to Total Capital
0.69% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
0.34% 0.00% 0.00% 0.00% 0.00% 0.00%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% -45.09% 0.00%
Common Equity to Total Capital
98.97% 100.00% 100.00% 100.00% 145.09% 100.00%
Debt to EBITDA
-0.01 0.00 0.00 0.00 0.00 0.00
Net Debt to EBITDA
0.65 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00
Debt to NOPAT
-0.01 0.00 0.00 0.00 0.00 0.00
Net Debt to NOPAT
0.90 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00
Altman Z-Score
9.04 35.72 47.63 -5.14 -9.80 -8.76
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% -19.72% -19.71%
Liquidity Ratios
- - - - - -
Current Ratio
4.47 35.48 27.20 15.68 6.80 4.29
Quick Ratio
4.32 34.83 26.91 15.23 5.90 4.03
Cash Flow Metrics
- - - - - -
Free Cash Flow to Firm (FCFF)
0.00 -7.57 -8.47 -6.27 -1.89 -3.74
Operating Cash Flow to CapEx
0.00% -15,086.82% -16,598.29% -13,194.46% 0.00% -95,353.61%
Free Cash Flow to Firm to Interest Expense
0.00 -59,634.04 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 -66,570.90 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 -67,012.15 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - -
Asset Turnover
0.00 0.00 0.00 0.00 0.00 0.00
Accounts Receivable Turnover
0.00 0.00 139.62 2.37 2.24 3.79
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.00 0.00 0.69 0.01 0.01 0.02
Accounts Payable Turnover
0.00 0.00 0.00 0.00 0.00 0.00
Days Sales Outstanding (DSO)
0.00 0.00 2.61 153.98 163.25 96.23
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 0.00 0.00 0.00 0.00 0.00
Cash Conversion Cycle (CCC)
0.00 0.00 2.61 153.98 163.25 96.23
Capital & Investment Metrics
- - - - - -
Invested Capital
-0.10 -0.12 -0.21 -0.09 -0.45 -0.55
Invested Capital Turnover
0.00 -0.04 -0.29 0.00 0.00 0.00
Increase / (Decrease) in Invested Capital
0.00 -0.01 -0.09 0.12 -0.36 -0.10
Enterprise Value (EV)
11 26 37 -0.37 -0.59 0.53
Market Capitalization
12 46 50 5.82 5.27 7.18
Book Value per Share
$0.04 $1.02 $0.61 $2.90 $2.32 $1.45
Tangible Book Value per Share
$0.04 $1.02 $0.61 $2.90 $2.32 $1.45
Total Capital
0.59 20 13 6.10 4.74 6.10
Total Debt
0.01 0.00 0.00 0.00 0.00 0.00
Total Long-Term Debt
0.00 0.00 0.00 0.00 0.00 0.00
Net Debt
-0.68 -20 -13 -6.19 -3.72 -6.65
Capital Expenditures (CapEx)
0.00 0.06 0.04 0.05 0.00 0.00
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-0.13 -0.20 -0.34 -0.22 -0.06 -0.69
Debt-free Net Working Capital (DFNWC)
0.56 20 12 5.97 3.66 3.05
Net Working Capital (NWC)
0.56 20 12 5.97 3.66 3.05
Net Nonoperating Expense (NNE)
0.22 3.24 3.58 2.26 2.77 1.80
Net Nonoperating Obligations (NNO)
-0.68 -20 -13 -6.19 -5.19 -6.65
Total Depreciation and Amortization (D&A)
0.02 0.05 0.18 0.09 0.10 0.08
Debt-free, Cash-free Net Working Capital to Revenue
0.00% -4,561.03% -732.04% -32,841.67% -14,171.10% -124,643.64%
Debt-free Net Working Capital to Revenue
0.00% 449,876.20% 26,837.43% 888,310.57% 838,924.54% 553,708.91%
Net Working Capital to Revenue
0.00% 449,876.20% 26,837.43% 888,310.57% 838,924.54% 553,708.91%
Earnings Adjustments
- - - - - -
Adjusted Basic Earnings per Share
$0.00 ($7.10) ($6.00) ($4.14) ($1.43) ($0.62)
Adjusted Weighted Average Basic Shares Outstanding
0.00 1.96M 2.01M 2.03M 2.96M 4.20M
Adjusted Diluted Earnings per Share
$0.00 ($7.10) $0.00 $0.00 ($1.43) ($0.62)
Adjusted Weighted Average Diluted Shares Outstanding
0.00 1.96M 2.02M 3.01M 2.96M 4.20M
Adjusted Basic & Diluted Earnings per Share
$0.00 ($7.10) $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 1.53M 2.02M 3.01M 4.28M 4.32M
Normalized Net Operating Profit after Tax (NOPAT)
-0.76 -7.59 -7.79 -6.10 -2.25 -3.84
Normalized NOPAT Margin
0.00% -170,685.83% -16,853.15% -908,018.65% -516,517.64% -698,734.65%
Pre Tax Income Margin
0.00% -243,760.65% -26,369.16% -1,250,739.58% -676,217.43% -955,390.18%
Debt Service Ratios
- - - - - -
EBIT to Interest Expense
0.00 -85,342.91 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 -59,740.04 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 -85,784.17 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 -60,181.29 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% 0.00% 0.00% -4.73% 0.00% 0.00%

