NASDAQ : FLUX
Flux Power Holdings, Inc. — Financial statements
Industrials · Electrical Equipment & Parts · United States
Last price 0.441 USD (Oct 29, 2026, 4:00 PM EDT) · Market cap 9.54M
Overview · Financial statements · Key statistics · Dividends · Company profile · Price history · Reports
Financial statements
Flux Power Holdings, Inc. (FLUX) reported revenue of 42.13M USD (TTM). Five years of income statement, balance sheet, cash flow and ratios below.
Income statement
Fiscal year July - June; amounts in USD.
| TTM | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|---|
| Revenue | 42.13M | 42.13M | 66.43M | 60.82M | 66.49M | 42.33M |
| Cost of Revenue | 29.41M | 29.41M | 44.69M | 43.59M | 50.60M | 36.73M |
| Gross Profit | 12.72M | 12.72M | 21.74M | 17.23M | 15.89M | 5.61M |
| Selling, General & Admin | 16.38M | 16.38M | 22.30M | 18.93M | 17.62M | 15.52M |
| Research & Development | 2.81M | 2.81M | 4.46M | 4.92M | 4.68M | 6.31M |
| Operating Expenses | 19.19M | 19.19M | 26.77M | 23.85M | 22.30M | 21.83M |
| Operating Income | -6.47M | -6.47M | -5.03M | -6.62M | -6.41M | -16.22M |
| Interest Expense | -853.00K | -853.00K | -1.56M | -1.72M | -1.34M | -252.00K |
| Other Non Operating Income (Expenses) | -121.00K | -121.00K | -81.00K | 8.00K | ||
| EBT Excluding Unusual Items | -7.45M | -7.45M | -6.67M | -8.33M | -7.74M | -16.47M |
| Pretax Income | -7.45M | -7.45M | -6.67M | -8.33M | -7.74M | -16.47M |
| Net Income | -7.45M | -7.45M | -6.67M | -8.33M | -7.74M | -16.47M |
| Net Income to Common | -7.45M | -7.45M | -6.67M | -8.33M | -7.74M | -16.47M |
| Shares Outstanding (Basic) | 19.83M | 19.83M | 16.72M | 16.55M | 16.06M | 15.44M |
| Shares Outstanding (Diluted) | 19.83M | 19.83M | 16.72M | 16.55M | 16.06M | 15.44M |
| EPS (Basic) | -0.38 | -0.38 | -0.40 | -0.50 | -0.48 | -1.07 |
| EPS (Diluted) | -0.38 | -0.38 | -0.40 | -0.50 | -0.48 | -1.07 |
| Free Cash Flow | -6.43M | -6.43M | -43.00K | -5.65M | -4.61M | -24.69M |
| Free Cash Flow Per Share | -0.32 | -0.32 | -0.00 | -0.34 | -0.29 | -1.60 |
| Gross Margin | 30.18% | 30.18% | 32.72% | 28.33% | 23.90% | 13.25% |
| Operating Margin | -15.37% | -15.37% | -7.57% | -10.88% | -9.64% | -38.32% |
| Profit Margin | -17.68% | -17.68% | -10.05% | -13.70% | -11.65% | -38.91% |
| Free Cash Flow Margin | -15.25% | -15.25% | -0.07% | -9.29% | -6.93% | -58.32% |
| EBITDA | -6.14M | -6.14M | -4.67M | -5.57M | -5.51M | -15.65M |
| EBITDA Margin | -14.57% | -14.57% | -7.03% | -9.16% | -8.29% | -36.96% |
| D&A For EBITDA | 334.00K | 334.00K | 359.00K | 1.04M | 899.00K | 575.00K |
| EBIT | -6.47M | -6.47M | -5.03M | -6.62M | -6.41M | -16.22M |
| EBIT Margin | -15.37% | -15.37% | -7.57% | -10.88% | -9.64% | -38.32% |
Balance sheet
Fiscal year July - June; amounts in USD.
