Axiom Intelligence Acquisition Corp 1 (AXINU)
Sector: Blank Checks
Axiom Intelligence Acquisition Corp 1
+1.14%$10.61
Mkt Cap$218.57M
Float20.6M
O/S20.6M
Inst Own-
SI<0.1%
Dilution
Delisting Issues Timeline
Financials Summary
Revenue$1.49M
Net Income$2.32M
Total Assets$3.2M
Free Cash Flow-$2.05M
Debt & Equity
Total Debt$1.57M
Total Equity-$6.57M
Shares Outstanding
Short Interest
Split History
No splits on record
Nothing in AXINU's public trading history: no forward or reverse split has affected the share count.
Balance Sheet Details
Assets$3.2M
Liabilities$9.77M
Accounts Receivable$63K
Accounts Payable$534K
Inventory$427K
PP&E (Net)$2.2M
Goodwill$0
Intangible Assets$3K
Income Statement
| Period | FY 2025 | FY 2024 | FY 2021 | FY 2020 | FY 2019 | FY 2018 | FY 2016 | FY 2015 | FY 2014 | FY 2013 |
|---|---|---|---|---|---|---|---|---|---|---|
| Currency | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
| Period Ending | 2025-12-31 | 2024-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2016-05-31 | 2015-05-31 | 2014-05-31 | 2013-05-31 |
| Revenue | $1.49M | $3.82M | $3.07M | $2.45M | $3.42M | $414K | $0 | $0 | $0 | $0 |
| YoY Growth | -61.1% | 24.7% | 25.1% | -28.3% | 725.1% | - | - | - | - | - |
| Cost of Revenue | $868K | $1.77M | $535K | $225K | $389K | $159K | $0 | $0 | $0 | $0 |
| Gross Profit | $622K | $2.06M | $2.53M | $2.23M | $3.03M | $255K | $0 | $0 | $0 | $0 |
| Gross Margin | 41.7% | 53.8% | 82.5% | 90.8% | 88.6% | 61.6% | - | - | - | - |
| Research and Development | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Selling, General, and Administrative | $2.06M | $2.9M | $1.5M | $1.05M | $1.13M | $1.04M | $52K | $27K | $20K | $19K |
| Other | $0 | $0 | $0 | $385K | $1.14M | $557K | $0 | $0 | $0 | $0 |
| Total Operating Expenses | $2.06M | $2.9M | $1.5M | $1.43M | $2.27M | $1.6M | $52K | $27K | $20K | $19K |
| Operating Income (EBIT) | -$2.52M | -$2.59M | $7K | $794K | $760K | -$1.34M | -$52K | -$27K | -$20K | -$19K |
| Operating Margin | -169.2% | -67.7% | 0.2% | 32.4% | 22.2% | -323.6% | - | - | - | - |
| Interest Expense | $0 | $77K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Interest Income | $0 | $0 | $4K | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other Income (Expense) | $478K | -$180K | $0 | $563K | $1.13M | -$9K | $0 | $0 | $0 | $0 |
| Income Before Tax (EBT) | -$2.04M | -$2.77M | $7K | $1.36M | $1.89M | -$1.35M | -$52K | -$27K | -$20K | -$19K |
| Income Tax Expense | $391 | $528 | $274K | $340K | $0 | -$9K | $0 | $0 | $0 | $0 |
| Net Income | $2.32M | -$2.77M | -$267K | $1.02M | $1.89M | -$1.35M | -$52K | -$27K | -$20K | -$19K |
| Net Income Margin | 155.5% | -72.4% | -8.7% | 41.5% | 55.4% | -325.8% | - | - | - | - |
| Supplementary Data | ||||||||||
| EPS | 0.20 | -0.11 | -0.00 | 0.00 | 0.01 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 |
| Diluted EPS | 0.20 | -0.11 | -0.00 | 0.00 | 0.01 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 |
| Weighted Average OS | 11.58M | 25.00M | 325.56M | 325.56M | 297.77M | 317.99M | 45.41M | 45.41M | 45.41M | 45.41M |
| EBITDA | $157K | -$2.37M | $103K | $1.4M | $1.97M | -$1.18M | -$52K | -$27K | -$20K | -$19K |
| EBITDA Margin | 10.5% | -62.0% | 3.4% | 57.2% | 57.7% | -285.8% | - | - | - | - |
Balance Sheet
| Period | FY 2025 | FY 2024 | FY 2021 | FY 2020 | FY 2019 | FY 2018 | FY 2016 | FY 2015 | FY 2014 | FY 2013 |
|---|---|---|---|---|---|---|---|---|---|---|
| Currency | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
