Go Pro
→ Trump Takes Emergency Action - Plus Elon Musk's New Venture (From Altimetry) (Ad)tc pixel Free VEEA Stock Alerts

Veea (VEEA) Financials

Veea logo
$1.71 -0.09 (-5.00%)
As of 04:00 PM Eastern
Compare
Annual Income Statements for Veea

Annual Income Statements for Veea

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

Metric 2021 2022 2023 2024 2025
Period end date 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders		 6.59 29 -16 -48 -6.66
Consolidated Net Income / (Loss)		 6.59 29 -16 -48 -6.66
Net Income / (Loss) Continuing Operations		 6.59 29 -16 -47 -6.66
Total Pre-Tax Income 		6.59 29 -16 -49 -7.86
Total Operating Income		 -2.92 -4.07 -10 -84 -19
Total Gross Profit		 0.00 0.00 8.61 0.06 0.15
Total Revenue		 0.00 0.00 9.07 0.14 0.22
Operating Revenue		 - - 9.07 0.14 0.22
Total Cost of Revenue		 0.00 0.00 0.47 0.08 0.07
Operating Cost of Revenue		 - - 0.47 0.08 0.07
Total Operating Expenses		 2.92 0.00 19 84 19
Selling, General & Admin Expense		 - - 17 27 18
Marketing Expense		 - - 0.22 0.81 0.35
Research & Development Expense		 - - 0.69 1.37 0.33
Depreciation Expense		 - - 0.82 0.27 0.63
Other Operating Expenses / (Income)		 2.92 - 0.00 55 0.03
Total Other Income / (Expense), net		 9.51 29 -5.32 36 11
Interest Expense		 - 0.00 5.32 3.58 2.20
Other Income / (Expense), net		 9.49 25 0.00 39 13
Income Tax Expense		 - - 0.00 -1.25 -1.20
Basic Earnings per Share		 $0.40 $0.54 ($0.97) ($1.88) ($0.16)
Weighted Average Basic Shares Outstanding		 33.67M 39.90M 16.15M 25.26M 42.81M
Diluted Earnings per Share		 $0.40 - ($0.97) ($1.88) ($0.16)
Weighted Average Diluted Shares Outstanding		 33.67M - 16.15M 25.26M 42.81M

Quarterly Income Statements for Veea

This table shows Veea'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		 -22 -6.55 -7.28 -33 -0.40 4.30 -7.41 1.38 -4.92 -4.67 -4.03
Consolidated Net Income / (Loss)		 -22 -6.55 -7.28 -33 -0.40 4.30 -7.41 1.38 -4.92 -4.67 -4.03
Net Income / (Loss) Continuing Operations		 -22 -6.55 -7.28 -33 -0.18 4.30 -7.40 1.38 -4.93 -4.67 -4.03
Total Pre-Tax Income 		-22 -6.55 -7.28 -35 -0.18 4.30 -7.40 0.15 -4.91 -4.67 -4.03
Total Operating Income		 -12 -6.09 -6.84 -57 -14 -5.77 -4.92 -4.66 -3.48 -5.03 -7.14
Total Gross Profit		 -0.38 0.00 0.01 0.04 0.01 0.00 0.07 0.09 -0.01 0.16 0.14
Total Revenue		 0.06 0.02 0.04 0.05 0.03 0.01 0.07 0.14 -0.01 0.18 0.18
Operating Revenue		 - 0.02 0.04 0.05 0.03 0.01 0.07 0.14 -0.01 0.18 0.18
Total Cost of Revenue		 0.44 0.01 0.03 0.01 0.03 0.01 0.00 0.05 0.00 0.02 0.04
Operating Cost of Revenue		 - 0.01 0.03 0.01 0.03 0.01 0.00 0.05 0.00 0.02 0.04
Total Operating Expenses		 13 6.10 6.85 58 14 5.77 4.99 4.75 3.47 5.19 7.28
Selling, General & Admin Expense		 - 5.85 5.79 1.99 13 5.11 4.75 4.52 3.27 4.79 6.76
Marketing Expense		 - 0.09 0.29 0.08 0.35 0.35 0.04 0.02 -0.06 0.04 0.15
Research & Development Expense		 - 0.09 0.70 0.36 0.22 0.22 0.05 0.00 0.06 0.15 0.09
Depreciation Expense		 - 0.07 0.07 0.07 0.07 0.06 0.14 0.22 0.21 0.20 0.21
Other Operating Expenses / (Income)		 - 0.00 - 55 - 0.04 0.00 0.00 - 0.00 0.07
Total Other Income / (Expense), net		 -8.19 -0.46 -0.44 23 13 10 -2.48 4.81 -1.43 0.36 3.12
Interest Expense		 3.39 0.46 0.44 2.22 0.46 0.95 0.43 0.44 0.38 0.81 0.61
Other Income / (Expense), net		 -1.09 0.00 0.00 25 14 11 -2.04 5.26 -1.05 1.17 3.73
Basic Earnings per Share		 ($1.32) ($0.31) ($0.34) ($1.49) $0.26 $0.12 ($0.19) $0.03 ($0.12) ($0.09) ($0.08)
Weighted Average Basic Shares Outstanding		 16.15M 21.12M 21.33M 22.29M 25.26M 36.37M 38.81M 45.64M 42.81M 50.47M 51.99M
Diluted Earnings per Share		 - ($0.31) ($0.34) ($1.49) $0.26 $0.12 ($0.19) $0.03 ($0.12) ($0.09) ($0.08)
Weighted Average Diluted Shares Outstanding		 16.15M 21.12M 21.33M 22.29M 25.26M 36.58M 38.81M 45.67M 42.81M 50.47M 51.99M
Weighted Average Basic & Diluted Shares Outstanding		 11.24M 11.24M 11.22M 35.69M 36.44M 36.48M 50.18M 50.16M 0.00 50.41M 62.21M

Annual Cash Flow Statements for Veea

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

Metric 2021 2022 2023 2024 2025
Period end date 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents		 0.11 -0.02 5.82 -4.32 -1.55
Net Cash From Operating Activities		 -2.14 -1.02 -13 -26 -15
Net Cash From Continuing Operating Activities		 -2.14 -1.02 -13 -26 -15
Net Income / (Loss) Continuing Operations		 6.59 11 -16 -48 -6.66
Consolidated Net Income / (Loss)		 6.59 11 -16 -48 -6.66
Depreciation Expense		 - - 0.82 0.27 0.63
Amortization Expense		 - - 2.80 0.72 1.29
Non-Cash Adjustments To Reconcile Net Income		 -9.40 -14 -0.21 63 -0.58
Changes in Operating Assets and Liabilities, net		 0.66 1.93 -0.43 -42 -9.90
Net Cash From Investing Activities		 -319 0.00 -0.16 -0.27 -0.25
Net Cash From Continuing Investing Activities		 -319 0.00 -0.16 -0.27 -0.25
Purchase of Property, Plant & Equipment		 - - -0.03 -0.05 -0.01
Acquisitions		 - - -0.12 -0.22 -0.24
Net Cash From Financing Activities		 321 1.00 19 22 14
Net Cash From Continuing Financing Activities		 321 1.00 19 22 14
Issuance of Debt		 0.00 1.00 10 10 8.65
Issuance of Common Equity		 322 0.00 17 9.96 5.29
Other Financing Activities, net		 0.03 - 2.05 1.18 0.00
Cash Interest Paid		 - - 0.89 0.50 0.80

