balance equationreview2023-06-30
Difference 2381052 exceeds tolerance 1000000. Presentation or filing-vintage differences need review.
Revenue
$629.31K
Fiscal year ended 2026-06-30Operating income
-$125.57K
Fiscal year ended 2026-06-30Free cash flow
-$54.84K
Fiscal year ended 2026-06-30Stemtech Corp (STEK) reported revenue of $629.31K and net income of -$292.36K for the fiscal year ended 2026-06-30. This page shows 10 annual periods of income statement, balance sheet and cash flow figures normalized from Stemtech Corp’s SEC filings, each linked to the filing it came from. It is classified by the SEC under Wholesale-Drugs, Proprietaries & Druggists' Sundries.
Income
| Metric | 2026-06-30 | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $629.31K | $462.96K | $458.11K | $852.30K | $697.92K | $868.05K | $1.31M | $1.03M | $1.33M | $1.38M |
| Cost of revenue | $163.64K | $109.30K | $103.43K | $169.82K | $145.91K | $147.78K | $268.59K | $380.20K | $332.18K | $345.37K |
| Gross profit | $465.67K | $353.65K | $354.68K | $682.48K | $552.02K | $720.26K | $1.05M | $651.42K | $993.62K | $1.04M |
| Operating income | -$125.57K | -$1.09M | -$863.94K | -$339.22K | -$300.99K | -$1.20M | $33.16K | -$716.47K | -$692.31K | -$1.01M |
| Net income | -$292.36K | -$1.25M | -$1.48M | -$809.41K | -$293.14K | -$1.46M | -$396.58K | -$1.17M | -$784.16K | -$1.42M |
| Research & development | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Weighted-average diluted shares | shares 2.08B | shares 812.14M | Unavailable | shares 150.10M | shares 142.44M | shares 118.70M | Unavailable | shares 120.57M | shares 116.75M | shares 83.47M |
| Pretax income | -$292.36K | -$1.25M | -$1.48M | -$812.54K | -$296.28K | -$1.46M | -$396.58K | -$1.17M | -$784.09K | -$1.42M |
| Income tax expense | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Diluted EPS | $0.00 | $0.00 | Unavailable | $-0.01 | $0.00 | $-0.01 | Unavailable | $-0.01 | $-0.01 | $-0.02 |
| Selling, general & administrative | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| General & administrative | $539.72K | $1.40M | $1.25M | $882.44K | $697.99K | $1.73M | $1.09M | $1.18M | $1.34M | $1.62M |
| Selling & marketing | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | $103.26K |
Balance
| Metric | 2026-06-30 | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Total assets | $3.16M | $3.25M | $3.15M | $3.76M | $3.87M | $3.75M | $3.78M | Unavailable | $3.69M | $3.61M |
| Current assets | $571.23K | $602.59K | $457.06K | $1.02M | $1.10M | $936.08K | $921.75K | Unavailable | $617.87K | $511.12K |
| Total liabilities | $11.11M | $11.06M | $10.59M | $10.30M | $10.32M | $9.44M | $8.74M | Unavailable | $8.62M | $8.06M |
| Current liabilities | $11.11M | $11.06M | $10.59M | $10.30M | $10.32M | $9.44M | $8.74M | Unavailable | $8.62M | $8.06M |
| Total equity incl. NCI | -$8.22M | -$8.08M | -$7.70M | -$6.55M | -$6.45M | -$5.68M | -$5.23M | Unavailable | -$4.93M | -$4.45M |
| Temporary (mezzanine) equity | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Inventory | $311.28K | $325.70K | $217.34K | $234.61K | $274.81K | $188.40K | $197.36K | Unavailable | $57.37K | $57.51K |
| Accounts receivable | $0 | $9.20K | $0 | $326.49K | $347.44K | $260.31K | $269.75K | Unavailable | $230.58K | $116.70K |
| Goodwill | $467.41K | $467.41K | $467.41K | $467.41K | $467.41K | $467.41K | $467.41K | Unavailable | $467.41K | $467.41K |
| Long-term debt | $4.40M | $4.16M | $4.16M | $4.12M | $4.14M | $4.16M | $3.82M | Unavailable | $3.73M | $3.73M |
| Accounts payable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
Cash flow
| Metric | 2026-06-30 | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | -$54.84K | -$425.88K | $127.00K | $24.97K | $74.95K | -$710.51K | -$270.92K | -$1.17M | -$176.36K | $1.02M |
| Capital expenditures | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Investing cash flow | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Financing cash flow | $200.16K | -$22.84K | $69.42K | -$161.55K | $473.38K | $78.75K | $1.01M | $0 | $17.02K | $51.72K |
| Net change in cash | -$9.38K | $17.90K | -$17.17K | -$17.03K | -$33.39K | $50.54K | $1.17M | -$1.17M | -$14.43K | $159.83K |
| Stock-based compensation | $109.46K | $108.26K | $110.67K | $110.67K | $109.46K | $108.26K | $209.06K | $0 | $121.73K | $109.46K |
| 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 | $41.87K | $41.87K | $41.86K | $41.88K | $41.88K | $41.88K | $185.00K | $0 | $5.33K | $154.14K |
Derived
| Metric | 2026-06-30 | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Free cash flow | -$54.84K | -$425.88K | $127.00K | $24.97K | $74.95K | -$710.51K | -$270.92K | -$1.17M | -$176.36K | $1.02M |
| Gross margin | 74.0% | 76.4% | 77.4% | 80.1% | 79.1% | 83.0% | 79.6% | 63.1% | 74.9% | 75.0% |
| Operating margin | -20.0% | -236.4% | -188.6% | -39.8% | -43.1% | -138.8% | 2.5% | -69.5% | -52.2% | -73.1% |
| FCF margin | -8.7% | -92.0% | 27.7% | 2.9% | 10.7% | -81.9% | -20.6% | -113.5% | -13.3% | 73.6% |
| SBC / revenue | 17.4% | 23.4% | Unavailable | 13.0% | 15.7% | 12.5% | Unavailable | 0.0% | 9.2% | 7.9% |
| Current ratio | 0.05x | 0.05x | 0.04x | 0.10x | 0.11x | 0.10x | 0.11x | Unavailable | 0.07x | 0.06x |
| Revenue YoY growth | -9.8% | -46.7% | -65.1% | -17.4% | -47.4% | -37.2% | -3.5% | -20.5% | 17.5% | 22.0% |
| Net margin | -46.5% | -270.6% | Unavailable | -95.0% | -42.0% | -167.7% | Unavailable | -113.5% | -59.1% | -102.6% |
| R&D / revenue | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| CapEx / revenue | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| 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 STEK in the interactive workspace to inspect any figure back to its filing.
Source filings
10-Q · Filed 2026-08-14View SEC filing
10-Q · Filed 2026-06-22View SEC filing
10-K · Filed 2026-05-29View SEC filing
10-Q · Filed 2025-11-19View SEC filing
10-Q · Filed 2025-08-19View SEC filing
10-Q · Filed 2025-07-17View SEC filing
Reconciliation checks needing review
1 period on this page do not reconcile under this site’s normalization. Read that as a limitation here before an observation about the company: the figures are the filer’s own, the filings linked above are authoritative, and a difference usually means the concepts this site selected do not match how this filer presents its statements. Nothing is adjusted to make a check pass.