Company Analysis

Lunai Bioworks Inc. (LNAI)

Nasdaq: LNAI · Pharmaceutical Preparations · Suite 906 Los Angeles, CA · filing with the SEC since 2011
Grade3.5
◀ Past 3.3● Present 2.6▶ Future 4.3
5 est.

Income statement, as filed

In US dollars (USD), as filed; per-share figures in US dollars; share counts. The fiscal year ends in June.
Income statement, by fiscal year, newest first
Fiscal yearFY 2026FY 2025FY 2024FY 2023FY 2022FY 2021FY 2020FY 2019FY 2018FY 2017
Period endingJun 30, 2026Jun 30, 2025Jun 30, 2024Jun 30, 2023Jun 30, 2022Jun 30, 2021Jun 30, 2020Jun 30, 2019Jun 30, 2018Jun 30, 2017
Report filedOct 13, 2026Sep 29, 2025Oct 10, 2024Oct 2, 2023Feb 27, 2023Sep 24, 2021Sep 23, 2020Sep 30, 2019Oct 1, 2018Sep 29, 2017
Revenue51,992·········
For lenders
Net interest income···-126,620122,041·····
Research and development24,518537,4282,708,8294,165,1978,372,80015,720,262r4,694,3492,498,107616,96162,763
General and administrative7,799,97017,880,05024,557,60815,318,19814,329,8017,557,990r7,120,8358,420,216r3,899,718r933,845r
Total operating expenses8,749,925188,966,00281,639,29638,556,891116,079,19123,401,78711,923,76810,990,0325,329,329r2,400,427r
Total costs and expenses········8,168,8882,400,427
Operating income-8,697,933-188,966,002-81,639,296-38,556,891-116,079,191-23,401,787-11,923,768-10,990,032-5,329,329r-2,400,427r
Interest expense235,074725,6841,011,322580,344372,844379,608104,28043143,262·
Interest and investment income····122,04113,17950,29673,48745,816·
Total non-operating income (expense)5,135,45410,958,513-6,786,532r-1,127,1652,645,833-3,447,096507,410-7,026,448-1,094,222192,720
Income before income taxes···-39,684,056-113,433,358-26,848,883-11,416,358-18,016,480-6,423,551-2,207,707r
Income tax expense1,4061,4740·34-125,276··-111,716-64,877
Net income including non-controlling interests-3,562,479-178,007,489-88,425,828r-39,684,056····-9,151,394-2,528,270
Net income-3,562,479-178,007,489-88,425,828r-39,684,056-113,433,392-26,723,607-11,416,358-18,016,480-6,311,835r-2,142,830r
Earnings per share, basic-1.06-86.27r-72.80rb-56.80b-172.80b·····
Earnings per share, diluted-1.06-86.27r-72.80rb-56.80b-172.80b·····
Earnings per share, basic and diluted·····-45.60b-20.00b-38.40b-23.20rb-13.60rb
Weighted average shares, basic3,360,9032,063,275r1,218,894rb703,317b656,600b····153,331b
Weighted average shares, diluted3,360,9032,063,275r1,218,894rb703,317b656,600b·····
Weighted average shares, basic and diluted·····589,591b579,134b469,401b274,256b153,331b
As filed with the SEC, each figure from the newest report that carries it, and linked to it. Nothing here is computed.Share counts and per-share figures are on the newest report's basis, after the 1-for-80 reverse split.A dot is a line not tagged for that period. r restated by the company in a later report; b a share figure put on the newest basis or filed in the wrong unit. Hover a figure for its filing and note.
What each line is, and the XBRL concept behind it
Revenue what customers paid for what it soldus-gaap:Revenues
Net interest income interest earned less interest paidus-gaap:InterestIncomeExpenseNet
Research and development spent on inventing what it sells nextus-gaap:ResearchAndDevelopmentExpense
General and administrative the cost of running the company itselfus-gaap:GeneralAndAdministrativeExpense
Total operating expenses the running costs togetherus-gaap:OperatingExpenses
Total costs and expenses every operating cost, the cost of revenue includedus-gaap:OperatingCostsAndExpenses
Operating income profit from running the business, before interest and taxus-gaap:OperatingIncomeLoss
Interest expense what its borrowing costus-gaap:InterestExpenseNonoperating
us-gaap:InterestExpenseDebt
us-gaap:InterestExpense
Interest and investment income what its cash and investments earnedus-gaap:InvestmentIncomeInterest
us-gaap:InterestIncomeOther
Total non-operating income (expense) everything outside the business, togetherus-gaap:NonoperatingIncomeExpense
Income before income taxes profit before taxus-gaap:IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
us-gaap:IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
Income tax expense tax charged on the period's profitus-gaap:IncomeTaxExpenseBenefit
Net income including non-controlling interests the whole group's profit, minority holders' share includedus-gaap:ProfitLoss
Net income the profit or loss that belongs to the company's shareholdersus-gaap:NetIncomeLoss
Earnings per share, basic net income per share outstandingus-gaap:EarningsPerShareBasic
Earnings per share, diluted net income per share, counting every share that could be issuedus-gaap:EarningsPerShareDiluted
Earnings per share, basic and diluted net income per share, where both counts are the sameus-gaap:EarningsPerShareBasicAndDiluted
Weighted average shares, basic the average count of shares outstandingus-gaap:WeightedAverageNumberOfSharesOutstandingBasic
Weighted average shares, diluted the average count with every share that could be issuedus-gaap:WeightedAverageNumberOfDilutedSharesOutstanding
Weighted average shares, basic and diluted the average count, where both counts are the sameus-gaap:WeightedAverageNumberOfShareOutstandingBasicAndDiluted
SI Assistanton LNAI · research, not advice