Quarterly Cash Flow Statements for Veea

This table details how cash moves in and out of Veea'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		 4.85 -0.36 -4.78 1.64 -0.82 -1.44 -0.01 0.85 -0.95 1.46 0.35
Net Cash From Operating Activities		 -5.50 -11 -4.30 -4.84 -5.77 -3.70 -3.37 -4.45 -3.71 -5.19 -5.93
Net Cash From Continuing Operating Activities		 -5.50 -11 -4.30 -4.84 -5.77 -3.70 -3.37 -4.45 -3.71 -5.19 -5.93
Net Income / (Loss) Continuing Operations		 -6.23 -6.55 -6.75 -33 -0.93 4.30 -7.41 1.38 -4.92 -4.67 -4.03
Consolidated Net Income / (Loss)		 -6.23 -6.55 -6.75 -33 -0.93 4.30 -7.41 1.38 -4.92 -4.67 -4.03
Depreciation Expense		 0.08 0.07 0.07 0.07 0.07 0.06 0.14 0.22 0.21 0.20 0.21
Amortization Expense		 0.39 0.17 -0.17 0.39 0.33 0.09 0.03 0.11 0.21 0.19 -0.19
Non-Cash Adjustments To Reconcile Net Income		 0.17 0.42 0.81 28 34 0.59 -8.32 -0.30 -0.49 -0.10 -2.15
Changes in Operating Assets and Liabilities, net		 0.09 -4.80 1.74 -0.19 -39 -8.73 12 -5.85 1.28 -0.81 0.23
Net Cash From Investing Activities		 -0.06 -0.07 -0.06 -0.07 -0.06 -0.13 -0.03 -0.07 -0.02 -0.27 -0.10
Net Cash From Continuing Investing Activities		 -0.06 -0.07 -0.06 -0.07 -0.06 -0.13 -0.03 -0.07 -0.02 -0.27 -0.10
Acquisitions		 -0.04 -0.04 -0.06 -0.07 -0.04 -0.13 -0.03 -0.07 -0.01 -0.02 -0.07
Net Cash From Financing Activities		 10 10 -0.44 6.55 5.04 2.39 3.37 5.38 2.80 6.92 6.37
Net Cash From Continuing Financing Activities		 10 10 -0.39 6.55 5.04 2.39 3.37 5.38 2.80 6.92 6.37
Issuance of Debt		 -0.05 0.00 - 5.15 5.29 2.39 3.37 0.55 2.33 21 6.37

Annual Balance Sheets for Veea

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

Metric 2021 2022 2023 2024 2025
Period end date 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets		 320 324 21 21 28
Total Current Assets		 0.45 0.13 14 15 16
Cash & Equivalents		 0.11 0.09 6.01 1.69 0.13
Accounts Receivable		 - - 0.05 0.08 0.14
Inventories, net		 - - 7.38 7.46 9.65
Prepaid Expenses		 0.34 0.04 0.51 5.65 5.64
Plant, Property, & Equipment, net		 0.00 0.00 0.38 0.21 0.09
Total Noncurrent Assets		 319 324 6.51 6.00 13
Goodwill		 - - 4.80 4.78 5.10
Intangible Assets		 - - 0.63 0.79 7.43
Other Noncurrent Operating Assets		 319 324 1.08 0.44 0.03
Total Liabilities & Shareholders' Equity		 320 324 21 21 28
Total Liabilities		 22 15 32 38 38
Total Current Liabilities		 1.17 3.88 32 20 32
Short-Term Debt		 - 1.00 22 13 17
Accounts Payable		 1.17 2.64 1.08 1.29 4.05
Accrued Expenses		 - - 7.01 1.91 1.53
Other Current Liabilities		 0.00 0.24 0.45 3.98 8.81
Total Noncurrent Liabilities		 21 12 0.12 0.94 6.15
Long-Term Debt		 - - 0.00 0.04 0.00
Other Noncurrent Operating Liabilities		 21 12 0.12 0.90 6.15
Total Equity & Noncontrolling Interests		 -21 -15 -11 -17 -9.75
Total Preferred & Common Equity		 -21 -15 -11 -17 -9.75
Preferred Stock		 0.00 0.00 0.00 0.00 0.00
Total Common Equity		 -21 -15 -11 -17 -9.75
Common Stock		 0.00 0.00 159 201 216
Retained Earnings		 -21 -15 -170 -218 -224
Accumulated Other Comprehensive Income / (Loss)		 - - -0.66 0.13 -1.25

Quarterly Balance Sheets for Veea

This table presents Veea'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		 40 36 37 45 20 29 29 30 30
Total Current Assets		 0.12 0.14 0.28 38 14 15 16 17 16
Cash & Equivalents		 0.09 0.03 0.00 2.80 - - 1.07 1.59 0.89
Accounts Receivable		 - - - 0.08 0.08 0.05 0.15 0.26 0.37
Inventories, net		 - - - 7.98 7.78 9.41 9.56 9.63 9.56
Prepaid Expenses		 0.03 0.10 0.07 5.62 5.55 5.54 5.54 5.65 5.56
Plant, Property, & Equipment, net		 0.00 0.00 0.00 0.25 0.17 0.14 0.11 0.07 0.08
Total Noncurrent Assets		 39 36 37 28 6.19 13 13 13 14
Goodwill		 - - - 5.08 4.92 5.23 5.17 5.11 5.09
Intangible Assets		 - - - 0.76 0.90 7.72 7.59 7.26 7.14
Other Noncurrent Operating Assets		 39 36 37 22 0.36 0.27 0.27 0.29 1.39
Total Liabilities & Shareholders' Equity		 40 36 37 45 20 29 29 30 30
Total Liabilities		 15 14 9.52 53 32 40 34 25 22
Total Current Liabilities		 15 8.95 8.44 21 25 32 28 15 10
Short-Term Debt		 1.25 1.25 1.00 13 14 19 17 3.83 3.69
Accounts Payable		 3.98 5.13 5.66 1.64 3.91 4.15 3.55 3.06 2.27
Accrued Expenses		 - - - 6.25 4.83 1.85 1.20 1.88 1.98
Other Current Liabilities		 9.45 0.36 0.40 0.21 5.06 6.76 8.35 8.31 2.47
Total Noncurrent Liabilities		 0.76 7.14 2.20 32 3.88 7.38 3.31 7.76 12
Long-Term Debt		 - - - 0.05 0.81 0.44 0.00 4.61 9.75
Other Noncurrent Operating Liabilities		 0.76 7.14 2.20 32 0.77 4.69 3.31 3.15 1.87
Total Equity & Noncontrolling Interests		 -11 -14 -9.23 -8.01 -12 -11 -4.27 5.02 8.05
Total Preferred & Common Equity		 -11 -14 -9.23 -8.01 -12 -11 -4.27 5.02 8.05
Preferred Stock		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity		 -11 -14 -9.23 -8.01 -12 -11 -4.27 5.02 8.05
Common Stock		 5.41 5.79 7.08 211 202 210 215 235 243
Retained Earnings		 -16 -20 -16 -217 -214 -221 -220 -229 -233
Accumulated Other Comprehensive Income / (Loss)		 - - - -1.77 0.15 0.32 0.36 -1.20 -1.48

