ONEI · XBRL financial data

OneMeta financial statements, every quarter

The same tables from 14 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

Fiscal quarters (ONEI's year ends in late December)

In thousands of dollars	Q3 FY23Sep 30, 2023	Q4 FY23Dec 31, 2023	Q1 FY24Mar 31, 2024	Q2 FY24Jun 30, 2024	Q3 FY24Sep 30, 2024	Q4 FY24Dec 31, 2024	Q1 FY25Mar 31, 2025	Q2 FY25Jun 30, 2025	Q3 FY25Sep 30, 2025	Q4 FY25Dec 31, 2025	Q1 FY26Mar 31, 2026	Q2 FY26Jun 30, 2026
Revenue from contracts with customers	9	14*	5	5	3	17*	129	701	(226)*	202*	180	439
Cost of revenue	—	—	—	—	—	—	—	92	(46)*	71*	66	138
Gross profit	—	—	—	5	—	—	129	609	(180)*	131*	115	302
Research and development	204	217*	233	219	202	243*	350	123	251*	333*	406	366
General and administrative	515	43*	464	671	537	1,265*	481	663	(39)*	1,120*	1,938	687
Total operating expenses	1,056	1,054*	936	1,057	904	1,656*	1,058	989	131*	1,613*	2,500	1,225
Operating income (loss)	(1,047)	(1,041)*	(930)	(1,051)	(901)	(1,639)*	(930)	(379)	(311)*	(1,483)*	(2,386)	(923)
Interest expense	11	12*	7	19	35	13*	25	88	49*	108*	926	1,341
Other income (expense)	—	—	—	—	—	—	—	—	—	—	—	(5)
Net income (loss)	(1,058)	(1,052)*	(937)	(1,071)	(935)	(1,653)*	(954)	(467)	(360)*	(1,590)*	(3,307)	(2,270)
Earnings per share, basic USD per share	(0.03)	(0.03)*	(0.03)	(0.03)	(0.03)	(0.05)*	(0.03)	(0.01)	—	—	(0.09)	(0.06)
Earnings per share, diluted USD per share	(0.03)	(0.03)*	(0.03)	(0.03)	(0.03)	(0.05)*	(0.03)	(0.01)	—	—	(0.09)	(0.06)
Weighted average shares, basic thousands of shares	30,224	30,699*	33,046	33,165	33,721	35,584*	37,791	38,873	—	—	38,891	38,891
Weighted average shares, diluted thousands of shares	30,224	30,699*	33,046	33,165	33,721	35,584*	37,791	38,873	—	—	38,891	38,891

Fiscal quarters (ONEI's year ends in late December)

In thousands of dollars	Q3 FY23Sep 30, 2023	Q4 FY23Dec 31, 2023	Q1 FY24Mar 31, 2024	Q2 FY24Jun 30, 2024	Q3 FY24Sep 30, 2024	Q4 FY24Dec 31, 2024	Q1 FY25Mar 31, 2025	Q2 FY25Jun 30, 2025	Q3 FY25Sep 30, 2025	Q4 FY25Dec 31, 2025	Q1 FY26Mar 31, 2026	Q2 FY26Jun 30, 2026
Cash and cash equivalents	213	1,130	200	323	24	216	42	41	138	5	60	49
Accounts receivable	12	7	6	6	6	5	44	71	68	23	50	105
Prepaid and other current assets	—	7	14	10	16	94	93	12	24	95	83	21
Total current assets	225	1,144	221	339	47	315	179	124	230	122	244	175
Property and equipment, net	—	—	—	—	—	—	—	—	—	2	2	2
Total assets	1,009	1,144	221	339	47	315	179	124	230	124	245	177
Accounts payable	473	523	418	476	583	586	768	697	885	927	1,038	1,104
Accrued liabilities	—	—	—	—	—	18	61	65	114	134	—	—
Total current liabilities	1,364	1,026	914	1,544	1,865	3,000	3,734	3,499	4,307	3,044	6,319	6,365
Total liabilities	1,364	1,026	914	1,544	1,865	3,000	3,734	3,499	4,307	4,432	6,319	6,365
Accumulated deficit	(32,856)	(33,909)	(34,846)	(35,916)	(36,852)	(39,516)	(40,470)	(40,938)	(41,765)	(43,356)	(46,663)	(48,933)
Total stockholders' equity	(355)	118	(694)	(1,204)	(1,818)	(2,685)	(3,555)	(3,374)	(4,077)	(4,308)	(6,074)	(6,188)
Total liabilities and equity	1,009	1,144	221	339	47	315	179	124	230	124	245	177
Common shares outstanding (cover page) thousands of shares	24,984	32,995	33,083	33,665	33,965	37,791	37,791	37,791	38,891	38,891	38,891	38,891