Quarterly Metrics And Ratios for Myseum

This table displays calculated financial ratios and metrics derived from Myseum's official financial filings.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
DEI Shares Outstanding
2,103,321.00 2,103,321.00 2,103,321.00 2,103,321.00 2,103,321.00 2,103,321.00 2,103,321.00 2,103,321.00 2,103,321.00 2,103,321.00 2,103,321.00
DEI Adjusted Shares Outstanding
2,103,321.00 2,103,321.00 2,103,321.00 2,103,321.00 2,103,321.00 2,103,321.00 2,103,321.00 2,103,321.00 2,103,321.00 2,103,321.00 2,103,321.00
DEI Earnings Per Adjusted Shares Outstanding
-0.64 -0.54 -0.47 -0.60 -0.40 -0.70 -0.58 -0.57 -0.44 -1.36 -1.45
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-95.64% -14.94% -12.21% -64.57% -46.20% -36.64% -48.34% 429.03% -33.70% -12.05% -52.56%
EBITDA Growth
58.12% 32.53% 46.06% 51.83% 167.45% 13.61% -11.87% -3.41% -212.54% -100.43% -158.48%
EBIT Growth
58.30% 32.14% 45.54% 51.29% 164.62% 14.46% -11.03% -3.43% -218.42% -100.81% -156.44%
NOPAT Growth
58.51% 31.34% 45.54% 51.29% 191.07% 13.79% -11.03% -3.43% -184.02% -17.54% -80.24%
Net Income Growth
61.69% 34.90% 47.36% 49.95% 20.56% -3.67% -12.71% -4.06% -33.84% -76.74% -124.76%
EPS Growth
61.93% 0.00% 0.00% 62.83% 56.72% 12.20% 12.12% 33.33% 206.90% -86.11% -110.34%
Operating Cash Flow Growth
10.54% 16.05% 24.46% 51.66% 4.81% 19.41% -12.34% 5.47% 42.36% -5.09% -17.02%
Free Cash Flow Firm Growth
52.09% 23.54% -52.72% 21.69% 212.66% -57.22% -133.89% -240.21% -153.56% 89.70% 87.78%
Invested Capital Growth
56.61% 19.48% 4.22% -1,591.58% -397.12% 786.07% 514.52% 448.55% -21.88% -130.13% -141.60%
Revenue Q/Q Growth
-2.29% -23.39% 15.27% -58.94% 48.39% -9.78% -6.02% 320.51% -81.40% 19.67% -49.32%
EBITDA Q/Q Growth
41.72% -12.62% 24.80% 2.40% 181.60% -244.26% 15.96% 9.78% 11.19% -156.90% -6.37%
EBIT Q/Q Growth
41.29% -12.31% 24.41% 2.28% 177.90% -248.67% 15.27% 8.97% 10.81% -152.10% -6.35%
NOPAT Q/Q Growth
41.29% -11.44% 23.83% 2.28% 209.79% -205.49% 15.27% 8.97% 10.81% -47.57% -27.70%
Net Income Q/Q Growth
42.74% -15.35% 22.90% 1.72% 9.11% -50.53% 16.18% 9.26% -16.90% -98.78% -6.60%
EPS Q/Q Growth
40.71% 38.81% 19.51% -27.27% 30.95% -24.14% 19.44% 3.45% 210.71% -316.13% 8.96%
Operating Cash Flow Q/Q Growth
30.80% -7.85% 27.35% 10.84% -36.28% 8.70% 14.22% 24.98% 16.90% -66.45% -20.81%
Free Cash Flow Firm Q/Q Growth
-47.89% -2.47% 24.74% 31.34% 312.76% -243.00% -3.23% 0.13% 66.50% 72.50% -23.37%
Invested Capital Q/Q Growth
-471.17% -22.61% -95.53% -23.53% -67.86% 269.22% 18.13% 3.87% -158.70% 58.17% -63.09%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
EBITDA Margin
-858,521.05% -1,262,116.03% -823,385.43% -1,957,206.45% 1,076,302.17% -1,720,987.95% -1,783,130.77% -382,585.37% -1,826,903.28% -3,921,883.56% -8,230,808.11%
Operating Margin
-872,867.84% -1,269,785.50% -839,141.06% -1,997,070.97% 1,034,281.52% -1,727,663.86% -1,803,625.64% -390,427.13% -1,872,431.15% -2,308,863.01% -5,817,056.76%
EBIT Margin
