MYSE

+ Watchlist + Portfolio

Myseum, Inc.

GridBrain — Sign in

GridSentinel — Sign in

GridAegis — Sign in

Key Metrics

Previous Close: $2.74
52-Week Range: $1.31 – $5.77
Market Cap: $14.19M
P/E (TTM): —
EPS (TTM): -1.92
Dividend Yield: —

Advanced Metrics

Price/Book: 3.05
PEG Ratio: —
Return on Equity: -153.25%
Return on Assets: -63.65%
Gross Margin: 0.00%
Operating Margin: -5817057.00%
Profit Margin: 0.00%
Current Ratio: 5.34
Debt/Equity: 0.04
Total Debt: $194.73K
Free Cash Flow: $-3.37M
Revenue Growth: -52.60%
Earnings Growth: —
Enterprise Value: $10.50M

MYSE Income statement, annual periods, in USD
USD	FY2022	FY2023	FY2024	FY2025
Revenue	$46.21K	$672.00	$436.00	$550.00
Cost of Revenue	$6.55M	$4.76M	$1.79M	$3.11M
Gross Profit	-$6.51M	-$4.76M	-$1.79M	-$3.11M
Research & Development	$514.96K	$1.35M	$166.67K	$0.00
Selling, General & Admin	$10.66M	$7.37M	$3.05M	$5.49M
Operating Expenses	$11.17M	$8.72M	$3.22M	$5.49M
Operating Income	-$11.13M	-$8.72M	-$3.22M	-$5.49M
EBITDA	-$10.95M	-$8.63M	-$3.12M	-$5.42M
Pretax Income	-$12.14M	-$8.40M	-$2.95M	-$5.25M
Net Income	-$12.14M	-$8.40M	-$4.24M	-$2.61M
Diluted EPS	-6.04	-4.14	-1.43	-0.62
Diluted Shares	2.01M	2.03M	2.96M	4.20M

MYSE Balance Sheet statement, annual periods, in USD
USD	FY2022	FY2023	FY2024	FY2025
Cash & Equivalents	$1.73M	$953.36K	$766.99K	$749.03K
Receivables	$384.00	$183.00	$207.00	$83.00
Current Assets	$12.88M	$6.38M	$4.29M	$3.97M
Total Assets	$13.11M	$6.51M	$5.37M	$7.20M
Current Liabilities	$473.44K	$406.55K	$630.31K	$924.79K
Total Debt	$151.01K	$83.67K	$0.00	$218.97K
Total Liabilities	$557.11K	$406.55K	$630.31K	$1.09M
Retained Earnings	-$39.73M	-$48.13M	-$52.37M	-$54.98M
Shareholders' Equity	$12.56M	$6.10M	$6.88M	$6.10M
Working Capital	$12.40M	$5.97M	$3.66M	$3.05M

MYSE Cash Flow statement, annual periods, in USD
USD	FY2022	FY2023	FY2024	FY2025
Operating Cash Flow	-$7.26M	-$6.53M	-$4.81M	-$4.27M
Capital Expenditure	-$277.72K	-$49.48K	—	-$200.81K
Free Cash Flow	-$7.54M	-$6.58M	-$4.81M	-$4.47M
Depreciation & Amortisation	$177.28K	$89.49K	$97.11K	$75.02K
Stock-Based Compensation	$3.52M	$2.25M	$145.80K	$866.33K
Investing Cash Flow	-$11.21M	$6.16M	$2.24M	-$244.24K
Financing Cash Flow	$1.11K	-$398.28K	$2.39M	$4.49M
Share Repurchases	$0.00	-$397.97K	$0.00	—
Net Change in Cash	-$18.47M	-$766.63K	-$179.42K	-$17.95K

MYSE Income statement, quarterly periods, in USD
USD	Q1 2025	Q2 2025	Q3 2025	Q4 2025	Q1 2026
Revenue	$83.00	$78.00	$328.00	$61.00	$73.00
Cost of Revenue	$967.28K	$679.11K	$775.97K	$686.28K	—
Gross Profit	-$967.20K	-$679.03K	-$775.64K	-$686.22K	—
Research & Development	$6.00K	$5.00K	$0.00	-$11.00K	—
Selling, General & Admin	$1.43M	$1.40M	$1.28M	$1.15M	$1.69M
Operating Expenses	$1.43M	$1.41M	$1.28M	$1.14M	$1.69M
Operating Income	-$1.43M	-$1.41M	-$1.28M	-$1.14M	-$1.69M
EBITDA	-$1.43M	-$1.39M	-$1.25M	-$1.11M	-$1.67M
Pretax Income	-$1.39M	-$1.36M	-$1.23M	-$1.05M	-$2.86M
Net Income	-$1.47M	-$1.22M	-$1.20M	$1.28M	-$2.86M
Diluted EPS	-0.36	-0.29	-0.28	—	-0.67
Diluted Shares	4.09M	4.21M	4.22M	—	4.28M

MYSE Balance Sheet statement, quarterly periods, in USD
USD	Q1 2025	Q2 2025	Q3 2025	Q4 2025	Q1 2026
Cash & Equivalents	$1.27M	$407.89K	$457.63K	$749.03K	$777.16K
Receivables	$247.00	$220.00	$224.00	$83.00	$73.00
Current Assets	$7.21M	$5.79M	$5.08M	$3.97M	$2.86M
Total Assets	$8.51M	$7.45M	$6.76M	$7.20M	$4.95M
Current Liabilities	$699.44K	$644.26K	$887.72K	$924.79K	$925.18K
Total Debt	—	$241.23K	$270.30K	$218.97K	$207.25K
Total Liabilities	$699.44K	$838.99K	$1.07M	$1.09M	$1.08M
Retained Earnings	-$53.85M	-$55.06M	-$56.26M	-$54.98M	-$57.84M
Shareholders' Equity	$10.28M	$9.22M	$8.34M	$6.10M	$3.87M
Working Capital	$6.51M	$5.14M	$4.19M	$3.05M	$1.94M

MYSE Cash Flow statement, quarterly periods, in USD
USD	Q1 2025	Q2 2025	Q3 2025	Q4 2025	Q1 2026
Operating Cash Flow	-$1.19M	-$1.42M	-$904.46K	-$751.64K	-$1.25M
Capital Expenditure	-$72.63K	-$106.49K	-$16.20K	-$5.50K	—
Free Cash Flow	-$1.26M	-$1.53M	-$920.65K	-$757.14K	-$1.25M
Depreciation & Amortisation	$5.54K	$15.99K	$25.72K	$27.77K	$16.50K
Stock-Based Compensation	$155.05K	$158.61K	$216.92K	$335.74K	$389.63K
Investing Cash Flow	-$2.91M	$372.03K	$944.19K	$1.34M	$1.35M
Financing Cash Flow	$4.38M	-$24.03K	$10.00K	$127.88K	-$67.59K
Net Change in Cash	$283.68K	-$1.07M	$49.74K	$721.12K	$28.12K

Market Snapshot

About

Myseum operates in the digital media and entertainment space, developing interactive experiences and content platforms. The company focuses on creating engaging digital entertainment products and services for modern audiences.