ONEI · XBRL financial data

OneMeta financial statements, every fiscal year

The same tables from 7 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 years (ONEI's year ends in late December)

In thousands of dollars	FY 2011Dec 31, 2011	FY 2012Dec 31, 2012	FY 2013†Dec 31, 2013	FY 2023Dec 31, 2023	FY 2024Dec 31, 2024	FY 2025Dec 31, 2025
Revenue	66	—	—	—	—	—
Revenue from contracts with customers	—	—	—	71	31	1,506
Cost of revenue	—	—	—	—	—	209
Gross profit	27	—	—	—	31	1,297
Research and development	—	—	84	757	897	1,179
General and administrative	2,126	899	349	4,074	2,937	2,888
Total operating expenses	2,584	581	436	6,175	4,553	4,780
Other operating income (expense)	(1,106)	(562)	(471)	—	—	—
Operating income (loss)	—	—	—	(6,104)	(4,522)	(3,482)
Interest expense	(1,106)	(73)	3	43	74	357
Net income (loss)	(3,663)	(1,143)	(908)	(6,147)	(4,596)	(3,840)
Earnings per share, basic USD per share	—	—	—	(0.22)	(0.17)	(0.10)
Earnings per share, diluted USD per share	—	—	—	(0.22)	(0.17)	(0.10)
Weighted average shares, basic thousands of shares	—	—	—	28,546	33,883	38,612
Weighted average shares, diluted thousands of shares	—	—	—	28,546	33,883	38,612

† Share count changed about 1/10 in the period ending 2013-12-31, likely a stock split with no split ratio in the XBRL data; figures before that column are not adjusted.

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

In thousands of dollars	FY 2011Dec 31, 2011	FY 2012Dec 31, 2012	FY 2013†Dec 31, 2013	FY 2023Dec 31, 2023	FY 2024Dec 31, 2024	FY 2025Dec 31, 2025
Cash and cash equivalents	—	25	1	1,130	216	5
Accounts receivable	—	—	—	7	5	23
Prepaid and other current assets	—	—	—	7	94	95
Total current assets	—	25	1	1,144	315	122
Property and equipment, net	55	184	3	—	—	2
Total assets	55	32	4	1,144	315	124
Accounts payable	352	179	168	523	586	927
Accrued liabilities	110	93	29	—	18	134
Total current liabilities	1,826	1,381	1,039	1,026	3,000	3,044
Total liabilities	—	1,381	1,039	1,026	3,000	4,432
Accumulated deficit	(11,679)	(13,145)	(14,052)	(33,909)	(39,516)	(43,356)
Total stockholders' equity	(1,771)	(1,350)	(1,635)	118	(2,685)	(4,308)
Total liabilities and equity	55	32	4	1,144	315	124
Common shares outstanding (cover page) thousands of shares	87,690	327,906	31,932	32,995	37,791	38,891

† Share count changed about 1/10 in the period ending 2013-12-31, likely a stock split with no split ratio in the XBRL data; figures before that column are not adjusted.

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

In thousands of dollars	FY 2011Dec 31, 2011	FY 2012Dec 31, 2012	FY 2013†Dec 31, 2013	FY 2023Dec 31, 2023	FY 2024Dec 31, 2024	FY 2025Dec 31, 2025
Net income (loss)	(3,663)	(1,143)	(908)	(6,147)	(4,596)	(3,840)
Stock-based compensation	194	102	—	145	1,057	416
Net cash from operating activities	(846)	(658)	(416)	(2,378)	(2,611)	(3,039)
Purchases of property and equipment	—	—	—	—	—	2
Net cash from investing activities	—	—	—	—	—	(2)
Proceeds from issuing common stock	420	—	—	3,107	726	475
Net cash from financing activities	820	683	391	3,107	1,697	2,829
Net change in cash	—	—	—	729	(914)	(211)

† Share count changed about 1/10 in the period ending 2013-12-31, likely a stock split with no split ratio in the XBRL data; figures before that column are not adjusted.

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.