-872,867.84% -1,279,600.76% -839,141.06% -1,997,070.97% 1,048,373.91% -1,727,663.86% -1,803,625.64% -390,427.13% -1,872,431.15% -3,944,479.45% -8,276,516.22%
Profit (Net Income) Margin
-791,781.29% -1,192,219.08% -797,422.52% -1,908,803.23% -1,169,167.39% -1,950,734.94% -1,739,985.90% -375,451.52% -2,360,018.03% -3,920,013.70% -8,244,227.03%
Tax Burden Percent
100.00% 100.00% 100.00% 100.00% -107.45% 116.26% 100.00% 100.00% 137.52% 100.00% 100.00%
Interest Burden Percent
90.71% 93.17% 95.03% 95.58% 103.79% 97.12% 96.47% 96.16% 91.65% 99.38% 99.61%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
0.00% 0.00% 0.00% 0.00% 0.00% -1,448.58% -1,170.07% -478.53% 0.00% -3,294.20% -7,766.64%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 0.00% 0.00% 0.00% 0.00% -1,439.21% -1,163.28% -471.34% 0.00% -3,264.02% -7,737.13%
Return on Net Nonoperating Assets (RNNOA)
0.00% 0.00% 0.00% 0.00% 0.00% 1,371.57% 1,095.36% 440.00% 0.00% 3,115.88% 7,368.57%
Return on Equity (ROE)
-90.10% -90.74% -91.24% -90.13% -92.70% -77.01% -74.71% -38.54% -104.14% -178.32% -398.08%
Cash Return on Invested Capital (CROIC)
0.00% 0.00% 0.00% 0.00% 0.00% -390.34% -547.41% -539.38% 0.00% 0.00% 0.00%
Operating Return on Assets (OROA)
-59.79% -93.76% -69.49% -160.80% 76.96% -89.78% -88.17% -39.18% -163.87% -316.65% -648.36%
Return on Assets (ROA)
-54.24% -87.36% -66.04% -153.70% -85.83% -101.37% -85.06% -37.67% -206.54% -314.68% -645.83%
Return on Common Equity (ROCE)
-90.10% -95.45% -98.22% -111.54% -110.98% -95.66% -98.40% -59.54% -124.66% -216.08% -492.50%
Return on Equity Simple (ROE_SIMPLE)
0.00% -110.61% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
-1.04 -1.16 -0.89 -0.87 0.95 -1.00 -0.98 -0.90 -0.80 -1.18 -1.51
NOPAT Margin
-611,007.49% -888,849.85% -587,398.74% -1,397,949.68% 1,034,281.52% -1,209,364.70% -1,262,537.95% -273,298.99% -1,310,701.80% -1,616,204.11% -4,071,939.73%
Net Nonoperating Expense Percent (NNEP)
-3.26% -4.70% -4.33% -5.26% -35.63% -9.37% -6.79% -7.19% -10.81% -30.18% -29.51%
Return On Investment Capital (ROIC_SIMPLE)
-17.13% -19.49% -17.62% -20.23% 20.07% -12.85% -14.90% -15.63% -13.10% -30.52% -34.45%
Cost of Revenue to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SG&A Expenses to Revenue
295,763.16% 379,580.92% 321,666.89% 611,641.94% -206,547.83% 583,186.75% 834,048.72% 137,462.50% 643,542.62% 900,360.27% 2,251,954.05%
R&D to Revenue
205,360.82% 178,563.36% 149,707.28% 586,245.16% -713,892.39% 0.00% 6,410.26% 0.00% -18,032.79% 0.00% 0.00%
Operating Expenses to Revenue
872,967.84% 1,269,885.50% 839,241.06% 1,997,170.97% -1,034,181.52% 1,727,763.86% 1,803,725.64% 390,527.13% 1,872,531.15% 2,308,963.01% 5,817,156.76%
Earnings before Interest and Taxes (EBIT)
-1.49 -1.68 -1.27 -1.24 0.96 -1.43 -1.41 -1.28 -1.14 -2.88 -3.06
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-1.47 -1.65 -1.24 -1.21 0.99 -1.43 -1.39 -1.25 -1.11 -2.86 -3.05
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.95 0.59 0.55 0.55 0.77 1.54 1.16 1.14 1.18 1.74 2.87