Annual Metrics And Ratios for Veea

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

Metric 2021 2022 2023 2024 2025
Period end date 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
DEI Shares Outstanding		 39,902,043.00 79,804,086.00 11,236,002.00 11,216,772.00 50,160,673.00
DEI Adjusted Shares Outstanding		 39,902,043.00 79,804,086.00 11,236,002.00 11,216,772.00 50,160,673.00
DEI Earnings Per Adjusted Shares Outstanding		 0.17 0.37 -1.39 -4.24 -0.13
Growth Metrics		 - - - - -
Revenue Growth		 0.00% 0.00% 0.00% -98.44% 56.62%
EBITDA Growth		 0.00% 212.44% -132.79% -553.11% 91.50%
EBIT Growth		 0.00% 212.44% -150.41% -334.34% 87.42%
NOPAT Growth		 0.00% -39.68% -77.99% -711.57% 77.60%
Net Income Growth		 0.00% 344.42% -153.36% -204.04% 85.99%
EPS Growth		 0.00% 0.00% 0.00% -93.81% 91.49%
Operating Cash Flow Growth		 0.00% 52.26% -1,139.45% -102.29% 40.51%
Free Cash Flow Firm Growth		 0.00% 0.00% 2,002.30% -122.07% 85.33%
Invested Capital Growth		 0.00% 3.89% -98.67% 168.66% -31.90%
Revenue Q/Q Growth		 0.00% 0.00% 0.70% -17.17% -16.41%
EBITDA Q/Q Growth		 0.00% 247.99% -138.62% 23.18% -453.09%
EBIT Q/Q Growth		 0.00% 247.99% -159.38% 22.89% -573.65%
NOPAT Q/Q Growth		 0.00% 3.20% -3,207.21% -2.03% 35.06%
Net Income Q/Q Growth		 0.00% 274.04% -156.25% 31.11% -211.91%
EPS Q/Q Growth		 0.00% 0.00% 0.00% 0.00% -172.73%
Operating Cash Flow Q/Q Growth		 0.00% -1.14% -70.44% -1.04% 11.88%
Free Cash Flow Firm Q/Q Growth		 0.00% 0.00% 6.26% -94.35% 68.65%
Invested Capital Q/Q Growth		 0.00% 1.26% -83.72% 645.57% -37.05%
Profitability Metrics		 - - - - -
Gross Margin		 0.00% 0.00% 94.85% 41.25% 68.48%
EBITDA Margin		 0.00% 0.00% -74.27% -31,043.57% -1,684.45%
Operating Margin		 0.00% 0.00% -114.19% -59,309.78% -8,483.70%
EBIT Margin		 0.00% 0.00% -114.19% -31,741.32% -2,549.51%
Profit (Net Income) Margin		 0.00% 0.00% -172.38% -33,541.03% -2,999.77%
Tax Burden Percent		 100.00% 100.00% 99.76% 97.88% 84.71%
Interest Burden Percent		 100.25% 142.59% 151.32% 107.95% 138.91%
Effective Tax Rate		 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)		 0.00% 0.00% -4.62% -774.81% -141.69%
ROIC Less NNEP Spread (ROIC-NNEP)		 0.00% 0.00% -106.27% -723.05% -112.94%
Return on Net Nonoperating Assets (RNNOA)		 0.00% 0.00% -5.90% 1,108.57% 191.44%
Return on Equity (ROE)		 2.21% 9.66% -10.53% 333.76% 49.75%
Cash Return on Invested Capital (CROIC)		 0.00% -5.16% 190.12% -866.31% -103.74%
Operating Return on Assets (OROA)		 0.00% 0.00% -6.01% -214.62% -22.96%
Return on Assets (ROA)		 0.00% 0.00% -9.07% -226.79% -27.01%
Return on Common Equity (ROCE)		 -0.16% -0.58% 0.95% 333.81% 49.75%
Return on Equity Simple (ROE_SIMPLE)		 -31.13% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)		 -2.92 -4.07 -7.25 -59 -13
NOPAT Margin		 0.00% 0.00% -79.94% -41,516.85% -5,938.59%
Net Nonoperating Expense Percent (NNEP)		 8,870.16% -8,278.92% 101.65% -51.77% -28.75%
Return On Investment Capital (ROIC_SIMPLE)		 - 28.50% -71.58% 1,372.69% -171.84%
Cost of Revenue to Revenue		 0.00% 0.00% 5.15% 58.75% 31.52%
SG&A Expenses to Revenue		 0.00% 0.00% 190.01% 18,791.49% 7,950.92%
R&D to Revenue		 0.00% 0.00% 7.64% 968.79% 147.93%
Operating Expenses to Revenue		 0.00% 0.00% 209.05% 59,351.03% 8,552.18%
Earnings before Interest and Taxes (EBIT)		 6.58 21 -10 -45 -5.66
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)		 6.58 21 -6.74 -44 -3.74
Valuation Ratios		 - - - - -
Price to Book Value (P/BV)		 0.00 0.00 0.00 0.00 0.00
Price to Tangible Book Value (P/TBV)		 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)		 0.00 0.00 33.07 678.83 122.89
Price to Earnings (P/E)		 49.68 10.24 0.00 0.00 0.00
Dividend Yield		 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield		 2.01% 9.77% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)		 2.17 2.02 76.58 9.69 5.91
Enterprise Value to Revenue (EV/Rev)		 0.00 0.00 34.79 756.79 200.77
Enterprise Value to EBITDA (EV/EBITDA)		 98.32 30.40 0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)		 98.32 30.40 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)		 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
Enterprise Value to Free Cash Flow (EV/FCFF)		 0.00 0.00 1.06 0.00 0.00
Leverage & Solvency		 - - - - -
Debt to Equity		 0.00 0.00 -1.88 -0.75 -1.79
Long-Term Debt to Equity		 0.00 0.00 0.00 0.00 0.00
Financial Leverage		 0.00 0.00 0.06 -1.53 -1.70
