Scorpius Holdings, Inc. (SCPX)
Q1-CY2026Q4-CY2025Q3-CY2025Q2-CY2025Q1-CY2025Q4-CY2024Q3-CY2024Q2-CY2024Q1-CY2024Q4-CY2023Q3-CY2023Q2-CY2023Q1-CY2023Q4-CY2022Q3-CY2022Q2-CY2022Q1-CY2022Q4-CY2021Q3-CY2021Q2-CY2021Q1-CY2021Q4-CY2020Q3-CY2020Q2-CY2020Q1-CY2020Q4-CY2019Q3-CY2019Q2-CY2019Q1-CY2019Q4-CY2018Q3-CY2018Q2-CY2018Q1-CY2018Q4-CY2017Q3-CY2017Q2-CY2017Q1-CY2017Q4-CY2016Q3-CY2016Q2-CY2016Q1-CY2016Q4-CY2015Q3-CY2015Q2-CY2015Q1-CY2015Q4-CY2014Q3-CY2014Q2-CY2014Q1-CY2014
Balance Sheet Date2025-Jun-302025-Mar-312024-Dec-312024-Sep-302024-Jun-302024-Mar-312023-Dec-312023-Sep-302023-Jun-302023-Mar-312022-Dec-312022-Sep-302022-Jun-302022-Mar-312021-Dec-312021-Sep-302021-Jun-302021-Mar-312020-Dec-312020-Sep-302020-Jun-302020-Mar-312019-Dec-312019-Sep-302019-Jun-302019-Mar-312018-Dec-312018-Sep-302018-Jun-302018-Mar-312017-Dec-312017-Sep-302017-Jun-302017-Mar-312016-Dec-312016-Sep-302016-Jun-302016-Mar-312015-Dec-312015-Sep-302015-Jun-302015-Mar-312014-Dec-312014-Sep-302014-Jun-302014-Mar-31
Fiscal PeriodQ2-FY2025Q1-FY2025Q4-FY2024Q3-FY2024Q2-FY2024Q1-FY2024Q4-FY2023Q3-FY2023Q2-FY2023Q1-FY2023Q4-FY2022Q3-FY2022Q2-FY2022Q1-FY2022Q4-FY2021Q3-FY2021Q2-FY2021Q1-FY2021Q4-FY2020Q3-FY2020Q2-FY2020Q1-FY2020Q4-FY2019Q3-FY2019Q2-FY2019Q1-FY2019Q4-FY2018Q3-FY2018Q2-FY2018Q1-FY2018Q4-FY2017Q3-FY2017Q2-FY2017Q1-FY2017Q4-FY2016Q3-FY2016Q2-FY2016Q1-FY2016Q4-FY2015Q3-FY2015Q2-FY2015Q1-FY2015Q4-FY2014Q3-FY2014Q2-FY2014Q1-FY2014
Total Revenue227,534$212,264$1,046,765$922,365$759,944$3,513,948$4,848,034$723,126$657,778$765,900$79,917$58,861$50,981$212,418$613,100$501,567$459,494$538,645$603,192$849,732$593,165$901,880$1,999,116$6,439$342,487$701,062$5,593,849$1,840,009$1,143,177$752,527$613,630$470,823$411,250$24,240$121,410$220,233$
QoQ%7.19%(79.72%)13.49%21.37%(78.37%)(27.52%)570.43%9.94%(14.12%)858.37%35.77%15.46%(76.00%)(65.35%)22.24%9.16%(14.69%)(10.70%)(29.01%)43.25%(34.23%)(54.89%)30,947.00%(98.12%)(51.15%)(87.47%)204.01%60.96%51.91%22.64%30.33%14.49%1,596.58%(80.04%)(44.87%)
YoY%(70.06%)(93.96%)(78.41%)27.55%15.53%358.80%5,966.34%1,128.53%1,190.24%260.56%(86.97%)(88.27%)(88.91%)(60.56%)1.64%(40.97%)(22.54%)(40.28%)(69.83%)13,096.65%73.19%28.65%(64.26%)(99.65%)(70.04%)(6.84%)811.60%290.81%177.98%3,004.48%405.42%113.78%
Cost Of Revenue213,658$376,157$568,080$852,016$837,937$938,212$1,196,544$545,023$383,692$611,740$(6,281,488$)6,362,783$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$0$