Price to Tangible Book Value (P/TBV)
0.95 0.59 0.55 0.55 0.77 1.72 1.34 1.34 1.18 1.74 2.87
Price to Revenue (P/Rev)
8,663.74 6,226.36 5,366.96 7,596.36 12,079.59 40,682.50 33,941.89 16,422.47 13,048.13 12,448.54 25,152.95
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 0.00 0.00 0.00 8.26 2.65 2.29 0.00 0.00 0.00
Enterprise Value to Revenue (EV/Rev)
0.00 0.00 0.00 0.00 0.00 16,138.66 7,529.39 3,674.50 955.51 4,866.06 15,641.23
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.00 0.00 0.00
Long-Term Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Financial Leverage
-1.02 -1.01 -1.03 -1.02 -1.05 -0.95 -0.94 -0.93 -1.09 -0.95 -0.95
Leverage Ratio
1.05 1.06 1.07 1.09 1.10 1.08 1.11 1.16 1.16 1.15 1.16
Compound Leverage Factor
0.95 0.99 1.01 1.04 1.14 1.05 1.07 1.12 1.06 1.15 1.16
Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.70% 0.00% 0.00% 0.00%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.70% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% -14.50% -21.60% -65.25% -45.09% -31.66% -39.42% -46.09% 0.00% 0.00% 0.00%
Common Equity to Total Capital
100.00% 114.49% 121.60% 165.24% 145.09% 131.66% 139.41% 145.39% 100.00% 100.00% 100.00%
Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.01 0.00 0.00 0.00
Net Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.88 0.00 0.00 0.00
Long-Term Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.01 0.00 0.00 0.00
Net Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.25 0.00 0.00 0.00
Long-Term Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Altman Z-Score
-1.42 -5.10 -7.63 -10.35 -7.23 5.04 -2.50 -6.17 -6.77 -14.09 -9.04
Noncontrolling Interest Sharing Ratio
0.00% -5.19% -7.65% -23.76% -19.72% -24.22% -31.71% -54.50% -19.71% -21.18% -23.72%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
15.68 14.07 13.20 8.96 6.80 10.30 8.98 5.72 4.29 3.09 5.34
Quick Ratio
15.23 13.56 12.94 8.57 5.90 10.08 8.87 5.41 4.03 2.56 5.05
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-1.16 -1.19 -0.90 -0.62 1.31 -1.87 -2.10 -2.09 -0.70 -0.19 -0.24
Operating Cash Flow to CapEx
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Accounts Receivable Turnover
2.37 2.09 4.20 3.05 2.24 1.74 1.53 2.77 3.79 3.38 3.67
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.02 0.02 0.03 0.03
Accounts Payable Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Sales Outstanding (DSO)
153.98 174.91 86.89 119.78 163.25 210.25 238.70 131.93 96.23 108.15 99.48
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Conversion Cycle (CCC)
153.98 174.91 86.89 119.78 163.25 210.25 238.70 131.93 96.23 108.15 99.48
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
-0.09 -0.11 -0.22 -0.27 -0.45 0.76 0.90 0.93 -0.55 -0.23 -0.37
Invested Capital Turnover
0.00 -0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Increase / (Decrease) in Invested Capital
0.12 0.03 0.01 -0.25 -0.36 0.87 1.11 1.20 -0.10 -0.99 -1.27
Enterprise Value (EV)
-0.37 -2.91 -2.97 -3.44 -0.59 6.26 2.37 2.13 0.53 2.63 7.80
