Revenue
$343.97K
Fiscal year ended 2026-08-31Operating income
-$2.63M
Fiscal year ended 2026-08-31Free cash flow
-$1.20M
Fiscal year ended 2026-08-31Valuation, from the filing
| Public float | $31.87M | Market value of stock held by non-affiliates, as stated on the cover page for 2025-11-30 |
|---|---|---|
| Float per share | $0.32 | Float divided by shares outstanding in the same filing. A floor under the share price on that date, not the price itself. |
| Float / revenue | 0.6× | A lower bound on the multiple, because affiliate holdings are excluded. |
Every figure here is drawn from the 10-K cover page and the statements behind it, so each one traces to a filing. Public float counts only stock held by non-affiliates, which makes these floors rather than estimates: a high multiple is conclusive, a low one may mean cheap or may mean closely held. The float was measured on 2025-11-30, not today, and each multiple below it uses the figures for the fiscal year ending 2026-05-31 — the year that filing covered.
How this compares in its industry
Percentile among the Perfumes, Cosmetics & Other Toilet Preparations filers on this site, highest value first. A high percentile means a large figure, which is good for a margin and not for leverage — the ranking says where the company sits, not whether that is where it should be.
| Measure | Reported | Percentile | |
|---|---|---|---|
| CapEx / revenue | 0.0% | 0th | |
| Current ratio | 0.60x | 0th | |
| Gross margin | 1.5% | 0th | |
| Revenue YoY growth | 1665.6% | 100th | |
| FCF margin | -14.1% | 11th | |
| Operating margin | -19.8% | 14th | |
| Net margin | -24.3% | 21th | |
| SBC / revenue | 2.3% | 64th |
Karbon-X Corp. (KARX) reported revenue of $343.97K and net income of -$3.96M for the fiscal year ended 2026-08-31. This page shows 10 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
| Metric | 2026-08-31 | 2026-05-31 | 2026-02-28 | 2025-11-30 | 2025-08-31 | 2025-05-31 | 2025-02-28 | 2024-11-30 | 2024-08-31 | 2024-05-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $343.97K | -$4.92M | $4.27M | $20.85M | $35.66M | $1.63M | $238.53K | $1.18M | $127.43K | $125.00K |
| Cost of revenue | $233.93K | -$5.00M | $5.80M | $18.84M | $35.37M | $1.53M | $97.85K | $644.24K | $94.10K | $118.14K |
| Gross profit | $110.04K | $85.25K | -$1.52M | $2.00M | $293.87K | $99.38K | $140.68K | $530.82K | $33.33K | $6.85K |
| Operating income | -$2.63M | -$3.47M | -$4.36M | -$869.06K | -$2.37M | -$2.94M | -$1.68M | -$1.21M | -$792.35K | -$536.50K |
| Net income | -$3.96M | -$4.37M | -$5.17M | -$1.45M | -$2.60M | -$3.40M | -$1.16M | -$1.16M | -$804.77K | -$581.22K |
| Research & development | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Weighted-average diluted shares | shares 96.55M | Unavailable | shares 87.99M | shares 87.25M | shares 82.31M | Unavailable | shares 79.21M | shares 81.74M | shares 81.50M | Unavailable |
| Pretax income | -$3.96M | -$4.37M | -$5.17M | -$1.45M | -$2.60M | -$3.40M | -$1.69M | -$1.16M | -$804.77K | -$581.22K |
| Income tax expense | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | Unavailable |
| Diluted EPS | $-0.04 | Unavailable | $-0.06 | $-0.02 | $-0.03 | Unavailable | $-0.02 | $-0.01 | $-0.01 | Unavailable |
| Selling, general & administrative | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| General & administrative | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Selling & marketing | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
Balance
| Metric | 2026-08-31 | 2026-05-31 | 2026-02-28 | 2025-11-30 | 2025-08-31 | 2025-05-31 | 2025-02-28 | 2024-11-30 | 2024-08-31 | 2024-05-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | $1.46M | $2.30M | $2.68M |
| Total assets | $7.67M | $9.62M | $20.40M | $18.44M | $7.44M | $6.78M | $7.31M | $6.34M | $3.29M | $3.97M |
| Current assets | $4.09M | $6.06M | $17.87M | $17.53M | $6.51M | $5.79M | $6.31M | $5.81M | $2.38M | $3.11M |
