AGPU · XBRL financial data
Axe Compute financial statements, every fiscal year
The same tables from 6 filings, lined up. Matched by XBRL tag: renamed lines keep their history.
How these numbers work
- Every number comes from the company's XBRL financial data filed with the SEC, and each one links to its filing.
- Lines are matched by XBRL tag, so a line renamed between filings keeps its history.
- * marks a quarter worked out from the filing totals: the 10-K year minus the first three quarters, or a year-to-date total minus the earlier one. Fourth-quarter earnings per share is fourth-quarter net income over the fourth-quarter weighted shares.
- 0 means a filing states zero; a dash (—) means no filing states that number.
- “year only” means the 10-K gives the full year but not the quarters needed to work out the fourth. A worked-out quarter of revenue, cost of revenue or operating cash flow more than twice the company's largest quarter of the two years before is shown this way too.
- Gross profit is shown as the company reports it; a worked-out quarter must equal revenue less cost of revenue for that quarter, or it is a dash.
- Operating income can be above gross profit when the company books other operating income between the two, shown on its own line.
- Shares outstanding come from each filing's cover page, as of the date printed there.
- Quarters are fiscal: Q2 FY27 is the second quarter of the company's fiscal 2027.
Income statement
CSVFiscal years (AGPU's year ends in late December)
| In thousands of dollars | Dec 31, 2020 | Dec 31, 2021 | Dec 31, 2022 | †Dec 31, 2023 | Dec 31, 2024 | Dec 31, 2025 |
|---|---|---|---|---|---|---|
| Cost of revenue | — | — | — | — | 78 | 73 |
| Cost of goods and services sold | 447 | 487 | 505 | 635 | 826 | — |
| Gross profit | 805 | 934 | 1,000 | 1,145 | 798 | — |
| Research and development | 373 | 316 | 320 | 188 | 26 | — |
| General and administrative | 10,352 | 10,932 | 11,111 | 9,428 | 7,420 | 25,924 |
| Total operating expenses | — | — | 27,034 | 15,230 | 11,737 | — |
| Operating income (loss) | (25,360) | (20,429) | (26,034) | (14,084) | (10,939) | (180,916) |
| Income tax expense (benefit) | 0 | (662) | 0 | 0 | 0 | 0 |
| Net income (loss) | (25,884) | (19,657) | (25,738) | (13,984) | (12,664) | (233,095) |
| Earnings per share, basic USD per share | — | (0.36) | (0.35) | (3.48) | (2.32) | (13.37) |
| Weighted average shares, basic thousands of shares | 11,950 | 54,876 | 72,998 | 4,015 | 5,454 | 17,430 |
| Weighted average shares, diluted thousands of shares | 11,950 | 54,876 | 72,998 | 4,015 | 5,454 | 17,430 |
- † Share count changed about 1/20 in the period ending 2023-12-31, likely a stock split with no split ratio in the XBRL data; figures before that column are not adjusted.
Balance sheet
CSVFiscal years (AGPU's year ends in late December)
| In thousands of dollars | Dec 31, 2020 | Dec 31, 2021 | Dec 31, 2022 | †Dec 31, 2023 | Dec 31, 2024 | Dec 31, 2025 |
|---|---|---|---|---|---|---|
| Cash and cash equivalents | 678 | 28,203 | 22,072 | 8,729 | 735 | 10,791 |
| Accounts receivable | 257 | 354 | 331 | 334 | 746 | 32 |
| Inventory | 290 | 388 | 430 | 494 | 386 | — |
| Prepaid and other current assets | 289 | 514 | 527 | 522 | 306 | 281 |
| Total current assets | 1,514 | 29,458 | 23,360 | 10,078 | 2,226 | 42,770 |
| Property and equipment, net | 3,823 | 2,512 | 1,833 | 1,234 | 369 | 223 |
| Right-of-use asset | 1,395 | 814 | 212 | 2,728 | 2,065 | 1,488 |
| Goodwill | 2,814 | 6,858 | 0 | — | — | — |
| Total assets | 13,060 | 43,771 | 25,735 | 14,417 | 4,973 | 52,888 |
| Accounts payable | 1,372 | 1,022 | 943 | 1,342 | 1,143 | 1,841 |
| Accrued liabilities | 2,588 | 1,263 | 2,229 | 1,632 | 1,408 | 1,521 |
| Total current liabilities | 9,337 | 3,241 | 3,883 | 3,951 | 3,593 | 4,267 |
| Lease liability, non-current | 845 | 240 | 86 | 2,189 | 1,558 | 904 |
| Total liabilities | 10,418 | 3,506 | 3,969 | 6,145 | 5,175 | 5,171 |
| Accumulated deficit | (108,383) | (128,040) | (153,778) | (167,762) | (180,426) | (413,521) |
| Total stockholders' equity | 2,643 | 40,266 | 21,766 | 8,272 | (203) | 47,717 |
| Total liabilities and equity | 13,060 | 43,771 | 25,735 | 14,417 | 4,973 | 52,888 |
| Common shares outstanding (cover page) thousands of shares | 48,794 | 65,911 | 79,404 | 4,063 | 8,932 | 5,539 |
- † Share count changed about 1/20 in the period ending 2023-12-31, likely a stock split with no split ratio in the XBRL data; figures before that column are not adjusted.