Market Capitalization
5.82 4.04 3.37 3.91 5.27 16 11 9.54 7.18 6.72 13
Book Value per Share
$2.90 $2.44 $2.03 $2.35 $2.32 $2.51 $2.19 $1.97 $1.45 $0.90 $0.88
Tangible Book Value per Share
$2.90 $2.44 $2.03 $2.35 $2.32 $2.24 $1.90 $1.68 $1.45 $0.90 $0.88
Total Capital
6.10 5.98 5.03 4.29 4.74 7.81 6.61 5.73 6.10 3.87 4.37
Total Debt
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.04 0.00 0.00 0.00
Total Long-Term Debt
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt
-6.19 -6.09 -5.25 -4.55 -3.72 -7.05 -5.71 -4.76 -6.65 -4.09 -4.75
Capital Expenditures (CapEx)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-0.22 -0.22 -0.30 -0.33 -0.06 -0.54 -0.57 -0.57 -0.69 -0.43 -0.56
Debt-free Net Working Capital (DFNWC)
5.97 5.87 4.95 4.23 3.66 6.51 5.14 4.23 3.05 1.94 3.37
Net Working Capital (NWC)
5.97 5.87 4.95 4.23 3.66 6.51 5.14 4.19 3.05 1.94 3.37
Net Nonoperating Expense (NNE)
0.31 0.40 0.32 0.32 2.03 0.62 0.37 0.34 0.64 1.68 1.54
Net Nonoperating Obligations (NNO)
-6.19 -6.09 -5.25 -4.55 -5.19 -7.05 -5.71 -4.76 -6.65 -4.09 -4.75
Total Depreciation and Amortization (D&A)
0.02 0.02 0.02 0.02 0.03 0.01 0.02 0.03 0.03 0.02 0.02
Debt-free, Cash-free Net Working Capital to Revenue
-32,841.67% -33,617.72% -47,768.15% -63,326.02% -14,171.10% -140,367.53% -181,489.52% -98,213.43% -124,643.64% -80,187.96% -111,673.15%
Debt-free Net Working Capital to Revenue
888,310.57% 904,157.01% 788,061.78% 820,595.15% 838,924.54% 1,676,822.42% 1,632,665.71% 728,625.82% 553,708.91% 358,429.81% 675,971.14%
Net Working Capital to Revenue
888,310.57% 904,157.01% 788,061.78% 820,595.15% 838,924.54% 1,676,822.42% 1,632,665.71% 721,741.14% 553,708.91% 358,429.81% 675,971.14%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.67) ($0.56) ($0.33) ($0.42) ($0.29) ($0.36) ($0.29) ($0.28) $0.31 ($0.67) ($0.61)
Adjusted Weighted Average Basic Shares Outstanding
2.03M 2.81M 3.01M 3.01M 2.96M 4.09M 4.21M 4.22M 4.20M 4.28M 4.98M
Adjusted Diluted Earnings per Share
($0.67) $0.00 $0.00 ($0.42) ($0.29) ($0.36) ($0.29) ($0.28) $0.31 ($0.67) ($0.61)
Adjusted Weighted Average Diluted Shares Outstanding
2.03M 3.01M 3.01M 3.01M 2.96M 4.09M 4.21M 4.22M 4.20M 4.28M 4.98M
Adjusted Basic & Diluted Earnings per Share
($0.67) $0.00 $0.00 $0.00 ($0.29) $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
3.01M 3.01M 3.01M 3.01M 4.28M 4.21M 4.21M 4.26M 4.32M 5.07M 5.20M
Normalized Net Operating Profit after Tax (NOPAT)
-1.04 -1.16 -0.89 -0.87 0.67 -1.00 -0.98 -0.90 -0.80 -1.18 -1.51
Normalized NOPAT Margin
-611,007.49% -888,849.85% -587,398.74% -1,397,949.68% 723,997.07% -1,209,364.70% -1,262,537.95% -273,298.99% -1,310,701.80% -1,616,204.11% -4,071,939.73%
Pre Tax Income Margin
-791,781.29% -1,192,219.08% -797,422.52% -1,908,803.23% 1,088,114.13% -1,677,861.45% -1,739,985.90% -375,451.52% -1,716,173.77% -3,920,013.70% -8,244,227.03%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
-4.73% -1.15% 0.00% 0.00% 0.00% 0.00% -3.37% -3.91% 0.00% 0.00% 0.00%