| Total liabilities | $16.61M | $15.60M | $27.30M | $20.81M | $8.79M | $8.15M | $6.24M | $4.05M | $139.00K | $1.14M |
| Current liabilities | $11.38M | $10.10M | $21.76M | $15.30M | $8.36M | $7.69M | $5.78M | $4.03M | $139.00K | $839.77K |
| Total equity incl. NCI | -$8.94M | -$5.98M | -$6.90M | -$2.37M | -$1.35M | -$1.37M | $1.06M | $2.29M | $3.15M | $2.83M |
| Temporary (mezzanine) equity | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Inventory | $721.01K | $649.97K | $1.61M | $1.49M | $847.02K | $99.64K | $93.96K | $73.67K | $362.89K | $316.74K |
| Accounts receivable | $542.92K | $634.29K | $4.75M | $5.23M | $8.01K | $1.78K | $4.66K | $0 | $11.71K | $120.28K |
| Goodwill | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Long-term debt | $4.89M | $4.88M | $4.88M | $4.87M | Unavailable | $0 | $0 | Unavailable | Unavailable | $0 |
| Accounts payable | $2.41M | $2.26M | $10.88M | $6.91M | $961.91K | $1.09M | $687.85K | $105.12K | $124.00K | $127.22K |
Cash flow
| Metric | 2026-08-31 | 2026-05-31 | 2026-02-28 | 2025-11-30 | 2025-08-31 | 2025-05-31 | 2025-02-28 | 2024-11-30 | 2024-08-31 | 2024-05-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | -$1.20M | -$3.15M | -$1.20M | -$836.91K | -$2.68M | -$2.00M | -$1.13M | -$1.90M | -$1.46M | -$59.99K |
| Capital expenditures | $576 | -$396 | Unavailable | Unavailable | $0 | $2.54K | Unavailable | Unavailable | Unavailable | -$727.41K |
| Investing cash flow | $1.80K | -$119.83K | -$1.71M | $0 | -$605.09K | -$2.54K | $0 | $0 | $0 | -$75.00K |
| Financing cash flow | $390.45K | $243.92K | $467.94K | $6.00M | $3.79M | $1.64M | $676.64K | $1.18M | $1.06M | $2.55M |
| Net change in cash | -$819.84K | -$2.90M | -$2.46M | $5.16M | $654.32K | -$226.53K | -$528.81K | -$839.16K | -$376.56K | $2.46M |
| Stock-based compensation | $243.29K | $214.85K | $597.16K | $264.30K | $187.31K | $188.38K | $90.98K | $290.26K | $0 | $0 |
| Common dividends paid | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Common share repurchases | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Depreciation & amortization | $53.95K | $69.99K | $48.38K | $36.09K | $43.35K | $1.31K | $676 | $700 | $542 | Unavailable |
Derived
| Metric | 2026-08-31 | 2026-05-31 | 2026-02-28 | 2025-11-30 | 2025-08-31 | 2025-05-31 | 2025-02-28 | 2024-11-30 | 2024-08-31 | 2024-05-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Free cash flow | -$1.20M | Unavailable | Unavailable | Unavailable | -$2.68M | -$2.01M | Unavailable | Unavailable | Unavailable | Unavailable |
| Gross margin | 32.0% | Unavailable | -35.6% | 9.6% | 0.8% | 6.1% | 59.0% | 45.2% | 26.2% | 5.5% |
| Operating margin | -765.3% | Unavailable | -102.1% | -4.2% | -6.6% | -179.8% | -704.8% | -102.6% | -621.8% | -429.2% |
| FCF margin | -348.6% | Unavailable | Unavailable | Unavailable | -7.5% | -122.8% | Unavailable | Unavailable | Unavailable | Unavailable |
| SBC / revenue | 70.7% | Unavailable | 14.0% | 1.3% | Unavailable | 11.5% | Unavailable | Unavailable | 0.0% | 0.0% |
| Current ratio | 0.36x | 0.60x | 0.82x | 1.15x | 0.78x | 0.75x | 1.09x | 1.44x | 17.10x | 3.71x |
| Revenue YoY growth | -99.0% | -401.1% | 1691.2% | 1674.2% | 27883.4% | 1206.8% | -3.5% | 3156.6% | 3290.9% | 6118.7% |
| Net margin | -1149.8% | Unavailable | -121.1% | -6.9% | -7.3% | -208.2% | -487.0% | -98.9% | -631.5% | -465.0% |
| R&D / revenue | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| CapEx / revenue | 0.2% | Unavailable | Unavailable | Unavailable | 0.0% | 0.2% | Unavailable | Unavailable | Unavailable | -582.0% |
| Long-term debt / equity | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Effective tax rate | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
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-Q/A · Filed 2026-10-21View SEC filing
10-Q · Filed 2026-10-20View SEC filing
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
Every accounting identity this site checks — the balance sheet, the gross profit bridge and the cash flow statement — reconciles in every period shown.