Cash flows
CSVFiscal years (AGPU's year ends in late December)
| In thousands of dollars | Dec 31, 2020 | Dec 31, 2021 | Dec 31, 2022 | †Dec 31, 2023 | Dec 31, 2024 | Dec 31, 2025 |
|---|---|---|---|---|---|---|
| Net income (loss) | (25,884) | (19,657) | (25,738) | (13,984) | (12,664) | (233,095) |
| Stock-based compensation | 721 | 716 | 166 | 2 | 1 | 1,033 |
| Depreciation and amortization | 1,025 | 1,340 | 1,313 | 739 | 162 | 129 |
| Net cash from operating activities | (12,258) | (12,209) | (12,371) | (13,189) | — | — |
| Purchases of property and equipment | 298 | 910 | 420 | 276 | 10 | 0 |
| Net cash from investing activities | (167) | (10,608) | (476) | (302) | — | — |
| Proceeds from issuing common stock | 5,058 | 50,524 | 6,507 | 0 | 4,961 | 56,006 |
| Share repurchases | 0 | 12 | 28 | 2 | 0 | — |
| Net cash from financing activities | 12,953 | 50,341 | 6,715 | 149 | — | — |
| Net change in cash | 528 | 27,524 | (6,131) | (13,343) | (7,994) | 10,056 |
- † Share count changed about 1/20 in the period ending 2023-12-31, likely a stock split with no split ratio in the XBRL data; figures before that column are not adjusted.
Compare with peers
SIC 6199 and related industry codes, similar size. Each row is the latest quarter reported.
How peers are chosen
- SIC 6199 and related industry codes with public float (or, where float is missing, quarterly revenue) between 0.2x and 5x the company's.
- Each row is the latest quarter the company has reported, named in the Quarter column; when that filing is a 10-K, it is the fourth quarter, never the full year.
- Runway shows only for companies burning cash with under $10B of public float.
- * marks a quarter worked out from the filing totals: for a 10-K, the year less the first three quarters; for a 10-Q, the year-to-date total less the earlier one.
- A cell reading “not reported” means the filings give no figure for that quarter alone.
| Company | Cash ($K) | Revenue, quarter ($K) | Operating cash flow, quarter ($K) | Shares outstanding | Runway | Quarter |
|---|---|---|---|---|---|---|
| Axe Compute | 21,906 | not reported | not reported | 11.6M | — | 10-QJun 30, 2026 |
| OpenWorld | 5,092 | 1,908 | (291)* | 13.2M | 17.5 quarters | 10-QJun 30, 2026 |
| Soluna Holdings | 113,364 | 15,060 | (5,183)* | 244.6M | 21.9 quarters | 10-QJun 30, 2026 |
| Beneficient | 5,582 | 12,165 | (4,105) | not reported | 1.4 quarters | 10-QJun 30, 2026 |
| Sono Group | 166 | not reported | not reported | 1.4M | — | 10-QJun 30, 2026 |
| House of Doge | 662 | 38 | (1,581) | 84.9M | 0.4 quarters | 10-QJun 30, 2026 |
| Marygold Companies | 2,880 | 6,925* | 129* | 42.7M | — | 10-KJun 30, 2026 |
| TON Strategy | 28,805 | 15,019 | not reported | 55.1M | — | 10-QJun 30, 2026 |
| Big Digital Energy | 16,290 | 6,153 | (3,323)* | 5.7M | 4.9 quarters | 10-QJun 30, 2026 |
Not investment advice. Not affiliated with the U.S. SEC.