| Period Ending | 2025-12-31 | 2024-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2016-05-31 | 2015-05-31 | 2014-05-31 | 2013-05-31 |
| Assets | ||||||||||
| Current Assets | ||||||||||
| Cash and Cash Equivalents | $21K | $62K | $9K | $8K | $10K | $11K | $2K | $1K | $2K | $42 |
| Short-Term Investments | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Cash and Short-Term Investments | $21K | $62K | $9K | $8K | $10K | $11K | $2K | $1K | $2K | $42 |
| Accounts Receivable | $63K | $153K | $46 | $0 | $14K | $36K | $0 | $0 | $0 | $0 |
| Inventory | $427K | $504K | $233 | $46 | $49K | $13K | $0 | $0 | $0 | $0 |
| Other Current Assets | $505K | $734K | $370 | $204 | $5.67M | $595K | $0 | $0 | $0 | $0 |
| Total Current Assets | $1.02M | $1.45M | $9K | $8K | $5.74M | $656K | $2K | $1K | $2K | $42 |
| Long-Term Assets | ||||||||||
| Property, Plant & Equipment Net | $2.2M | $2.94M | $2K | $68 | $105K | $1.46M | $0 | $0 | $0 | $0 |
| Goodwill | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Intangible Assets | $3K | $5K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Long-Term Investments | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Deferred Tax Assets | $0 | $0 | $19 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other Long-Term Assets | -$18K | $4K | $94 | $0 | $214K | $0 | $0 | $0 | $1K | $0 |
| Total Long-Term Assets | $2.18M | $2.95M | $2K | $68 | $318K | $1.46M | $0 | $0 | $1K | $0 |
| Other Assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Total Assets | $3.2M | $4.41M | $12K | $8K | $6.06M | $2.12M | $2K | $1K | $3K | $42 |
| Liabilities | ||||||||||
| Current Liabilities | ||||||||||
| Accounts Payable | $534K | $9K | $406 | $39 | $37K | $40K | $2K | $2K | $4K | $4K |
| Short-Term Debt | $279K | $108K | $848 | $71 | $146K | $1.22M | $0 | $0 | $0 | $0 |
| Current Income Tax Payable | $38K | $104K | $233 | $283 | $97K | $1.22M | $0 | $0 | $0 | $0 |
| Current Unearned Revenue | $189K | $128K | $171 | $283 | $97K | $2.19M | $0 | $0 | $0 | $0 |
| Other Current Liabilities | $8.03M | $7.22M | $3K | $779 | $647K | $1.86M | $0 | $74K | $0 | $0 |
| Total Current Liabilities | $8.49M | $7.47M | $4K | $1K | $928K | $5.31M | $2K | $76K | $4K | $4 |
| Long-Term Liabilities | ||||||||||
| Long-Term Debt | $1.29M | $1.21M | $1K | $29 | $68K | $0 | $0 | $0 | $0 | $0 |
| Long-Term Unearned Revenue | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Long-Term Deferred Tax Liabilities | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other Long-Term Liabilities | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Total Long-Term Liabilities | $1.29M | $1.21M | $1K | $29 | $68K | $0 | $0 | $0 | $0 | $0 |
| Other Liabilities | $0 | $0 | $0 | $0 | $0 | $0 | $126K | $0 | $47K | $24K |
| Total Liabilities | $9.77M | $8.69M | $6K | $1K | $995K | $5.31M | $128K | $76K | $51K | $28K |
| Stockholders' Equity | ||||||||||
| Preferred Stock | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Common Stock | $250 | $250 | $0 | $0 | $3K | $3K | $454 | $454 | $454 | $454 |
| Retained Earnings | -$22.03M | -$19.99M | -$9K | $0 | -$5.84M | -$7.74M | -$286K | -$234K | $0 | $0 |
| Comprehensive Income & Other | $34K | $278K | $711 | $589 | $151K | $136K | $0 | $0 | $0 | $0 |
| Other Stockholders' Equity | $15.46M | $15.71M | $15K | $7K | $10.9M | $4.54M | $159K | $159K | -$48K | -$28K |
| Total Equity | -$6.57M | -$4.28M | $6K | $7K | $5.07M | -$3.19M | -$127K | -$75K | -$48K | -$28K |
| Minority Interest | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Total Liabilities and Equity | $3.2M | $4.41M | $12K | $8K | $6.06M | $2.12M | $2K | $1K | $3K | $42 |