| TTM | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|---|
| Cash & Equivalents | 305.00K | 305.00K | 1.33M | 643.00K | 2.38M | 485.00K |
| Cash & Short-Term Investments | 305.00K | 305.00K | 1.33M | 643.00K | 2.38M | 485.00K |
| Accounts Receivable | 4.86M | 4.86M | 11.37M | 9.77M | 8.80M | 8.61M |
| Other Receivables | 1.49M | |||||
| Receivables | 4.86M | 4.86M | 12.86M | 9.77M | 8.80M | 8.61M |
| Inventory | 14.75M | 14.75M | 17.23M | 16.98M | 16.16M | 14.44M |
| Prepaid Expenses | 739.00K | 739.00K | 252.00K | 600.00K | 775.00K | 821.00K |
| Other Current Assets | 42.00K | 42.00K | 127.00K | 345.00K | 143.00K | 440.00K |
| Total Current Assets | 20.70M | 20.70M | 31.80M | 28.34M | 28.25M | 24.80M |
| Property, Plant & Equipment | 2.64M | 2.64M | 1.98M | 3.85M | 4.64M | 4.17M |
| Other Intangible Assets | 763.00K | 763.00K | 846.00K | |||
| Other Long-Term Assets | 92.00K | 92.00K | 119.00K | 118.00K | 120.00K | 89.00K |
| Total Assets | 24.20M | 24.20M | 34.75M | 32.30M | 33.02M | 29.06M |
| Accounts Payable | 8.47M | 8.47M | 16.30M | 11.39M | 9.87M | 6.64M |
| Accrued Expenses | 798.00K | 798.00K | 1.75M | 1.03M | 1.58M | 1.20M |
| Short-Term Debt | 6.30M | 6.30M | 14.63M | 13.83M | 9.91M | 4.89M |
| Current Portion of Leases | 914.00K | 914.00K | 895.00K | 890.00K | 787.00K | 504.00K |
| Current Unearned Revenue | 144.00K | 144.00K | 459.00K | 485.00K | 131.00K | 163.00K |
| Other Current Liabilities | 3.42M | 3.42M | 5.59M | 3.04M | 1.68M | 1.19M |
| Total Current Liabilities | 20.05M | 20.05M | 39.62M | 30.67M | 23.97M | 14.59M |
| Long-Term Leases | 1.29M | 1.29M | 538.00K | 1.43M | 2.33M | 2.36M |
| Long-Term Unearned Revenue | 300.00K | 300.00K | ||||
| Total Liabilities | 21.64M | 21.64M | 40.16M | 32.11M | 26.30M | 16.95M |
| Common Stock | 22.00K | 22.00K | 17.00K | 17.00K | 16.00K | 16.00K |
| Additional Paid-In Capital | 116.37M | 116.37M | 100.97M | 99.89M | 98.09M | 95.73M |
| Retained Earnings | -113.83M | -113.83M | -106.39M | -99.71M | -91.38M | -83.64M |
| Shareholders' Equity | 2.56M | 2.56M | -5.40M | 194.00K | 6.72M | 12.11M |
| Total Liabilities & Equity | 24.20M | 24.20M | 34.75M | 32.30M | 33.02M | 29.06M |
| Total Debt | 8.51M | 8.51M | 16.06M | 16.16M | 13.03M | 7.75M |
| Net Cash (Debt) | -8.21M | -8.21M | -14.73M | -15.51M | -10.65M | -7.27M |
| Net Cash Per Share | -0.41 | -0.41 | -0.88 | -0.94 | -0.66 | -0.47 |
| Filing Date Shares Outstanding | 21.62M | 21.62M | 16.84M | 16.68M | 16.48M | 16.00M |
| Total Common Shares Outstanding | 21.58M | 21.58M | 16.84M | 16.68M | 16.46M | 16.00M |
| Working Capital | 653.00K | 653.00K | -7.81M | -2.34M | 4.29M | 10.21M |
| Book Value Per Share | 0.12 | 0.12 | -0.32 | 0.01 | 0.41 | 0.76 |
| Tangible Book Value | 1.79M | 1.79M | -6.25M | 194.00K | 6.72M | 12.11M |
| Tangible Book Value Per Share | 0.08 | 0.08 | -0.37 | 0.01 | 0.41 | 0.76 |
| Machinery | 2.34M | 2.34M | 2.25M | 4.32M | 3.60M | 2.66M |
| Construction In Progress | 4.00K | 106.00K | 43.00K | |||
| Leasehold Improvements | 168.00K | 168.00K | 149.00K | 148.00K | 81.00K | 56.00K |
| Order Backlog | 3.70M | 3.70M | 9.92M | 17.87M | 28.39M |
Cash flow statement
Fiscal year July - June; amounts in USD.
