| Income Statement | 2025-06-30 | 2024-12-31 | 2024-09-30 | 2024-06-30 |
|---|---|---|---|---|
| Revenue | 702,936 | 1,012,100.5* | 1,075,864 | 940,863 |
| Cost of goods sold | 851,476 | -1,943,935.5* | 10,294,720 | 3,113,429 |
| Gross margin | -148,540 | 2,956,036* | -9,218,856 | -2,172,566 |
| Sales and marketing | 622,772 | 1,027,408.5* | 470,692 | 543,671 |
| General and administrative expenses | 2,879,335 | 1,779,308* | 1,916,712 | 2,007,514 |
| Product development | 221,159 | 667,477* | 528,352 | 805,550 |
| Total operating expenses | 3,723,266 | 3,474,193.5* | 2,915,756 | 3,356,735 |
| Gain (loss) on exercise of and change in fair value of financial liabilities | NaN | NaN | 53,724 | NaN |
| Loss from operations | -3,871,806 | -518,157.5* | -12,134,612 | -5,529,301 |
| Gain (loss) on change in fair value of financial liabilities | NaN | NaN | NaN | 5,111,291 |
| Loss on repayment of may 2024 notes | NaN | NaN | 1,470,554 | NaN |
| Other income | 5,094 | NaN | NaN | NaN |
| Other income (expense) | NaN | 26,650.5* | -3,702 | 8,589 |
| Interest income | 104,521 | NaN | NaN | NaN |
| Interest expense | 74,464 | 223,219.5* | 83,334 | 196,997 |
| Loss from extinguishment of debt | NaN | -411,902* | NaN | NaN |
| Gain (loss) on derivative liabilities and warrant liabilities | NaN | -22,648,698* | NaN | NaN |
| Loss on extinguishment of convertible notes | 0 | NaN | NaN | NaN |
| Loss on repayment of debt | NaN | 367,638.5* | NaN | NaN |
| Gain (loss) on change in fair value of financial liabilities | -63,242 | NaN | NaN | NaN |
| Total other income (expense) | -28,091 | -23,624,807.5* | -1,503,866 | 4,922,883 |
| Loss before provision for income taxes | -3,899,897 | -24,142,965 | -13,638,478 | -606,418 |
| Provision for income taxes | 0 | NaN | NaN | NaN |
| Net loss | -3,899,897 | -24,142,965 | -13,638,478 | -606,418 |
| Basic EPS | -7.57 | 571.012 | -23.93 | -1.51 |
| Diluted EPS | -7.57 | 571.012 | -23.93 | -1.51 |
| Basic Average Shares | 515,490 | -42,281 | 569,873 | 401,802 |
| Diluted Average Shares | 515,490 | -42,281 | 569,873 | 401,802 |
Empery Digital Inc. (VLCN)
Empery Digital Inc. (VLCN)