| Income Statement | 2025-09-30 | 2025-06-30 | 2024-09-30 | |
|---|---|---|---|---|
| Sales, net | 144,926 | 72,927 | 50,683 | |
| Cost of goods sold | 53,006 | 4,587 | 14,997 | |
| Gross profit | 91,920 | 68,340 | 35,686 | |
| Sales and marketing | 15,555 | 40,515 | 80,937 | |
| Transaction costs incurred with contingent earnout share liability | - | - | 55,038,544 | |
| Product development | - | 53,417 | 356,761 | |
| General and administrative, net | 4,522,588 | 4,750,744 | 1,989,095 | |
| Depreciation and amortization | 216,436 | 144,607 | 67,730 | |
| Total operating expenses | 4,754,579 | 4,989,283 | 57,533,067 | |
| Loss from operations | -4,662,659 | -4,920,943 | -57,497,381 | |
| Amortization of debt issuance costs and discounts | - | - | 1,770,933 | |
| Other income | 879 | 461 | - | |
| Uk r&d tax credit | -1,223,328 | - | -1,251,243 | |
| Change in fair value of convertible note option liability | 270 | 730 | 607,067 | |
| Other expenses | - | - | 36 | |
| Change in fair value of warrant liabilities | -555,498 | 315,373 | 220,373 | |
| Change in fair value of earn-out share liability | -4,720,000 | 1,730,000 | -24,750,000 | |
| Other expense | 19,155 | 12,635 | - | |
| Other nonoperating income (expense) | - | - | 8,739 | |
| Interest expense | 442,867 | 433,098 | 451,881 | |
| Total other income | 6,037,953 | -2,489,915 | 24,173,826 | |
| Net income (loss) | 1,375,294 | -7,410,858 | -33,323,555 | |
| Foreign currency translation adjustment | -35,099 | -168,562 | - | |
| Comprehensive income (loss) | 1,410,393 | -7,242,296 | - | |
| Basic (in dollars per share) | 0.03 | -0.19 | -1.49 | |
| Basic (in shares) | 45,644,909 | 38,813,663 | 22,292,374 | |
| Diluted (in dollars per share) | 0.03 | -0.19 | -1.49 | |
| Diluted (in shares) | 45,670,396 | 38,813,663 | 22,292,374 | |
VEEA INC. (VEEA)
VEEA INC. (VEEA)