Gross Profit13,876$(163,893$)478,685$70,349$(77,993$)2,575,736$3,651,490$178,103$274,086$154,160$6,361,405$(6,303,922$)50,981$212,418$613,100$501,567$459,494$538,645$603,192$849,732$593,165$901,880$1,999,116$6,439$342,487$701,062$5,593,849$1,840,009$1,143,177$752,527$613,630$470,823$411,250$24,240$121,410$220,233$
Gross Margin6.10%(77.21%)45.73%7.63%(10.26%)73.30%75.32%24.63%41.67%20.13%7,960.02%(10,709.85%)100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%100.00%
Operating Expenses5,789,098$13,624,667$10,393,997$9,735,173$9,184,984$7,897,576$10,086,751$11,237,898$12,200,915$12,764,449$20,083,329$4,236,651$9,764,061$7,688,970$14,110,758$8,066,635$7,174,559$8,179,893$7,629,950$9,980,856$5,435,471$6,026,054$5,402,679$6,361,492$5,396,600$6,634,138$7,604,636$6,104,197$5,380,922$4,664,407$4,775,965$3,012,398$3,734,513$3,339,916$3,406,466$2,513,707$2,859,623$4,689,166$6,842,851$5,343,445$4,854,240$3,982,180$3,698,576$3,116,109$2,977,433$2,394,882$
Operating Income(5,775,222$)(13,788,560$)(9,915,312$)(9,664,824$)(9,262,977$)(5,321,840$)(6,435,261$)(11,059,795$)(11,926,829$)(12,610,289$)(13,721,924$)(10,540,573$)(9,713,080$)(7,476,552$)(13,497,658$)(7,565,068$)(6,715,065$)(7,641,248$)(7,026,758$)(9,131,124$)(4,842,306$)(5,124,174$)(3,403,563$)(6,355,053$)(5,054,113$)(5,933,076$)(5,546,500$)(4,264,188$)(4,237,745$)(3,911,880$)(4,162,335$)(2,541,575$)(3,323,263$)(3,315,676$)(3,285,056$)(2,293,474$)(2,859,623$)(4,689,166$)(6,842,851$)(5,343,445$)(4,854,240$)(3,982,180$)(3,698,576$)(3,116,109$)(2,977,433$)(2,394,882$)
Operating Margin(2,538.18%)(6,495.95%)(947.23%)(1,047.83%)(1,218.90%)(151.45%)(132.74%)(1,529.44%)(1,813.20%)(1,646.47%)(17,170.22%)(17,907.57%)(19,052.35%)(3,519.74%)(2,201.54%)(1,508.29%)(1,461.40%)(1,418.61%)(1,164.93%)(1,074.59%)(816.35%)(568.17%)(170.25%)(98,696.27%)(1,475.71%)(846.30%)(99.15%)(231.75%)(370.70%)(519.83%)(678.31%)(539.82%)(808.09%)(13,678.53%)(2,705.75%)(1,041.39%)
Interest Income0$0$0$0$0$0$0$0$0$0$97,415$124,793$150,852$83,509$44,164$3,633$5,629$6,466$5,221$5,445$7,854$11,101$314,030$20,121$20,702$45,739$9,740$6,546$
Interest Expenses187,900$223,625$229,591$233,656$240,207$249,719$251,047$235,566$191,000$134,443$0$178,981$110,468$123,832$136,122$106,290$108,834$73,075$75,430$32,862$8,138$
Income Before Tax(4,318,470$)(11,288,126$)(9,840,639$)(10,545,752$)(9,283,709$)(4,657,688$)(6,507,022$)(11,206,263$)(12,147,316$)(12,473,000$)(13,758,372$)(10,609,762$)(10,263,910$)(8,189,798$)(13,754,840$)(7,548,225$)(6,620,576$)(7,623,140$)(6,554,718$)(8,916,433$)(4,536,818$)(6,373,420$)(3,289,817$)(6,330,913$)(4,944,905$)(5,773,903$)(5,447,774$)(4,148,975$)(4,246,805$)(3,733,227$)(3,355,879$)(2,504,178$)(3,309,081$)(3,240,728$)(3,543,558$)(1,663,988$)(3,032,767$)(4,734,486$)(6,764,560$)(5,427,709$)(4,902,748$)(4,026,867$)(3,734,408$)(3,127,269$)(2,958,357$)(2,422,966$)