Fiscal quarters (ONEI's year ends in late December)

In thousands of dollars	Q3 FY23Sep 30, 2023	Q4 FY23Dec 31, 2023	Q1 FY24Mar 31, 2024	Q2 FY24Jun 30, 2024	Q3 FY24Sep 30, 2024	Q4 FY24Dec 31, 2024	Q1 FY25Mar 31, 2025	Q2 FY25Jun 30, 2025	Q3 FY25Sep 30, 2025	Q4 FY25Dec 31, 2025	Q1 FY26Mar 31, 2026	Q2 FY26Jun 30, 2026
Net income (loss)	(1,058)	(1,052)*	(937)	(1,071)	(935)	(1,653)*	(954)	(467)	(360)*	(1,590)*	(3,307)	(2,270)
Stock-based compensation	54*	(1)*	85	92*	95*	785*	84	107*	84*	141*	131	1,312*
Net cash from operating activities	(585)*	(832)*	(965)	(783)*	(632)*	(231)*	(617)	(373)*	(381)*	(1,668)*	(32)	2,404*
Purchases of property and equipment	—	—	—	—	—	—	—	—	—	year only	—	—
Net cash from investing activities	—	—	—	—	—	—	—	—	—	year only	—	—
Proceeds from issuing common stock	175*	1,749*	35	466	225	0*	—	—	0*	0*	—	—
Proceeds from issuing equity	—	—	—	—	—	—	—	—	0*	—	—	—
Net cash from financing activities	175*	1,749*	35	907*	333*	423*	443	372*	478*	1,536*	88	(2,415)*
Net change in cash	(410)*	917*	(930)	123*	(299)*	192*	(174)	(1)*	97*	(134)*	56	(11)*

SIC 7374 and related industry codes, similar size. Each row is the latest quarter reported.

How peers are chosen

SIC 7374 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
OneMeta	49	439	2,404*	38.9M	—	Q2 FY26 10-QJun 30, 2026
Tessera Defense & Homeland Security	347	332	(1,170)*	26.7M	0.5 quarters	Q2 FY26 10-QJun 30, 2026
Banzai International	646	2,273	(3,865)*	2.7M	0.2 quarters	Q2 FY26 10-QJun 30, 2026
Upay	117	285	(0.1)*	18.7M	3.1 quarters	Q2 FY26 10-QAug 31, 2026
Skkynet Cloud Systems	1,586	561	195*	53.1M	—	Q3 FY26 10-QJul 31, 2026
Webstar Technology Group	1.3	not reported	(513)	405.6M	0.0 quarters	Q1 FY26 10-QMar 31, 2026
Wewards	0	0	0	107.5M	—	Q1 FY27 10-QAug 31, 2026
Smith Micro Software	2,795	4,341	(882)*	5.6M	3.2 quarters	Q2 FY26 10-QJun 30, 2026
Motorsport Games	3,946	3,540	1,122*	not reported	—	Q2 FY26 10-QJun 30, 2026

Not investment advice. Not affiliated with the U.S. SEC.