ELVG · XBRL financial data
Elvictor Group financial statements, every fiscal year
The same tables from 9 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 (ELVG'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 |
|---|---|---|---|---|---|---|
| Revenue | 467 | 2,387 | 2,476 | 2,362 | 2,421 | 2,428 |
| Cost of revenue | 117 | 370 | 400 | 493 | 553 | 623 |
| Cost of goods and services sold | — | — | 153 | — | — | — |
| Gross profit | 338 | 1,367 | 1,976 | 1,868 | 1,869 | 1,805 |
| Total operating expenses | 698 | 1,421 | 2,300 | 2,143 | 1,691 | 2,015 |
| Operating income (loss) | (360) | (54) | (324) | (275) | 178 | (210) |
| Interest expense | 1 | — | — | — | — | — |
| Other income (expense) | (448) | (43,111) | 127 | 84 | 60 | 75 |
| Income tax expense (benefit) | 1 | 0 | 41 | 32 | 44 | 15 |
| Net income (loss) | (356) | (43,165) | (239) | (223) | 200 | (176) |
| Earnings per share, basic USD per share | — | (0.14) | 0.00 | 0.00 | 0.00 | (0.21) |
| Earnings per share, diluted USD per share | — | (0.14) | 0.00 | 0.00 | 0.00 | (0.21) |
| Weighted average shares, basic thousands of shares | — | 306,361 | 414,059 | 414,449 | 414,449 | 829 |
| Weighted average shares, diluted thousands of shares | — | 306,361 | 414,059 | 414,449 | 414,449 | 829 |
- † Share count changed about 13x in the period ending 2021-12-31, likely a stock split with no split ratio in the XBRL data; figures before that column are not adjusted.
- † Share count changed about 1/500 in the period ending 2025-12-31, likely a stock split with no split ratio in the XBRL data; figures before that column are not adjusted.
Balance sheet
CSVFiscal years (ELVG'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 | 344 | 309 | 504 | 699 | 101 | 491 |
| Accounts receivable | 259 | 427 | 331 | 370 | 390 | 411 |
| Prepaid and other current assets | 2 | 2 | 59 | 138 | 96 | 58 |
| Total current assets | 603 | 1,020 | 1,270 | 1,664 | 1,484 | 979 |
| Property and equipment, net | — | 11 | 19 | 14 | 11 | 14 |
| Right-of-use asset | 70 | 23 | 22 | — | 252 | — |
| Total assets | 675 | 1,054 | 1,479 | 2,088 | 1,841 | 2,035 |
| Accounts payable | 12 | 78 | 34 | 32 | 17 | 40 |
| Accrued liabilities | — | — | 69 | 248 | 274 | 203 |
| Total current liabilities | 571 | 588 | 1,017 | 1,622 | 1,099 | 1,492 |
| Lease liability, non-current | — | — | 9 | 236 | — | — |
| Total liabilities | 641 | 611 | 1,027 | 1,858 | 1,308 | 1,677 |
| Accumulated deficit | (1,143) | (44,401) | (44,640) | (44,862) | (44,663) | (44,838) |
| Total stockholders' equity | 34 | 443 | 453 | 230 | 533 | 357 |
| Total liabilities and equity | 675 | 1,054 | 1,479 | 2,088 | 1,841 | 2,035 |
| Common shares outstanding (cover page) thousands of shares | 31,090 | 414,449 | 414,449 | 414,449 | 414,449 | 829 |
- † Share count changed about 13x in the period ending 2021-12-31, likely a stock split with no split ratio in the XBRL data; figures before that column are not adjusted.
- † Share count changed about 1/500 in the period ending 2025-12-31, likely a stock split with no split ratio in the XBRL data; figures before that column are not adjusted.
Cash flows
CSVFiscal years (ELVG'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) | (356) | (43,165) | (239) | (223) | 200 | (176) |
| Net cash from operating activities | 104 | (173) | 210 | 206 | (584) | 418 |
| Purchases of property and equipment | — | 13 | 15 | 5 | 7 | 11 |
| Net cash from investing activities | — | (13) | (15) | (11) | (15) | (28) |
| Proceeds from issuing common stock | 214 | 112 | — | — | — | — |
| Net cash from financing activities | 216 | 150 | — | — | — | — |
| Net change in cash | — | (35) | 195 | — | — | — |
- † Share count changed about 13x in the period ending 2021-12-31, likely a stock split with no split ratio in the XBRL data; figures before that column are not adjusted.
- † Share count changed about 1/500 in the period ending 2025-12-31, likely a stock split with no split ratio in the XBRL data; figures before that column are not adjusted.
Compare with peers
SIC 8742 and related industry codes, similar size. Each row is the latest quarter reported.
How peers are chosen
- SIC 8742 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 $10B of public float.
- * marks a quarter worked out from the filing totals: for a 10-Q, the year-to-date total less the earlier one.
- A cell reading “not reported” means the filings give no figure for that quarter alone.
| Company | Cash ($K) | Revenue, quarter ($K) | Operating cash flow, quarter ($K) | Shares outstanding | Runway | Quarter |
|---|---|---|---|---|---|---|
| Elvictor Group | 285 | 707 | 202* | 834,042 | — | 10-QJun 30, 2026 |
| RTB Digital | 492 | 2,328 | (3,104)* | 14.0M | 0.2 quarters | 10-Q/AJun 30, 2026 |
| Aeries Technology | 6,069 | 21,918 | 4,824 | not reported | — | 10-QJun 30, 2026 |
| Greenpro Capital | 634 | 302 | (338)* | 18.1M | 1.9 quarters | 10-QJun 30, 2026 |
| Panamera Holdings | 0 | 0 | (45)* | 79.9M | 0.0 quarters | 10-QApr 30, 2026 |
| Pharma-Bio Serv | 1,518 | 2,336 | 61 | 22.9M | — | 10-QJul 31, 2026 |
| Balance Labs | 117 | 7.3 | (99)* | 46.9M | 1.3 quarters | 10-QJun 30, 2026 |
| Nordicus Partners | 5.8 | not reported | (160) | 19.4M | 0.0 quarters | 10-QJun 30, 2026 |
| Mastech Digital | 37,939 | 41,987 | 2,648* | 12.0M | — | 10-QSep 30, 2026 |
Not investment advice. Not affiliated with the U.S. SEC.