OPNW · XBRL financial data

OpenWorld 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 (OPNW's year ends in late December)

In thousands of dollars	FY 2020Dec 31, 2020	FY 2021Dec 31, 2021	FY 2022Dec 31, 2022	FY 2023Dec 31, 2023	FY 2024Dec 31, 2024	FY 2025Dec 31, 2025
Revenue	343	867	19,576	25,313	24,207	16,398
Cost of revenue	62	268	13,088	16,310	15,545	10,077
Gross profit	281	599	6,488	9,003	8,662	6,321
Research and development	19	51	89	107	70	20
General and administrative	2,151	4,216	8,428	10,586	3,852	3,416
Total operating expenses	3,849	5,430	10,235	12,331	13,052	11,391
Operating income (loss)	(3,568)	(470)	(3,747)	(3,328)	(4,390)	(5,070)
Interest expense	—	—	—	31	—	—
Income tax expense (benefit)	—	—	—	0	0	(1,120)
Net income (loss)	(5,902)	3,612	(14,398)	(3,390)	(3,824)	(4,905)
Earnings per share, basic USD per share	(1.48)	0.51	(1.70)	(0.35)	(0.37)	(0.39)
Earnings per share, diluted USD per share	(1.48)	0.49	(1.70)	(0.35)	(0.37)	(0.39)
Weighted average shares, basic thousands of shares	3,980	7,111	8,466	9,766	10,403	12,620
Weighted average shares, diluted thousands of shares	3,980	7,383	8,466	9,766	10,403	12,620

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

In thousands of dollars	FY 2020Dec 31, 2020	FY 2021Dec 31, 2021	FY 2022Dec 31, 2022	FY 2023Dec 31, 2023	FY 2024Dec 31, 2024	FY 2025Dec 31, 2025
Cash and cash equivalents	7,939	9,422	3,411	3,032	2,823	4,353
Short-term investments	—	88	—	—	—	—
Accounts receivable	31	297	4,448	3,017	2,636	857
Inventory	54	52	81	38	39	37
Prepaid and other current assets	—	240	333	254	131	154
Total current assets	8,201	10,011	9,458	7,686	6,362	7,727
Property and equipment, net	73	45	292	240	116	20
Right-of-use asset	—	—	469	468	236	—
Goodwill	—	—	3,988	5,384	3,988	2,926
Total assets	8,774	21,688	20,752	20,705	16,067	13,018
Accounts payable	—	341	3,912	3,310	2,971	745
Accrued liabilities	—	109	902	988	660	530
Total current liabilities	383	450	5,429	5,141	4,239	2,025
Lease liability, non-current	—	—	359	307	139	—
Total liabilities	455	521	7,166	8,174	5,853	2,025
Accumulated deficit	(67,673)	(64,061)	(78,459)	(81,849)	(85,673)	(90,578)
Total stockholders' equity	8,319	21,167	13,586	12,531	10,214	10,993
Total liabilities and equity	8,774	21,688	20,752	20,705	16,067	13,018
Common shares outstanding (cover page) thousands of shares	7,359	7,261	9,362	10,145	12,355	13,119

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

In thousands of dollars	FY 2020Dec 31, 2020	FY 2021Dec 31, 2021	FY 2022Dec 31, 2022	FY 2023Dec 31, 2023	FY 2024Dec 31, 2024	FY 2025Dec 31, 2025
Net income (loss)	(5,902)	3,612	(14,398)	(3,390)	(3,824)	(4,905)
Stock-based compensation	—	39	96	—	—	—
Net cash from operating activities	(2,281)	(3,254)	(2,551)	244	871	603
Purchases of property and equipment	—	12	—	27	7	18
Net cash from investing activities	(125)	(2,851)	(7,884)	(1,195)	(575)	(2,733)
Net cash from financing activities	10,092	7,588	4,424	634	(616)	3,660
Net change in cash	—	—	—	(316)	(272)	1,530

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
OpenWorld	5,092	1,908	(291)*	13.2M	17.5 quarters	Q2 FY26 10-QJun 30, 2026
Axe Compute	21,906	not reported	not reported	11.6M	—	Q2 FY26 10-QJun 30, 2026
Soluna Holdings	113,364	15,060	(5,183)*	244.6M	21.9 quarters	Q2 FY26 10-QJun 30, 2026
Beneficient	5,582	12,165	(4,105)	not reported	1.4 quarters	Q1 FY27 10-QJun 30, 2026
Sono Group	166	not reported	not reported	1.4M	—	Q2 FY26 10-QJun 30, 2026
House of Doge	662	38	(1,581)	84.9M	0.4 quarters	Q1 FY26 10-QJun 30, 2026
Marygold Companies	2,880	6,925*	129*	42.7M	—	Q4 FY26 10-KJun 30, 2026
TON Strategy	28,805	15,019	not reported	55.1M	—	Q2 FY26 10-QJun 30, 2026
Big Digital Energy	16,290	6,153	(3,323)*	5.7M	4.9 quarters	Q2 FY26 10-QJun 30, 2026

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