Pulling SEC filings + quote and writing the call…
| Fiscal year | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | — | $120K | $143K | $28.5K | $15.0K | $113K | $1.25M | $8.00K |
| Revenue growth | — | — | 19.0% | -80.0% | -47.4% | 656.1% | 1002.1% | -99.4% |
| Gross profit | — | — | $143K | $27.0K | $15.0K | $113K | — | — |
| Gross margin | — | — | 100.0% | 94.8% | 100.0% | 100.0% | — | — |
| Operating income | — | -$166K | -$6.40K | -$220K | -$348K | -$302K | $852K | -$305K |
| Operating margin | — | -138.1% | -4.5% | -772.6% | -2321.8% | -266.0% | 68.1% | -3811.5% |
| Net income | -$86.1K | -$216K | $11.5M | -$9.77M | -$1.71M | -$500K | $642K | -$943K |
| Net margin | — | -179.7% | 8067.5% | -34268.1% | -11426.1% | -441.2% | 51.4% | -11793.0% |
| EPS (diluted) | — | $0.00 | $0.41 | -$0.35 | -$0.06 | -$0.02 | -$0.03 | $0.02 |
| Fiscal year | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | — | -$23.0K | -$13.5K | -$210K | -$280K | -$278K | -$169K | -$134K |
| Fiscal year | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | $121K | $560K | $599K | $525K | $253K | $93.9K | $41.2K | $28.9K |
| Total assets | — | $641K | $12.1M | $2.35M | $713K | $194K | $1.15M | $395K |
| Total liabilities | — | $106K | $39.2K | $29.6K | $34.1K | $16.2K | $206K | $278K |
| Shareholders' equity | $107K | $535K | $12.1M | $2.32M | $679K | $178K | $940K | $117K |
| Retained earnings | — | -$300K | $11.2M | $1.46M | -$256K | -$757K | -$114K | -$1.06M |
| Shares (wtd avg diluted) | — | 10.8B | 28.4M | 28.0M | 27.9M | 27.9M | 27.9M | 27.9M |
Every figure is extracted from Hestia Insight 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for all users, generated on a schedule from SEC filings plus a delayed/third-party price feed — may be wrong or out of date, and is not a recommendation to buy or sell any security.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.