Leverage Ratio		 1.07 1.06 1.16 -1.47 -1.84
Compound Leverage Factor		 1.08 1.51 1.76 -1.59 -2.56
Debt to Total Capital		 0.00% 0.32% 213.19% -297.08% 227.10%
Short-Term Debt to Total Capital		 0.00% 0.32% 213.19% -296.21% 227.10%
Long-Term Debt to Total Capital		 0.00% 0.00% 0.00% -0.87% 0.00%
Preferred Equity to Total Capital		 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital		 107.11% 104.62% 0.00% 0.00% 0.00%
Common Equity to Total Capital		 -7.11% -4.94% -113.19% 397.16% -127.10%
Debt to EBITDA		 0.00 0.05 -3.21 -0.29 -4.66
Net Debt to EBITDA		 0.00 0.04 -2.31 -0.25 -4.62
Long-Term Debt to EBITDA		 0.00 0.00 0.00 0.00 0.00
Debt to NOPAT		 0.00 -0.25 -2.98 -0.22 -1.32
Net Debt to NOPAT		 0.00 -0.22 -2.15 -0.19 -1.31
Long-Term Debt to NOPAT		 0.00 0.00 0.00 0.00 0.00
Altman Z-Score		 9.03 11.80 -8.12 -20.27 -12.05
Noncontrolling Interest Sharing Ratio		 107.11% 106.01% 109.01% -0.01% -0.01%
Liquidity Ratios		 - - - - -
Current Ratio		 0.39 0.03 0.43 0.74 0.49
Quick Ratio		 0.09 0.02 0.19 0.09 0.01
Cash Flow Metrics		 - - - - -
Free Cash Flow to Firm (FCFF)		 0.00 -16 298 -66 -9.65
Operating Cash Flow to CapEx		 0.00% 0.00% -36,185.52% -55,395.65% -185,500.79%
Free Cash Flow to Firm to Interest Expense		 0.00 0.00 56.06 -18.39 -4.38
Operating Cash Flow to Interest Expense		 0.00 0.00 -2.38 -7.15 -6.91
Operating Cash Flow Less CapEx to Interest Expense		 0.00 0.00 -2.39 -7.16 -6.92
Efficiency Ratios		 - - - - -
Asset Turnover		 0.00 0.00 0.05 0.01 0.01
Accounts Receivable Turnover		 0.00 0.00 0.00 2.06 1.98
Inventory Turnover		 0.00 0.00 0.00 0.01 0.01
Fixed Asset Turnover		 0.00 0.00 0.00 0.48 1.47
Accounts Payable Turnover		 0.00 0.00 0.25 0.07 0.03
Days Sales Outstanding (DSO)		 0.00 0.00 0.00 177.01 184.53
Days Inventory Outstanding (DIO)		 0.00 0.00 0.00 32,505.25 44,628.55
Days Payable Outstanding (DPO)		 0.00 0.00 1,453.84 5,190.20 13,937.26
Cash Conversion Cycle (CCC)		 0.00 0.00 -1,453.84 27,492.06 30,875.82
Capital & Investment Metrics		 - - - - -
Invested Capital		 298 310 4.12 11 7.54
Invested Capital Turnover		 0.00 0.00 0.06 0.02 0.02
Increase / (Decrease) in Invested Capital		 0.00 12 -305 6.95 -3.53
Enterprise Value (EV)		 647 625 316 107 45
Market Capitalization		 328 300 300 96 27
Book Value per Share		 ($0.53) ($0.38) ($1.02) ($0.67) ($0.19)
Tangible Book Value per Share		 ($0.53) ($0.38) ($1.50) ($0.89) ($0.44)
Total Capital		 298 310 10 -4.29 7.67
Total Debt		 0.00 1.00 22 13 17
Total Long-Term Debt		 0.00 0.00 0.00 0.04 0.00
Net Debt		 -0.11 0.91 16 11 17
Capital Expenditures (CapEx)		 0.00 0.00 0.03 0.05 0.01
Debt-free, Cash-free Net Working Capital (DFCFNWC)		 -0.83 -2.83 -2.64 5.76 1.04
Debt-free Net Working Capital (DFNWC)		 -0.72 -2.75 3.37 7.44 1.17
Net Working Capital (NWC)		 -0.72 -3.75 -18 -5.26 -16
Net Nonoperating Expense (NNE)		 -9.51 -33 8.39 -11 -6.52
Net Nonoperating Obligations (NNO)		 -0.11 0.91 16 28 17
Total Depreciation and Amortization (D&A)		 0.00 0.00 3.62 0.99 1.92
Debt-free, Cash-free Net Working Capital to Revenue		 0.00% 0.00% -29.15% 4,061.31% 467.84%
Debt-free Net Working Capital to Revenue		 0.00% 0.00% 37.09% 5,250.39% 528.13%
Net Working Capital to Revenue		 0.00% 0.00% -200.98% -3,708.41% -7,320.24%
Earnings Adjustments		 - - - - -
Adjusted Basic Earnings per Share		 $0.00 $0.54 $0.00 ($1.88) ($0.16)
Adjusted Weighted Average Basic Shares Outstanding		 0.00 39.90M 17.84M 25.26M 42.81M
Adjusted Diluted Earnings per Share		 $0.00 $0.54 $0.00 ($1.88) ($0.16)
Adjusted Weighted Average Diluted Shares Outstanding		 0.00 39.90M 11.24M 25.26M 42.81M
Adjusted Basic & Diluted Earnings per Share		 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding		 0.00 0.00 11.24M 36.44M 0.00
Normalized Net Operating Profit after Tax (NOPAT)		 -2.04 -2.85 -7.25 -59 -13
Normalized NOPAT Margin		 0.00% 0.00% -79.94% -41,516.85% -5,938.59%
Pre Tax Income Margin		 0.00% 0.00% -172.80% -34,266.13% -3,541.42%
Debt Service Ratios		 - - - - -
EBIT to Interest Expense		 0.00 0.00 -1.95 -12.57 -2.57
NOPAT to Interest Expense		 0.00 0.00 -1.36 -16.44 -5.99
EBIT Less CapEx to Interest Expense		 0.00 0.00 -1.95 -12.58 -2.57
NOPAT Less CapEx to Interest Expense		 0.00 0.00 -1.37 -16.46 -5.99
Payout Ratios		 - - - - -
Dividend Payout Ratio		 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio		 11.82% 0.00% 0.00% 0.00% 0.00%

