Upexi, Inc.
NASDAQ:UPXI · NASDAQ Capital Market
-$0.04 today
Vol 2.56M · Avg 3.19M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NASDAQ:UPXI · Revenue to Net Income
Key Ratios
Analysis
$26.1M of revenue converted into -$228.4M of net income for the selected period. Gross margin is 85.9% and net margin is -1015.2%, showing how much revenue survives after costs and taxes. EPS is $-4.11, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $15.8M -39.2% | $26.0M -28.7% | $36.4M +58.0% | $23.1M -4.3% | $24.1M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $4.9M -62.5% | $13.2M -14.6% | $15.4M +88.2% | $8.2M -32.8% | $12.2M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $10.9M -15.3% | $12.8M -39.0% | $21.0M +41.4% | $14.9M +25.0% | $11.9M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 68.7% +19.4pp | 49.3% -8.4pp | 57.7% -6.8pp | 64.5% +15.1pp | 49.4% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $23.0M +2.0% | $22.5M -13.5% | $26.1M +31.7% | $19.8M +109.7% | $9.4M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $23.4M -33.8% | $35.3M +6.0% | $33.3M +55.9% | $21.4M +104.0% | $10.5M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $757.8K -79.4% | $3.7M +5.7% | $3.5M +27.4% | $2.7M +165.4% | $1.0M | $374.2M | $1.2B | $631.8M |
| EBITDA | -$12.1M -24.7% | -$9.7M -92.3% | -$5.1M -46.3% | -$3.5M -206.0% | $3.3M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | -76.6% -39.3pp | -37.4% -23.5pp | -13.9% +1.1pp | -15.0% -28.5pp | 13.5% | 5.6% | 46.3% | 42.0% |
| Operating Income | -$12.5M +44.4% | -$22.5M -82.9% | -$12.3M -89.3% | -$6.5M -554.8% | $1.4M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | -79.1% +7.3pp | -86.4% -52.7pp | -33.7% -5.6pp | -28.1% -34.1pp | 5.9% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $1.2M -62.4% | $3.1M -33.7% | $4.7M +2233.4% | $202.1K -61.9% | $530.4K | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$1.2M +62.3% | -$3.1M +32.8% | -$4.7M -4726.1% | $101.1K -62.5% | $269.4K | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | -$13.7M +46.6% | -$25.6M -51.0% | -$17.0M -165.4% | -$6.4M -476.6% | $1.7M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | -86.5% +11.9pp | -98.5% -51.9pp | -46.5% -18.8pp | -27.7% -34.7pp | 7.0% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $0 +100.0% | -$332.1K +89.1% | -$3.0M -488.2% | -$518.4K +59.6% | -$1.3M | $1.3B | -$1.6B | $745.2M |
| Net Income | -$13.7M +42.2% | -$23.7M -39.7% | -$16.9M -705.9% | -$2.1M -170.5% | $3.0M | $4.9B | $4.8B | $4.7B |
| Net Margin | -86.5% +4.4pp | -91.0% -44.5pp | -46.5% -37.4pp | -9.1% -21.5pp | 12.4% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | -$2 +92.8% | -$24 -46.8% | -$16 -12561.5% | -$0 -102.6% | $5 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | -$2 +92.8% | -$24 -46.8% | -$16 -12561.5% | -$0 -103.1% | $4 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $7.9M +670.4% | $1.0M -94.3% | $17.9M +10.2% | $16.2M +2619.9% | $596.5K | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $7.9M +670.4% | $1.0M -94.3% | $17.9M +10.2% | $16.2M +2175.9% | $712.9K | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Entravision Communications Corporation
NYSE:EVC
$881.74M
Starz Entertainment Corp.
NASDAQ:STRZ
$485.72M
ATN International, Inc.
NASDAQ:ATNI
$396.21M
trivago N.V.
NASDAQ:TRVG
$321.66M
The E.W. Scripps Company
NASDAQ:SSP
$320.44M
TrueCar, Inc.
TRUE
$225.91M
Crexendo, Inc.
NASDAQ:CXDO
$222.37M
RADCOM Ltd.
NASDAQ:RDCM
$211.11M
CuriosityStream Inc.
NASDAQ:CURI
$149.11M
The Arena Group Holdings, Inc.
AMEX:AREN
$52.84M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does UPXI generate?
Upexi, Inc. (UPXI) reported $15.81M of revenue in fiscal 2025.
Is UPXI profitable?
Upexi, Inc. (UPXI) reported -$13,684,209.00 of net income, with a net margin of -86.5%.
Explore More
Continue the stock analysis
Jump to another research area for this company.