SequelSEC

Karbon-X Corp. KARX

Perfumes, Cosmetics & Other Toilet Preparations · CIK 0001729637 · Fiscal year ends 0531

AnnualQuarterlyTTM
Revenue
$3.16M
Fiscal year ended 2025-05-31
Operating income
-$6.65M
Fiscal year ended 2025-05-31
Free cash flow
-$6.50M
Fiscal year ended 2025-05-31

Karbon-X Corp. (KARX) reported revenue of $3.16M and net income of -$7.05M for the fiscal year ended 2025-05-31. This page shows 7 annual periods of income statement, balance sheet and cash flow figures normalized from Karbon-X Corp.’s SEC filings, each linked to the filing it came from. It is classified by the SEC under Perfumes, Cosmetics & Other Toilet Preparations.

Income

Karbon-X Corp. income by fiscal year, in US dollars, normalized from SEC filings.
Metric2025-05-312024-05-312023-05-312022-05-312021-05-312020-05-312019-05-31
Revenue$3.16M$412.06K$9.83K$0$0$0$0
Cost of revenue$2.36M$356.10K$1.02K$0UnavailableUnavailableUnavailable
Gross profit$801.47K$55.95K$8.81K$0UnavailableUnavailableUnavailable
Operating income-$6.65M-$1.51M-$1.98M-$238.74KUnavailableUnavailableUnavailable
Net income-$7.05M-$2.74M-$1.99M-$234.75K-$30.69K-$36.45K-$15.29K
Research & developmentUnavailableUnavailableUnavailableUnavailableUnavailableUnavailableUnavailable
Weighted-average diluted sharesshares 83.56Mshares 77.17MUnavailableshares 64.96MUnavailableUnavailableUnavailable
Pretax income-$7.05M-$2.74M-$1.99M-$238.74KUnavailableUnavailableUnavailable
Income tax expenseUnavailableUnavailableUnavailableUnavailable$0$0$0
Diluted EPS$-0.08$-0.04UnavailableUnavailableUnavailableUnavailableUnavailable
Selling, general & administrativeUnavailableUnavailableUnavailableUnavailableUnavailableUnavailableUnavailable
General & administrativeUnavailableUnavailableUnavailableUnavailable$6.19K$4.65K$2.59K
Selling & marketingUnavailableUnavailableUnavailableUnavailableUnavailableUnavailableUnavailable

Balance

Karbon-X Corp. balance by fiscal year, in US dollars, normalized from SEC filings.
Metric2025-05-312024-05-312023-05-312022-05-312021-05-312020-05-312019-05-31
Cash & equivalentsUnavailable$2.68M$206.82K$477.34K$0$494$54
Total assets$6.78M$3.97M$2.52M$671.60KUnavailableUnavailableUnavailable
Current assets$5.79M$3.11M$312.17K$490.96K$20.35K$494$54
Total liabilities$8.15M$1.14M$249.90K$33.73KUnavailableUnavailableUnavailable
Current liabilities$7.44M$839.77K$194.48K$33.73K$85.60K$35.06K$13.06K
Total equity incl. NCI-$1.37M$2.83M$2.27M$637.87K$0$34.56K-$13.00K
Temporary (mezzanine) equityUnavailableUnavailableUnavailableUnavailableUnavailableUnavailableUnavailable
Inventory$99.64K$316.74K$80.75KUnavailableUnavailableUnavailableUnavailable
Accounts receivable$1.78K$120.28K$45.59K$10.81KUnavailableUnavailableUnavailable
GoodwillUnavailableUnavailableUnavailableUnavailableUnavailableUnavailableUnavailable
Long-term debt$0$0UnavailableUnavailableUnavailableUnavailableUnavailable
Accounts payable$1.09M$127.22K$69.73K$30.75K$4.21K$6.50K$4.70K

Cash flow

Karbon-X Corp. cash flow by fiscal year, in US dollars, normalized from SEC filings.
Metric2025-05-312024-05-312023-05-312022-05-312021-05-312020-05-312019-05-31
Operating cash flow-$6.50M-$1.10M-$1.49M-$184.59K-$142-$14.78K-$3.96K
Capital expenditures$2.54K$0$7.06K$3.25KUnavailableUnavailableUnavailable
Investing cash flow-$7.85K-$802.41K-$750.58K-$180.03K$0$0$0
Financing cash flow$4.56M$4.36M$1.96M$855.00K$0$15.22K$0
Net change in cash-$1.97M$2.47M-$270.52K$477.34K-$142$440-$3.96K
Stock-based compensation$627.50K$0$625.00K$0UnavailableUnavailableUnavailable
Common dividends paidUnavailableUnavailableUnavailableUnavailableUnavailableUnavailableUnavailable
Common share repurchasesUnavailableUnavailableUnavailableUnavailable$0$10Unavailable
Depreciation & amortizationUnavailableUnavailableUnavailableUnavailableUnavailableUnavailableUnavailable

Derived

Karbon-X Corp. derived by fiscal year, in US dollars, normalized from SEC filings.
Metric2025-05-312024-05-312023-05-312022-05-312021-05-312020-05-312019-05-31
Free cash flow-$6.50M-$1.10M-$1.49M-$187.84KUnavailableUnavailableUnavailable
Gross margin25.3%13.6%89.6%UnavailableUnavailableUnavailableUnavailable
Operating margin-210.1%-366.7%-20146.7%UnavailableUnavailableUnavailableUnavailable
FCF margin-205.5%-266.5%-15174.7%UnavailableUnavailableUnavailableUnavailable
SBC / revenue19.8%0.0%6356.1%UnavailableUnavailableUnavailableUnavailable
Current ratio0.78x3.71x1.61x14.56x0.24x0.01x0.00x
Revenue YoY growth667.8%4090.6%UnavailableUnavailableUnavailableUnavailableUnavailable
Net margin-222.9%-666.1%-20216.4%UnavailableUnavailableUnavailableUnavailable
R&D / revenueUnavailableUnavailableUnavailableUnavailableUnavailableUnavailableUnavailable
CapEx / revenue0.1%0.0%71.8%UnavailableUnavailableUnavailableUnavailable
Long-term debt / equityUnavailableUnavailableUnavailableUnavailableUnavailableUnavailableUnavailable
Effective tax rateUnavailableUnavailableUnavailableUnavailableUnavailableUnavailableUnavailable

Amounts are abbreviated; the exact reported value is carried in each cell. — means unavailable, not zero. Open KARX in the interactive workspace to inspect any figure back to its filing.

Source filings

10-K · Filed 2026-09-15View SEC filing
10-Q · Filed 2026-04-20View SEC filing
10-Q · Filed 2026-01-20View SEC filing
10-Q · Filed 2025-10-15View SEC filing
10-K/A · Filed 2025-09-17View SEC filing
10-Q · Filed 2025-04-18View SEC filing

Companies in the same industry

AXIL BNKK CABR CL COTY DQWS EL ELF EPC IPAR KVUE SHFH

Every accounting identity this site checks — the balance sheet, the gross profit bridge and the cash flow statement — reconciles in every period shown.