Quarterly Metrics And Ratios for Veea

This table displays calculated financial ratios and metrics derived from Veea'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		 11,236,002.00 11,236,002.00 11,236,002.00 11,216,772.00 11,216,772.00 36,440,377.00 36,475,884.00 50,182,879.00 50,160,673.00 50,160,673.00 50,407,567.00
DEI Adjusted Shares Outstanding		 11,236,002.00 11,236,002.00 11,236,002.00 11,216,772.00 11,216,772.00 36,440,377.00 36,475,884.00 50,182,879.00 50,160,673.00 50,160,673.00 50,407,567.00
DEI Earnings Per Adjusted Shares Outstanding		 -1.95 -0.58 -0.65 -2.97 -0.04 0.12 -0.20 0.03 -0.10 -0.09 -0.08
Growth Metrics		 - - - - - - - - - - -
Revenue Growth		 0.00% 0.00% 0.00% -99.44% -46.73% -14.96% 78.69% 185.95% -130.14% 1,165.02% 141.64%
EBITDA Growth		 -185.45% -139.71% -595.39% -933.79% 105.38% 192.06% 2.02% 102.89% -706.88% -164.37% 50.00%
EBIT Growth		 -188.66% -149.35% -588.38% -962.63% 102.14% 186.07% -1.93% 101.84% -1,719.72% -173.68% 50.96%
NOPAT Growth		 -504.31% -269.66% -726.71% -1,300.21% -13.95% -35.28% 28.03% -4.84% 74.48% 38.95% -45.19%
Net Income Growth		 -201.39% -469.66% -391.34% -1,798.62% 98.18% 165.66% -1.82% 104.13% -1,134.80% -208.70% 45.68%
EPS Growth		 0.00% 0.00% 0.00% -1,341.67% 0.00% 138.71% 44.12% 102.01% -146.15% -175.00% 57.89%
Operating Cash Flow Growth		 -1,919.30% -4,382.46% -2,129.07% 28.04% -4.79% 65.42% 21.70% 7.98% 35.60% -40.35% -76.20%
Free Cash Flow Firm Growth		 2,387.10% -92.95% -93.29% -105.79% -105.56% -16.92% -3.92% -220.84% 106.62% -183.73% -204.03%
Invested Capital Growth		 -98.67% -48.50% -43.36% -94.13% 168.66% -87.70% -69.50% 706.52% -31.90% 308.94% 137.94%
Revenue Q/Q Growth		 -99.30% -73.33% 143.36% 24.19% -33.91% -57.42% 411.34% 98.73% -106.97% 1,886.84% -2.33%
EBITDA Q/Q Growth		 -429.12% 53.51% -18.40% -360.28% 102.12% 695.40% -226.00% 113.59% -545.45% 15.64% 2.13%
EBIT Q/Q Growth		 -448.35% 53.39% -12.21% -373.53% 100.86% 1,773.63% -232.88% 108.54% -861.83% 14.77% 11.57%
NOPAT Q/Q Growth		 -350.09% 49.17% -12.27% -740.91% 76.26% 39.65% 40.27% -1,125.00% 94.22% -44.37% -42.04%
Net Income Q/Q Growth		 -1,214.78% 70.06% -11.16% -357.86% 98.80% 1,178.18% -272.38% 118.56% -458.00% 5.09% 13.85%
EPS Q/Q Growth		 0.00% 0.00% -9.68% -338.24% 117.45% -53.85% -258.33% 115.79% -500.00% 25.00% 11.11%
Operating Cash Flow Q/Q Growth		 18.12% -94.39% 59.80% -12.47% -19.23% 35.85% 8.99% -32.18% 16.55% -39.81% -14.27%
Free Cash Flow Firm Q/Q Growth		 4.69% -93.96% -5.53% -196.87% -0.52% 190.32% 9.25% -423.46% 102.07% -1,242.08% -35.74%
Invested Capital Q/Q Growth		 -83.72% 472.16% 20.42% -94.77% 645.57% -73.80% 198.46% 38.32% -37.05% 57.36% 73.66%
Profitability Metrics		 - - - - - - - - - - -
Gross Margin		 -603.76% 28.54% 24.76% 70.41% 23.56% 13.55% 93.71% 63.43% 0.00% 87.44% 77.96%
EBITDA Margin		 -20,030.69% -34,913.12% -16,985.57% -62,953.67% 2,023.10% 37,793.34% -9,312.92% 637.04% 0.00% -1,923.02% -1,926.95%
Operating Margin		 -19,055.03% -36,317.19% -16,754.05% -113,445.10% -40,757.94% -40,439.51% -6,747.77% -3,217.27% 0.00% -2,788.12% -4,054.49%
EBIT Margin		 -20,783.79% -36,317.19% -16,745.23% -63,849.19% 835.26% 36,755.11% -9,551.45% 410.44% 0.00% -2,140.80% -1,938.24%
Profit (Net Income) Margin		 -34,782.33% -39,042.41% -17,833.60% -65,748.98% -1,190.38% 30,143.40% -10,162.02% 948.96% 0.00% -2,590.14% -2,284.58%
Tax Burden Percent		 99.83% 100.00% 100.00% 96.36% 227.01% 100.08% 100.16% 905.00% 100.25% 100.00% 100.00%
Interest Burden Percent		 167.64% 107.50% 106.50% 106.87% -62.78% 81.94% 106.22% 25.55% 108.38% 120.99% 117.87%
Effective Tax Rate		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -805.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)		 -771.62% -6,662.24% -2,727.13% -1,014.36% -532.45% -425.34% -43.69% -1,149.03% 0.00% -102.62% -95.34%
ROIC Less NNEP Spread (ROIC-NNEP)		 -935.04% -6,995.85% -3,064.52% -884.29% -490.53% -297.87% -81.76% -810.36% 0.00% -113.37% -89.27%
Return on Net Nonoperating Assets (RNNOA)		 -51.93% -140.89% -58.75% -583.03% 752.07% -440.32% -105.10% 1,699.35% 0.00% 364.80% 995.70%
Return on Equity (ROE)		 -823.55% -6,803.13% -2,785.89% -1,597.39% 219.62% -865.66% -148.79% 550.32% 0.00% 262.18% 900.36%
Cash Return on Invested Capital (CROIC)		 190.12% 33.16% 16.94% -252.71% -866.31% -286.66% -202.71% -457.52% -103.74% -293.01% -178.87%
Operating Return on Assets (OROA)		 -1,093.45% -7,269.66% -3,240.07% -258.37% 5.65% 181.98% -50.16% 2.93% 0.00% -33.33% -32.46%
Return on Assets (ROA)		 -1,829.92% -7,815.18% -3,450.66% -266.06% -8.05% 149.25% -53.37% 6.77% 0.00% -40.32% -38.27%