| TTM | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|---|
| Net Income | -7.45M | -7.45M | -6.67M | -8.33M | -7.74M | -16.47M |
| Depreciation & Amortization | 334.00K | 334.00K | 359.00K | 1.04M | 899.00K | 575.00K |
| Other Amortization | 561.00K | 561.00K | 654.00K | 230.00K | 482.00K | |
| Stock-Based Compensation | 973.00K | 973.00K | 979.00K | 1.57M | 798.00K | 711.00K |
| Provision & Write-off of Bad Debts | 4.00K | 4.00K | 23.00K | |||
| Other Operating Activities | 1.55M | 1.55M | 1.35M | 1.10M | 1.20M | 1.10M |
| Change in Accounts Receivable | 6.51M | 6.51M | -1.75M | -973.00K | -191.00K | -2.51M |
| Change in Inventory | 1.82M | 1.82M | -788.00K | -1.31M | -2.41M | -5.55M |
| Change in Accounts Payable | -7.82M | -7.82M | 5.02M | 1.52M | 3.23M | -530.00K |
| Change in Unearned Revenue | -22.00K | -22.00K | -6.00K | 290.00K | -611.00K | -432.00K |
| Change in Other Net Operating Assets | -2.38M | -2.38M | 1.43M | 62.00K | 771.00K | -785.00K |
| Operating Cash Flow | -5.92M | -5.92M | 610.00K | -4.80M | -3.57M | -23.89M |
| Capital Expenditures | -509.00K | -509.00K | -653.00K | -853.00K | -1.03M | -797.00K |
| Sale of Property, Plant & Equipment | 8.00K | |||||
| Investing Cash Flow | -509.00K | -509.00K | -653.00K | -853.00K | -1.02M | -797.00K |
| Short-Term Debt Issued | 54.45M | 54.45M | 65.46M | 67.21M | 63.40M | 8.45M |
| Total Debt Issued | 54.45M | 54.45M | 65.46M | 67.21M | 63.40M | 8.45M |
| Short-Term Debt Repaid | -61.88M | -61.88M | -64.67M | -63.29M | -58.38M | -3.56M |
| Long-Term Debt Repaid | -41.00K | -41.00K | -156.00K | -148.00K | -87.00K | |
| Total Debt Repaid | -61.92M | -61.92M | -64.83M | -63.44M | -58.46M | -3.56M |
| Net Debt Issued (Repaid) | -7.48M | -7.48M | 637.00K | 3.77M | 4.94M | 4.89M |
| Issuance of Common Stock | 15.20M | 15.20M | 97.00K | 141.00K | 1.56M | 15.57M |
| Other Financing Activities | -2.32M | -2.32M | ||||
| Financing Cash Flow | 5.40M | 5.40M | 734.00K | 3.92M | 6.49M | 20.46M |
| Net Cash Flow | -1.03M | -1.03M | 691.00K | -1.74M | 1.89M | -4.23M |
| Free Cash Flow | -6.43M | -6.43M | -43.00K | -5.65M | -4.61M | -24.69M |
| Free Cash Flow Margin | -15.25% | -15.25% | -0.07% | -9.29% | -6.93% | -58.32% |
| Free Cash Flow Per Share | -0.32 | -0.32 | -0.00 | -0.34 | -0.29 | -1.60 |
| Levered Free Cash Flow | -4.41M | -4.41M | 2.59M | -2.35M | -1.19M | -17.85M |
| Unlevered Free Cash Flow | -3.95M | -3.95M | 3.40M | -1.51M | -833.50K | -17.69M |
| Cash Interest Paid | 1.04M | 1.04M | 1.24M | 1.41M | 1.13M | 151.00K |
| Change in Working Capital | -1.89M | -1.89M | 3.92M | -407.00K | 788.00K | -9.81M |
Ratios
Fiscal year July - June; amounts in USD.
| TTM | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|---|
| Market Capitalization | 9.30M | 18.47M | 25.40M | 51.88M | 70.32M | 38.39M |
| Enterprise Value | 17.50M | 24.63M | 38.56M | 66.81M | 83.31M | 41.07M |
| Last Close Price | 0.43 | 0.86 | 1.51 | 3.11 | 4.31 | 2.40 |
| Forward PE | 152.67 | 152.67 | 152.67 | 18.76 | ||
| PS Ratio | 0.22 | 0.44 | 0.38 | 0.85 | 1.06 | 0.91 |
| PB Ratio | 3.63 | 7.22 | -4.70 | 267.44 | 10.46 | 3.17 |
| P/TBV Ratio | 5.18 | 10.29 | 267.44 | 10.46 | 3.17 | |
| P/OCF Ratio | 41.63 | |||||
| EV/Sales Ratio | 0.42 | 0.58 | 0.58 | 1.10 | 1.25 | 0.97 |
| Debt / Equity Ratio | 3.33 | 3.33 | -2.97 | 83.28 | 1.94 | 0.64 |
| Net Debt / Equity Ratio | 3.21 | 3.21 | -2.73 | 79.97 | 1.58 | 0.60 |
| Net Debt / EBITDA Ratio | -1.34 | -1.34 | -3.15 | -2.79 | -1.93 | -0.47 |
| Net Debt / FCF Ratio | -1.28 | -1.28 | -342.46 | -2.75 | -2.31 | -0.29 |
| Asset Turnover | 1.43 | 1.43 | 1.98 | 1.86 | 2.14 | 1.53 |
| Inventory Turnover | 1.84 | 1.84 | 2.61 | 2.63 | 3.31 | 2.94 |
| Quick Ratio | 0.26 | 0.26 | 0.36 | 0.34 | 0.47 | 0.62 |
| Current Ratio | 1.03 | 1.03 | 0.80 | 0.92 | 1.18 | 1.70 |
| Return on Equity (ROE) | -240.94% | -82.22% | -131.16% | |||
| Return on Assets (ROA) | -13.73% | -13.73% | -9.37% | -12.66% | -12.91% | -36.65% |
| Return on Capital Employed (ROCE) | -156.00% | -156.00% | 103.30% | -406.60% | -70.80% | -112.10% |
| Earnings Yield | -87.38% | -40.33% | -26.28% | -16.06% | -11.01% | -42.91% |
| FCF Yield | -69.14% | -34.80% | -0.17% | -10.89% | -6.55% | -64.31% |
| Buyback Yield / Dilution | -18.59% | -18.59% | -1.02% | -3.07% | -3.99% | -30.89% |