Pulling SEC filings + quote and writing the call…
| Fiscal year | FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $753K | $452K | $8.62M | $9.28M |
| Revenue growth | — | — | — | — | — | — | — | -39.9% | 1804.8% | 7.7% |
| Gross profit | — | — | — | — | — | — | $274K | -$4.08K | $1.06M | $450K |
| Gross margin | — | — | — | — | — | — | 36.4% | -0.9% | 12.2% | 4.8% |
| Operating income | -$316K | -$162K | -$96.7K | -$88.0K | -$73.8K | -$63.0K | $192K | -$344K | $168K | -$2.71M |
| Operating margin | — | — | — | — | — | — | 25.5% | -76.0% | 2.0% | -29.2% |
| Net income | -$684K | $37.9K | -$96.7K | -$88.0K | -$73.8K | -$74.4K | $144K | -$341K | $54.5K | -$2.64M |
| Net margin | — | — | — | — | — | — | 19.1% | -75.4% | 0.6% | -28.4% |
| EPS (diluted) | — | — | -$0.02 | -$0.02 | -$0.01 | $0.03 | $0.10 | — | — | — |
| Fiscal year | FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | -$540K | -$225K | -$110K | -$91.5K | -$73.2K | -$74.2K | -$84.2K | $325K | $113K | -$3.23M |
| Fiscal year | FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | $0.00 | $2.36K | $2.00K | $3.97K | $3.97K | $20.3K | $21.2K | $256K | $413K | $2.41M |
| Total assets | $31.6K | $2.36K | $6.00K | $16.0K | $16.0K | $18.0K | $760K | $320K | $912K | $3.15M |
| Total liabilities | — | — | — | $193K | $267K | $343K | $656K | $599K | $122K | $159K |
| Shareholders' equity | -$427K | -$9.14K | -$88.9K | -$177K | -$251K | -$325K | $97.6K | -$271K | $742K | $2.98M |
| Retained earnings | -$1.16M | -$1.12M | -$1.22M | -$1.30M | -$1.38M | -$1.45M | $64.7K | -$277K | -$222K | -$2.86M |
| Shares (wtd avg diluted) | 694K | 5.05M | 5.05M | 5.05M | 4.75M | 2.45M | 1.50M | 5.90M | 14.8M | 16.5M |
Every figure is extracted from Tianci International, Inc.’s annual reports as filed with the SEC (XBRL company facts) — no third-party estimates. Fiscal years are labeled by period end; filers occasionally re-tag concepts, so a sparse cell means the company didn’t report that concept for that year. Free cash flow = operating cash flow − capital expenditures.
Research and education only — not financial advice. TENKis not a registered investment adviser or broker-dealer and gives no personalized advice. Every call is impersonal — identical for all users, generated on a schedule from SEC filings plus a delayed/third-party price feed — may be wrong or out of date, and is not a recommendation to buy or sell any security. The operator and an affiliated trading operation may hold or trade the securities TENK rates; see Disclosures. Past performance does not guarantee future results. Do your own research.