Return on Common Equity (ROCE)		 74.18% 2,249.32% 523.70% 1,874.24% 219.65% 2,059.68% 185.07% 550.32% 0.00% 262.18% 900.37%
Return on Equity Simple (ROE_SIMPLE)		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)		 -8.39 -4.26 -4.79 -40 -9.56 -5.77 -3.44 -42 -2.44 -3.52 -5.00
NOPAT Margin		 -13,338.52% -25,422.03% -11,727.84% -79,411.57% -28,530.56% -40,439.51% -4,723.44% -29,116.32% 0.00% -1,951.68% -2,838.14%
Net Nonoperating Expense Percent (NNEP)		 163.42% 333.61% 337.38% -130.07% -41.93% -127.47% 38.06% -338.67% 10.95% 10.75% -6.07%
Return On Investment Capital (ROIC_SIMPLE)		 -82.78% 34.12% 58.15% -849.02% 222.89% -183.87% -38.73% -323.42% -31.79% -26.16% -23.27%
Cost of Revenue to Revenue		 703.76% 71.46% 75.24% 29.59% 76.44% 86.45% 6.29% 36.57% 0.00% 12.56% 22.04%
SG&A Expenses to Revenue		 0.00% 34,858.53% 14,175.22% 3,924.58% 38,867.01% 35,825.78% 6,514.38% 3,120.62% 0.00% 2,656.23% 3,835.65%
R&D to Revenue		 0.00% 561.85% 1,719.99% 703.91% 658.05% 1,511.53% 73.25% 0.00% 0.00% 82.36% 53.47%
Operating Expenses to Revenue		 21,206.28% 36,345.72% 16,778.81% 113,515.51% 40,781.51% 40,453.06% 6,841.48% 3,280.69% 0.00% 2,875.56% 4,132.45%
Earnings before Interest and Taxes (EBIT)		 -13 -6.09 -6.83 -32 0.28 5.24 -6.97 0.59 -4.53 -3.86 -3.42
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)		 -13 -5.85 -6.93 -32 0.68 5.39 -6.79 0.92 -4.11 -3.47 -3.40
Valuation Ratios		 - - - - - - - - - - -
Price to Book Value (P/BV)		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 5.35 1.52
Price to Tangible Book Value (P/TBV)		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)		 33.07 33.01 32.86 846.68 678.83 391.45 414.48 107.33 122.89 69.19 24.97
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)		 76.58 14.31 11.88 103.97 9.69 23.81 10.47 3.74 5.91 2.84 1.20
Enterprise Value to Revenue (EV/Rev)		 34.79 37.11 36.95 902.13 756.79 496.13 528.80 168.48 200.77 86.83 50.51
Enterprise Value to EBITDA (EV/EBITDA)		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 42.25 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)		 1.06 29.33 50.73 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Leverage & Solvency		 - - - - - - - - - - -
Debt to Equity		 -1.88 0.06 0.04 -1.59 -0.75 -1.27 -1.81 -4.06 -1.79 1.68 1.67
Long-Term Debt to Equity		 0.00 0.00 0.00 -0.01 0.00 -0.07 -0.04 0.00 0.00 0.92 1.21
Financial Leverage		 0.06 0.02 0.02 0.66 -1.53 1.48 1.29 -2.10 -1.70 -3.22 -11.15
Leverage Ratio		 1.16 1.34 1.22 5.24 -1.47 5.26 4.03 -6.07 -1.84 -7.49 -20.36
Compound Leverage Factor		 1.95 1.44 1.30 5.60 0.92 4.31 4.28 -1.55 -2.00 -9.06 -24.00
Debt to Total Capital		 213.19% 5.29% 3.55% 268.87% -297.08% 472.23% 222.92% 132.69% 227.10% 62.71% 62.54%
Short-Term Debt to Total Capital		 213.19% 5.29% 3.55% 267.90% -296.21% 446.32% 217.99% 132.69% 227.10% 28.48% 17.16%
Long-Term Debt to Total Capital		 0.00% 0.00% 0.00% 0.96% -0.87% 25.91% 4.93% 0.00% 0.00% 34.23% 45.38%
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% 152.93% 129.25% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital		 -113.19% -58.22% -32.80% -168.87% 397.16% -372.23% -122.92% -32.69% -127.10% 37.29% 37.46%
Debt to EBITDA		 -3.21 -0.09 -0.05 -0.22 -0.29 -0.45 -0.61 16.35 -4.66 -0.67 -1.46
Net Debt to EBITDA		 -2.31 -0.09 -0.04 -0.17 -0.25 -0.44 -0.60 15.33 -4.62 -0.54 -1.36
Long-Term Debt to EBITDA		 0.00 0.00 0.00 0.00 0.00 -0.02 -0.01 0.00 0.00 -0.37 -1.06
Debt to NOPAT		 -2.98 -0.12 -0.07 -0.22 -0.22 -0.25 -0.35 -0.85 -1.32 -0.67 -0.94
Net Debt to NOPAT		 -2.15 -0.11 -0.07 -0.16 -0.19 -0.25 -0.34 -0.80 -1.31 -0.54 -0.88
Long-Term Debt to NOPAT		 0.00 0.00 0.00 0.00 0.00 -0.01 -0.01 0.00 0.00 -0.36 -0.69
Altman Z-Score		 -8.55 11.62 17.66 -7.02 -13.19 -13.74 -11.22 -10.34 -11.92 -10.43 -10.64
Noncontrolling Interest Sharing Ratio		 109.01% 133.06% 118.80% 217.33% -0.01% 337.93% 224.38% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios		 - - - - - - - - - - -
Current Ratio		 0.43 0.02 0.03 1.82 0.74 0.54 0.48 0.57 0.49 1.14 1.57
Quick Ratio		 0.19 0.00 0.00 0.16 0.09 0.01 0.01 0.04 0.01 0.12 0.12
Cash Flow Metrics		 - - - - - - - - - - -
Free Cash Flow to Firm (FCFF)		 297 18 17 -16 -17 15 16 -53 1.09 -12 -17
Operating Cash Flow to CapEx		 -28,484.37% -36,228.64% -123,650.10% -1,094,015.61% -45,166.08% 0.00% 0.00% 0.00% -45,231.31% 0.00% 0.00%
Free Cash Flow to Firm to Interest Expense		 87.51 39.29 38.17 -7.39 -36.25 15.75 37.61 -118.97 2.88 -15.40 -27.76
Operating Cash Flow to Interest Expense		 -1.62 -23.41 -9.68 -2.18 -12.66 -3.91 -7.77 -10.05 -9.78 -6.40 -9.72
Operating Cash Flow Less CapEx to Interest Expense		 -1.63 -23.48 -9.69 -2.18 -12.69 -3.91 -7.77 -10.04 -9.80 -6.40 -9.72