Financials Breakdown Chart

Key Financial Trends

Myseum.AI’s latest statements show a company with meaningful short-term liquidity but continued operating losses and very limited revenue. In Q2 2026, revenue declined to $37,000 from $73,000 in Q1 2026 and $78,000 in the year-ago quarter. Operating expenses remained elevated at $2.15 million, producing a $2.15 million operating loss and a $3.05 million net loss.

  • Liquidity improved during Q2 2026. Cash and equivalents increased to $1.87 million from $777,000 in Q1, while short-term investments rose to $2.06 million. Including $816,000 of long-term investments, the company held approximately $4.75 million in cash and investments at quarter-end.
  • The balance sheet remains relatively lightly leveraged. Total liabilities were $916,656 against $4.37 million of equity. Current assets of $4.15 million were approximately 5.3 times current liabilities of $778,000, providing a substantial near-term liquidity cushion.
  • Financing provided a significant cash benefit. Myseum reported $3.08 million of net cash from financing activities in Q2 2026, which more than offset its operating and investing cash outflows and helped produce a $1.10 million increase in cash during the quarter.
  • Operating cash burn improved modestly on a sequential basis. Net cash used in operating activities was $1.51 million in Q2 2026 versus $1.25 million in Q1, although the absolute level of cash consumption remains high relative to revenue.
  • Investment activity is a major driver of cash movements. The company purchased $2.05 million of investments and sold or matured $1.58 million during Q2. These transactions materially affect reported cash balances but do not represent recurring operating revenue or internally generated cash flow.
  • Non-cash adjustments substantially reduced the difference between accounting losses and operating cash flow. Q2 included $1.52 million of non-cash adjustments, meaning the reported $3.05 million net loss did not translate directly into an equivalent cash outflow. Investors should review the nature and sustainability of these adjustments.
  • Revenue has continued to deteriorate. Quarterly revenue fell from $175,000 in Q3 2023 and $151,000 in Q2 2024 to $37,000 in Q2 2026. Revenue also declined approximately 49% sequentially from Q1 2026, indicating that the company has not yet demonstrated meaningful commercial traction.
  • Losses remain disproportionate to revenue. Q2 operating expenses of $2.15 million were more than 58,000 times reported revenue, resulting in a $2.15 million operating loss. The company also recorded $910,000 of net other expense, contributing to the $3.05 million quarterly net loss and a basic loss of $0.61 per share.
  • Shareholder dilution is increasing. Weighted-average basic shares outstanding rose to 4.98 million in Q2 2026 from 4.28 million in Q1. Common stock on the balance sheet also increased by approximately $3.56 million, consistent with additional equity financing and potential dilution for existing shareholders.
  • The current cash position may not support a prolonged period of losses. Using Q2 operating cash burn of approximately $1.51 million as a rough guide, the company’s cash and investments represent only several quarters of funding before additional financing or a material improvement in operations may be required. This estimate excludes changes in investment values, capital needs and future financing.
11/10/26 09:40 AM ETAI Generated. May Contain Errors.

Myseum Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Myseum's financial year ends in December. Their financial year 2025 ended on December 31, 2025.

Over the last 5 years, Myseum's net income changed from -$979.47 thousand in 2020 to -$5.65 million in 2025, a change of -476.6%. View Myseum's forecast to see where analysts expect Myseum to go next.

Myseum's total operating income in 2025 was -$5.49 million, based on the following breakdown:
  • Total Gross Profit: $550.00
  • Total Operating Expenses: $5.49 million

Over the last 5 years, Myseum's total revenue changed from $0.00 in 2020 to $550.00 in 2025, a change of 55,000.0%.

In the past 11 quarters, Myseum's cash and equivalents has ranged from $249.98 thousand in Q1 2024 to $1.87 million in Q2 2026, and is currently $1.87 million as of their latest financial filing in Q2 2026.

Myseum had total debt of $0.00 at the end of 2025, compared with none in 2024, and a 100.0% decrease since 2020.

Over the last 5 years, Myseum's book value per share changed from 0.04 in 2020 to 1.45 in 2025, a change of 3,205.9%.



Financial statements for NASDAQ:MYSE last updated on 8/15/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners