AXIN - Axiom Intelligence Acquisition Corp 1
Price:
--
--
| Metric | 2025 | 2024 | 2021 | 2020 | 2019 | 2018 | 2016 | 2015 | 2014 | 2013 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||
| Revenue | 1.5 | 3.8 | 3.1 | 2.5 | 3.4 | 0.4 | 0 | 0 | 0 | 0 |
| Cost of Revenue | 0.9 | 1.8 | 0.5 | 0.2 | 0.4 | 0.2 | 0 | 0 | 0 | 0 |
| Gross Profit | 0.6 | 2.1 | 2.5 | 2.2 | 3.0 | 0.3 | 0 | 0 | 0 | 0 |
| Operating Expenses | ||||||||||
| R&D Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| SG&A Expenses | 2.1 | 2.9 | 1.5 | 1.0 | 1.1 | 1.0 | 0.1 | 0.0 | 0.0 | 0.0 |
| Other Expenses | 0 | 0 | 0 | 0.4 | 1.1 | 0.6 | 0 | 0 | 0 | 0 |
| Operating Expenses | 2.1 | 2.9 | 1.5 | 1.4 | 2.3 | 1.6 | 0.1 | 0.0 | 0.0 | 0.0 |
| Operating Income | ||||||||||
| Operating Income | (2.5) | (2.6) | 0.0 | 0.8 | 0.8 | (1.3) | (0.1) | (0.0) | (0.0) | (0.0) |
| Interest Expense | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Income | 0 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profitability | ||||||||||
| EBITDA | 0 | (2.6) | 0.1 | 1.4 | 2.0 | (1.2) | (0.1) | (0.0) | (0.0) | (0.0) |
| EBIT | 0 | (2.7) | 0.0 | 0 | 0 | (1.3) | 0 | 0 | 0 | 0 |
| Income Before Tax | (2.0) | (2.8) | 0.0 | 1.4 | 1.9 | (1.3) | (0.1) | (0.0) | (0.0) | (0.0) |
| Income Tax Expense | 0.0 | 0.0 | 0.3 | 0.3 | 0 | (0.0) | 0 | 0 | 0 | 0 |
| Net Income | 2.3 | (2.8) | (0.3) | 1.0 | 1.9 | (1.3) | (0.1) | (0.0) | (0.0) | (0.0) |
| Per Share Data | ||||||||||
| EPS (Basic) | 0.20 | -0.11 | -0.00 | 0.00 | 0.01 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 |
| EPS (Diluted) | 0.20 | -0.11 | -0.00 | 0.00 | 0.01 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 |
| Shares Outstanding | 11.6 | 25.0 | 325.6 | 325.6 | 297.8 | 318.0 | 45.4 | 45.4 | 45.4 | 45.4 |
| Metric | 2025 | 2024 | 2021 | 2020 | 2019 | 2018 | 2016 | 2015 | 2014 | 2013 |
|---|---|---|---|---|---|---|---|---|---|---|
| Current Assets | ||||||||||
| Cash & Cash Equivalents | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Receivables | 0.1 | 0.2 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0 | 0 | 0 |
| Inventory | 0.4 | 0.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 0.5 | 0.7 | 0.0 | 0.0 | 5.7 | 0.6 | 0 | 0 | 0 | 0 |
| Total Current Assets | 1.0 | 1.5 | 0.0 | 0.0 | 5.7 | 0.7 | 0.0 | 0.0 | 0.0 | 0.0 |
| Non-Current Assets | ||||||||||
| Property, Plant & Equipment | 2.2 | 2.9 | 0.0 | 0.0 | 0.1 | 1.5 | 0 | 0 | 0 | 0 |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | (0.0) | 0.0 | 0.0 | 0 | 0.2 | 0 | 0 | 0 | 0.0 | 0 |
| Total Non-Current Assets | 2.2 | 3.0 | 0.0 | 0.0 | 0.3 | 1.5 | 0 | 0 | 0.0 | 0 |
| Total Assets | 3.2 | 4.4 | 0.0 | 0.0 | 6.1 | 2.1 | 0.0 | 0.0 | 0.0 | 0.0 |
| Current Liabilities | ||||||||||
| Account Payables | 0.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Short-Term Debt | 0.3 | 0.1 | 0.0 | 0.0 | 0.1 | 1.2 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 0.2 | 0.1 | 0.0 | 0.0 | 0.1 | 2.2 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 8.0 | 7.2 | 0.0 | 0.0 | 0.6 | 1.9 | 0 | 0.1 | 0 | 0 |
| Total Current Liabilities | 8.5 | 7.5 | 0.0 | 0.0 | 0.9 | 5.3 | 0.0 | 0.1 | 0.0 | 0.0 |
| Non-Current Liabilities | ||||||||||
| Long-Term Debt | 1.3 | 1.2 | 0.0 | 0.0 | 0.1 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Non-Current Liabilities | 1.3 | 1.2 | 0.0 | 0.0 | 0.1 | 0 | 0 | 0 | 0 | 0 |
| Total Liabilities | 9.8 | 8.7 | 0.0 | 0.0 | 1.0 | 5.3 | 0.1 | 0.1 | 0.1 | 0.0 |
| Stockholders' Equity | ||||||||||
| Common Stock | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Retained Earnings | (22.0) | (20.0) | (0.0) | 0 | (5.8) | (7.7) | (0.3) | (0.2) | 0 | 0 |
| Accumulated Other Comprehensive Income | 0.0 | 0.3 | 0.0 | 0.0 | 0.2 | 0.1 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | (6.6) | (4.3) | 0.0 | 0.0 | 5.1 | (3.2) | (0.1) | (0.1) | (0.0) | (0.0) |
| Total Liabilities & Equity | 3.2 | 4.4 | 0.0 | 0.0 | 6.1 | 2.1 | 0.0 | 0.0 | 0.0 | 0.0 |
| Debt Metrics | ||||||||||
| Total Debt | 1.6 | 1.3 | 0.0 | 0.0 | 0.2 | 0 | 0 | 0 | 0 | 0 |
| Net Debt | 1.5 | 1.3 | (0.0) | (0.0) | 0.2 | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) |
| Metric | 2025 | 2024 | 2021 | 2020 | 2019 | 2018 | 2016 | 2015 | 2014 | 2013 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||
| Net Income | (2.0) | (2.8) | (0.3) | 1.0 | 1.9 | (1.3) | (0.1) | (0.0) | (0.0) | (0.0) |
| Depreciation & Amortization | 0.2 | 0.3 | 0.1 | 0.0 | 0.1 | 0.2 | 0 | 0 | 0 | 0 |
| Stock-Based Compensation | 0 | 0.3 | 0.4 | 0.4 | 0.1 | 0 | 0 | 0 | 0 | 0 |
| Change in Working Capital | 0 | 0 | (0.0) | (4.8) | 9.5 | (4.7) | 0.1 | (0.1) | 0.0 | (0.0) |
| Other Non-Cash Items | (0.1) | 0.5 | (0.2) | 5.0 | (12.5) | 4.5 | (0.1) | 0.1 | (0.0) | 0.0 |
| Operating Cash Flow | (2.0) | (1.6) | (0.1) | 1.6 | (1.0) | (1.3) | (0.1) | (0.0) | (0.0) | (0.0) |
| Investing Activities | ||||||||||
| Capital Expenditure | (0.0) | (0.2) | (0.0) | (0.0) | (0.1) | (0.0) | 0 | 0 | 0 | 0 |
| Acquisitions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchases of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Sales/Maturities of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Investing Activities | 0 | 0.0 | (4.4) | 4.1 | (4.1) | 0 | 0 | 0 | 0 | 0 |
| Investing Cash Flow | (0.0) | (0.2) | (4.4) | 4.1 | (4.1) | (0.0) | 0 | 0 | 0 | 0 |
| Financing Activities | ||||||||||
| Net Debt Issuance | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock Repurchased | 0 | 0 | 0 | 0 | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing Activities | 2.0 | 1.4 | 5.2 | 1.5 | 5.1 | 1.3 | 0.1 | 0.0 | 0.0 | 0.0 |
| Financing Cash Flow | 2.0 | 1.4 | 5.2 | 1.5 | 5.1 | 1.3 | 0.1 | 0.0 | 0.0 | 0.0 |
| Cash Position | ||||||||||
| Net Change in Cash | (0.0) | (0.4) | 0.9 | 7.7 | (0.0) | (0.0) | 0.0 | (0.0) | 0.0 | (0.0) |
| Cash at Beginning | 0.1 | 0.5 | 7.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Cash at End | 0.0 | 0.1 | 8.6 | 7.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Free Cash Flow | (2.0) | (1.9) | (0.1) | 1.6 | (1.1) | (1.3) | (0.1) | (0.0) | (0.0) | (0.0) |
| Key Metrics | 2025 | 2024 | 2021 | 2020 | 2019 | 2018 | 2016 | 2015 | 2014 | 2013 |
|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||
| Revenue | 1.5 | 3.8 | 3.1 | 2.5 | 3.4 | 0.4 | 0 | 0 | 0 | 0 |
| Gross Profit | 0.6 | 2.1 | 2.5 | 2.2 | 3.0 | 0.3 | 0 | 0 | 0 | 0 |
| Operating Income | (2.5) | (2.6) | 0.0 | 0.8 | 0.8 | (1.3) | (0.1) | (0.0) | (0.0) | (0.0) |
| Net Income | 2.3 | (2.8) | (0.3) | 1.0 | 1.9 | (1.3) | (0.1) | (0.0) | (0.0) | (0.0) |
| EPS (Diluted) | 0.20 | -0.11 | -0.00 | 0.00 | 0.01 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 |
| Balance Sheet | ||||||||||
| Cash & Equivalents | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Total Assets | 3.2 | 4.4 | 0.0 | 0.0 | 6.1 | 2.1 | 0.0 | 0.0 | 0.0 | 0.0 |
| Total Debt | 1.6 | 1.3 | 0.0 | 0.0 | 0.2 | 0 | 0 | 0 | 0 | 0 |
| Stockholders' Equity | (6.6) | (4.3) | 0.0 | 0.0 | 5.1 | (3.2) | (0.1) | (0.1) | (0.0) | (0.0) |
| Cash Flow | ||||||||||
| Operating Cash Flow | (2.0) | (1.6) | (0.1) | 1.6 | (1.0) | (1.3) | (0.1) | (0.0) | (0.0) | (0.0) |
| Capital Expenditure | (0.0) | (0.2) | (0.0) | (0.0) | (0.1) | (0.0) | 0 | 0 | 0 | 0 |
| Free Cash Flow | (2.0) | (1.9) | (0.1) | 1.6 | (1.1) | (1.3) | (0.1) | (0.0) | (0.0) | (0.0) |