Efficiency Ratios		 - - - - - - - - - - -
Asset Turnover		 0.05 0.20 0.19 0.00 0.01 0.01 0.01 0.01 0.01 0.02 0.02
Accounts Receivable Turnover		 0.00 0.00 0.00 0.00 2.06 0.00 0.00 2.29 1.98 2.26 2.35
Inventory Turnover		 0.00 0.00 0.00 0.00 0.01 0.00 0.00 0.01 0.01 0.01 0.01
Fixed Asset Turnover		 0.00 0.00 0.00 0.00 0.48 0.00 0.00 1.45 1.47 3.21 4.57
Accounts Payable Turnover		 0.25 0.11 0.11 0.18 0.07 0.02 0.01 0.04 0.03 0.02 0.04
Days Sales Outstanding (DSO)		 0.00 0.00 0.00 0.00 177.01 0.00 0.00 159.51 184.53 161.71 155.46
Days Inventory Outstanding (DIO)		 0.00 0.00 0.00 0.00 32,505.25 0.00 0.00 33,508.57 44,628.55 39,556.19 30,224.19
Days Payable Outstanding (DPO)		 1,453.84 3,421.35 3,408.52 2,048.89 5,190.20 19,724.08 31,129.71 9,919.77 13,937.26 15,854.91 10,228.93
Cash Conversion Cycle (CCC)		 -1,453.84 -3,421.35 -3,408.52 -2,048.89 27,492.06 -19,724.08 -31,129.71 23,748.31 30,875.82 23,862.99 20,150.72
Capital & Investment Metrics		 - - - - - - - - - - -
Invested Capital		 4.12 24 28 1.48 11 2.90 8.66 12 7.54 12 21
Invested Capital Turnover		 0.06 0.26 0.23 0.01 0.02 0.01 0.01 0.04 0.02 0.05 0.03
Increase / (Decrease) in Invested Capital		 -305 -22 -22 -24 6.95 -21 -20 10 -3.53 8.96 12
Enterprise Value (EV)		 316 337 337 154 107 69 91 45 45 34 25
Market Capitalization		 300 300 300 145 96 55 71 29 27 27 12
Book Value per Share		 ($1.02) ($1.22) ($0.82) ($0.71) ($0.67) ($0.32) ($0.30) ($0.09) ($0.19) $0.10 $0.16
Tangible Book Value per Share		 ($1.50) ($1.22) ($0.82) ($1.23) ($0.89) ($0.48) ($0.65) ($0.34) ($0.44) ($0.15) ($0.08)
Total Capital		 10 24 28 4.74 -4.29 3.14 8.89 13 7.67 13 21
Total Debt		 22 1.25 1.00 13 13 15 20 17 17 8.44 13
Total Long-Term Debt		 0.00 0.00 0.00 0.05 0.04 0.81 0.44 0.00 0.00 4.61 9.75
Net Debt		 16 1.22 1.00 9.49 11 15 20 16 17 6.85 13
Capital Expenditures (CapEx)		 0.02 0.03 0.00 0.00 0.01 0.00 0.00 -0.00 0.01 0.00 0.00
Debt-free, Cash-free Net Working Capital (DFCFNWC)		 -2.64 -7.60 -7.16 27 5.76 2.01 2.79 4.17 1.04 4.28 8.77
Debt-free Net Working Capital (DFNWC)		 3.37 -7.57 -7.16 30 7.44 2.24 3.03 5.25 1.17 5.87 9.66
Net Working Capital (NWC)		 -18 -8.82 -8.16 17 -5.26 -12 -16 -12 -16 2.04 5.97
Net Nonoperating Expense (NNE)		 13 2.28 2.49 -6.92 -9.16 -10 3.97 -44 2.48 1.15 -0.98
Net Nonoperating Obligations (NNO)		 16 1.22 1.25 9.49 28 15 20 16 17 6.85 13
Total Depreciation and Amortization (D&A)		 0.47 0.24 -0.10 0.45 0.40 0.15 0.17 0.33 0.42 0.39 0.02
Debt-free, Cash-free Net Working Capital to Revenue		 -29.15% -83.61% -78.41% 15,545.28% 4,061.31% 1,440.64% 1,629.35% 1,571.62% 467.84% 1,101.92% 1,784.75%
Debt-free Net Working Capital to Revenue		 37.09% -83.25% -78.39% 17,447.59% 5,250.39% 1,609.87% 1,766.92% 1,974.90% 528.13% 1,512.68% 1,965.23%
Net Working Capital to Revenue		 -200.98% -97.00% -89.34% 10,026.76% -3,708.41% -8,443.84% -9,546.99% -4,543.21% -7,320.24% 525.22% 1,214.96%
Earnings Adjustments		 - - - - - - - - - - -
Adjusted Basic Earnings per Share		 ($1.32) ($0.74) $0.60 ($1.49) $0.26 $0.12 ($0.19) $0.03 ($0.12) ($0.09) ($0.08)
Adjusted Weighted Average Basic Shares Outstanding		 16.15M 11.24M 10.65M 22.29M 25.26M 36.37M 38.81M 45.64M 42.81M 50.47M 51.99M
Adjusted Diluted Earnings per Share		 $0.00 $0.00 $0.00 ($1.49) $0.26 $0.12 ($0.19) $0.03 ($0.12) ($0.09) ($0.08)
Adjusted Weighted Average Diluted Shares Outstanding		 16.15M 11.24M 11.22M 22.29M 25.26M 36.58M 38.81M 45.67M 42.81M 50.47M 51.99M
Adjusted Basic & Diluted Earnings per Share		 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding		 11.24M 11.24M 11.22M 35.69M 36.44M 36.48M 50.18M 50.16M 0.00 50.41M 62.21M
Normalized Net Operating Profit after Tax (NOPAT)		 -8.39 -4.26 -4.79 -40 -9.56 -4.04 -3.44 -3.26 -2.44 -3.52 -5.00
Normalized NOPAT Margin		 -13,338.52% -25,422.03% -11,727.84% -79,411.57% -28,530.56% -28,307.66% -4,723.44% -2,252.09% 0.00% -1,951.68% -2,838.14%
Pre Tax Income Margin		 -34,842.97% -39,040.91% -17,833.60% -68,234.91% -524.36% 30,118.71% -10,145.33% 104.86% 0.00% -2,590.14% -2,284.58%
Debt Service Ratios		 - - - - - - - - - - -
EBIT to Interest Expense		 -3.85 -13.33 -15.39 -14.56 0.61 5.54 -16.08 1.34 -11.93 -4.76 -5.60
NOPAT to Interest Expense		 -2.47 -9.33 -10.78 -18.11 -20.98 -6.09 -7.95 -95.28 -6.42 -4.34 -8.19
EBIT Less CapEx to Interest Expense		 -3.86 -13.40 -15.39 -14.56 0.59 5.54 -16.08 1.35 -11.95 -4.76 -5.60
NOPAT Less CapEx to Interest Expense		 -2.48 -9.40 -10.78 -18.11 -21.01 -6.09 -7.95 -95.28 -6.44 -4.34 -8.19
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		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