| Supplementary Data | ||||||||||
| Total Debt | $1.57M | $1.32M | $2K | $100 | $214K | $0 | $0 | $0 | $0 | $0 |
| Net Debt | $1.55M | $1.26M | -$7K | -$8K | $204K | -$11K | -$2K | -$1K | -$2K | -$42 |
Cash Flow Statement
| Period | FY 2025 | FY 2024 | FY 2021 | FY 2020 | FY 2019 | FY 2018 | FY 2016 | FY 2015 | FY 2014 | FY 2013 |
|---|---|---|---|---|---|---|---|---|---|---|
| Currency | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
| Period Ending | 2025-12-31 | 2024-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2016-05-31 | 2015-05-31 | 2014-05-31 | 2013-05-31 |
| Operating Activities | ||||||||||
| Net Income | -$2.04M | -$2.77M | -$267K | $1.02M | $1.89M | -$1.35M | -$52K | -$27K | -$20K | -$19K |
| Depreciation & Amortization | $157K | $321K | $96K | $43K | $79K | $166K | $0 | $0 | $0 | $0 |
| Deferred Income Tax | $0 | $0 | -$19K | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Stock-Based Compensation | $0 | $301K | $372K | $372K | $70K | $0 | $0 | $0 | $0 | $0 |
| Changes in Working Capital: | ||||||||||
| Accounts Receivable | $76K | $226K | -$8K | $0 | -$26K | -$63K | $0 | $0 | $0 | $0 |
| Inventory | $110K | -$88K | $70K | $7K | -$37K | $49K | $0 | $0 | $0 | $0 |
| Accounts Payable | -$274K | $318K | -$27K | $0 | -$3K | -$15K | $456 | -$2K | -$142 | -$1K |
| Other Working Capital | $0 | $0 | -$37K | -$4.82M | $9.54M | -$4.63M | $74K | -$70K | $2K | -$3K |
| Total Working Capital Change | $0 | $0 | -$2K | -$4.81M | $9.47M | -$4.65M | $74K | -$72K | $2K | -$4K |
| Other Non-Cash Items | -$149K | $517K | -$238K | $4.99M | -$12.54M | $4.53M | -$74K | $71K | -$3K | $3K |
| Net Cash from Operating | -$2.03M | -$1.63M | -$58K | $1.61M | -$1.03M | -$1.31M | -$51K | -$28K | -$22K | -$20K |
| Investing Activities | ||||||||||
| Capital Expenditures | -$13K | -$242K | -$1K | -$2K | -$58K | -$1K | $0 | $0 | $0 | $0 |
| Acquisitions | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Purchases of Investments | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Sales of Investments | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other Investing Activities | $0 | $46K | -$4.43M | $4.09M | -$4.09M | $0 | $0 | $0 | $0 | $0 |
| Net Cash from Investing | -$13K | -$195K | -$4.43M | $4.09M | -$4.14M | -$1K | $0 | $0 | $0 | $0 |
| Financing Activities | ||||||||||
| Debt Repaid | - | - | - | - | - | - | - | - | - | - |
| Common Stock Issuance | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Common Stock Repurchases | $0 | $0 | $0 | $0 | -$10K | -$11K | -$2K | -$1K | -$2K | -$42 |
| Dividends Paid | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other Financing Activities | $1.99M | $1.43M | $5.22M | $1.55M | $5.12M | $1.25M | $52K | $28K | $23K | $19K |
| Net Cash from Financing | $1.99M | $1.43M | $5.22M | $1.55M | $5.12M | $1.25M | $52K | $28K | $23K | $19K |
| Forex Effect | $11K | -$7K | $192K | $422K | $51K | $35K | $0 | $0 | $0 | $0 |
| Net Change in Cash | -$42K | -$405K | $924K | $7.67M | -$1K | -$26K | $666 | -$404 | $1K | -$1K |
| Supplementary Data | ||||||||||
| Operating Cash Flow | -$2.03M | -$1.63M | -$58K | $1.61M | -$1.03M | -$1.31M | -$51K | -$28K | -$22K | -$20K |
| Capital Expenditure | -$13K | -$242K | -$1K | -$2K | -$58K | -$1K | $0 | $0 | $0 | $0 |
| Free Cash Flow | -$2.05M | -$1.87M | -$59K | $1.61M | -$1.09M | -$1.31M | -$51K | -$28K | -$22K | -$20K |
| Cash at Beginning | $62K | $467K | $7.68M | $10K | $11K | $38K | $1K | $2K | $42 | $1K |
| Cash at End | $21K | $62K | $8.6M | $7.68M | $10K | $11K | $2K | $1K | $2K | $42 |