Financials Breakdown Chart

Key Financial Trends

Veea’s recent financial statements show rapid revenue growth from a very low base, but the company remains deeply unprofitable and dependent on external financing. Quarterly revenue increased from $14,262 in Q1 2025 to $176,221 in Q2 2026, although Q2 revenue was slightly below Q1 2026’s $180,417. Despite higher sales, operating expenses continued to substantially exceed gross profit.

Gross margins have generally improved. Gross profit was $137,383 on Q2 2026 revenue, representing a gross margin of approximately 78%, compared with about 63% in Q3 2025 and 77% in Q2 2025. However, gross profit remains too small to cover operating costs. Selling, general and administrative expense rose to $6.8 million in Q2 2026, producing a $7.1 million operating loss.

Net losses have narrowed from the restated $7.4 million loss in Q2 2025 and $4.7 million loss in Q1 2026 to $4.0 million in Q2 2026. Still, the company has not demonstrated sustainable profitability. The Q3 2025 profit was largely supported by $5.3 million of other income rather than operating performance, while Q1 2025’s profit was also aided by more than $11 million of other income.

Cash flow remains a significant concern. Veea used $5.9 million in operating cash during Q2 2026, following operating cash outflows of $5.2 million in Q1 2026 and $3.7 million in Q4 2025. The $6.4 million of debt issued in Q2 2026 helped produce a $347,000 increase in cash, showing that recent liquidity has been supported primarily by financing rather than operations.

The balance sheet has improved from the negative-equity position reported through 2025, with total equity reaching $8.1 million at June 30, 2026. However, cash and equivalents fell to only $887,000 from $1.6 million in the prior quarter. Current assets were supported primarily by $9.6 million of inventory and $5.6 million of prepaid expenses, which may be less immediately liquid than cash or receivables. Total debt was approximately $13.4 million, including $3.7 million of short-term debt and $9.8 million of long-term debt.

  • Quarterly revenue expanded substantially from $14,262 in Q1 2025 to $176,221 in Q2 2026, indicating improving commercial activity from a very small base.
  • Gross margin improved to approximately 78% in Q2 2026, up from roughly 63% in Q3 2025, suggesting better product economics or revenue mix.
  • The quarterly net loss narrowed to $4.0 million in Q2 2026 from $7.4 million in the restated Q2 2025 period.
  • Shareholders’ equity turned positive at $8.1 million by June 30, 2026, compared with negative equity in the 2025 and earlier balance sheets.
  • The current ratio was approximately 1.6 at the end of Q2 2026, but inventory and prepaid expenses represented the majority of current assets, limiting the quality of near-term liquidity.
  • Revenue growth has been uneven, with quarterly sales declining modestly from $180,417 in Q1 2026 to $176,221 in Q2 2026.
  • Veea has generated operating losses in nearly all of the recent quarters, including a $7.1 million operating loss in Q2 2026.
  • Selling, general and administrative expense was $6.8 million in Q2 2026, approximately 49 times gross profit and the primary driver of the operating deficit.
  • Operating cash burn remains heavy at $5.9 million in Q2 2026, while cash on hand declined to $887,000 despite new financing.
  • The company remains reliant on debt and equity financing, with $6.4 million of debt issued in Q2 2026 and a notable increase in weighted-average shares outstanding over the period, creating potential dilution and leverage risks.

Overall, Veea’s improving revenue and gross margins are constructive, but investors should closely monitor whether sales can scale enough to absorb the company’s large operating cost base. Until operating cash flow improves, the company’s liquidity, debt obligations and reliance on additional financing remain major risks.

09/01/26 10:30 PM ETAI Generated. May Contain Errors.

Veea Financials - Frequently Asked Questions

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

Veea's net income appears to be on an upward trend, with a most recent value of -$6.66 million in 2025, falling from $6.59 million in 2021. The previous period was -$47.55 million in 2024. Check out Veea's forecast to explore projected trends and price targets.

Veea's total operating income in 2025 was -$18.84 million, based on the following breakdown:
  • Total Gross Profit: $152.04 thousand
  • Total Operating Expenses: $18.99 million

Over the last 4 years, Veea's total revenue changed from $0.00 in 2021 to $222.02 thousand in 2025, a change of 22,201,800.0%.

Veea's total liabilities were at $37.97 million at the end of 2025, a 0.4% decrease from 2024, and a 75.0% increase since 2021.

In the past 4 years, Veea's cash and equivalents has ranged from $86.40 thousand in 2022 to $6.01 million in 2023, and is currently $133.86 thousand as of their latest financial filing in 2025.

Over the last 4 years, Veea's book value per share changed from -0.53 in 2021 to -0.19 in 2025, a change of -63.4%.


Related Companies

Financial statements for NASDAQ:VEEA last updated on 8/31/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners
ALERT: Drop these 5 stocks before the market opens tomorrow!
The Wall Street Journal is already raising the alarm about a potential market crash, and Weiss Ratings researc...
Weiss Ratings | Sponsoredtc pixel
Louis Navellier: My #1 AI stock for 2026 (name & ticker inside)
Louis Navellier's Stock Grader system helped him flag Nvidia before its 82,000% run and has identified the top...
InvestorPlace | Sponsoredtc pixel
Ready to give options a try? Your first trade (Ticker included) -INSIDE
Tired of trying tactic after tactic when it comes to options trades... only to be met with market noise and st...
Base Camp Trading | Sponsoredtc pixel
Trump Takes Emergency Action - Plus Elon Musk's New Venture
Elon Musk has quietly launched a new venture - one that has nothing to do with rockets, EVs, or Neuralink. Tru...
Altimetry | Sponsoredtc pixel
Buy this stock today
Marc Chaikin, founder of Chaikin Analytics, is sharing a strategy he calls 'Sell This, Buy That' - a way to mo...
Chaikin Analytics | Sponsoredtc pixel
Iran War Shock: What I Was Told In That Private Meeting
You’re Being LIED To About The Iran War Forget EVERYTHING you’ve heard about the Iran war. Especially th...
Banyan Hill Publishing | Sponsoredtc pixel
My top 3 AI picks for the next decade
Alexander Green bought Apple in 1996, recommended Nvidia at a split-adjusted 66 cents in 2004, and picked up A...
The Oxford Club | Sponsoredtc pixel
The $15 Gold Fund That Pays Up to $1,152/Month
Gold is hitting record highs, but most investors are leaving income on the table. A $15 fund is quietly paying...
Investors Alley | Sponsoredtc pixel