Tax Expenses0$0$0$(600,000$)3,084,063$(40,000$)(3,326,000$)0$0$0$45,178$(320,408$)(225,389$)(235,000$)(205,000$)
Net Income(4,318,470$)(11,288,126$)(9,840,639$)(10,545,752$)(9,283,709$)(4,657,688$)(5,664,320$)(14,312,029$)(13,961,702$)(12,895,136$)(15,386,718$)(13,347,771$)(6,937,910$)(8,189,798$)(13,608,866$)(7,548,225$)(6,620,576$)(7,623,140$)(6,554,718$)(8,916,433$)(4,536,818$)(6,373,420$)(3,289,817$)(6,330,913$)(4,944,905$)(5,819,081$)(5,127,366$)(3,923,586$)(4,011,805$)(3,528,227$)(3,355,879$)(2,504,178$)(3,309,081$)(3,240,728$)(3,543,558$)(1,663,988$)(3,032,767$)(4,734,486$)(6,764,560$)(5,427,709$)(4,902,748$)(4,026,867$)(3,734,408$)(3,127,269$)(2,958,357$)(2,422,966$)
Profit Margin(1,897.95%)(5,317.97%)(940.10%)(1,143.34%)(1,221.63%)(132.55%)(116.84%)(1,979.19%)(2,122.56%)(1,683.66%)(19,253.37%)(22,676.77%)(13,608.82%)(3,855.51%)(2,219.68%)(1,504.93%)(1,440.84%)(1,415.24%)(1,086.67%)(1,049.32%)(764.85%)(706.68%)(164.56%)(98,321.37%)(1,443.82%)(830.04%)(91.66%)(213.24%)(350.94%)(468.85%)(546.89%)(531.87%)(804.64%)(13,369.34%)(2,918.67%)(755.56%)
TTM(1,494.15%)(1,392.50%)(549.86%)(300.19%)(344.52%)(396.14%)(669.54%)(2,539.86%)(3,557.95%)(5,082.10%)(10,906.19%)(4,499.27%)(2,633.02%)(2,013.20%)(1,675.54%)(1,347.98%)(1,212.33%)(1,069.01%)(894.90%)(532.16%)(586.50%)(644.29%)(668.55%)(334.48%)(233.74%)(203.51%)(177.83%)(340.73%)(449.64%)(564.77%)(816.47%)(1,225.77%)(1,512.91%)
Earnings to Minority(238,187$)(573,571$)(439,337$)(431,608$)(408,861$)(240,139$)(256,284$)(1,179,559$)(69,686$)(110,489$)(162,235$)(89,421$)(106,624$)(69,211$)(45,493$)(115,505$)(77,379$)(90,962$)(103,126$)(64,824$)(82,388$)(81,314$)46,807$(136,315$)(174,035$)(103,605$)(189,220$)(265,024$)(196,734$)(206,461$)(223,867$)(203,371$)(90,166$)(50,791$)(71,376$)(47,042$)(107,546$)(174,883$)(277,439$)(242,244$)(189,277$)(117,669$)(123,325$)(126,865$)(111,442$)(92,369$)
Earnings to Common Shareholders(4,080,283$)(10,714,555$)(9,401,302$)(10,114,144$)(8,874,848$)(4,417,549$)(5,408,036$)(13,132,470$)(13,892,016$)(12,784,647$)(15,224,483$)(13,258,350$)(6,831,286$)(8,120,587$)(13,563,373$)(7,432,720$)(6,543,197$)(7,532,178$)(6,451,592$)(8,851,609$)(4,454,430$)(6,292,106$)(3,336,624$)(6,194,598$)(4,770,870$)(5,715,476$)(4,938,146$)(3,658,562$)(3,815,071$)(3,321,766$)(3,132,012$)(2,300,807$)(3,218,915$)(3,189,937$)(3,472,182$)(1,616,946$)(2,925,221$)(4,559,603$)(6,487,121$)(5,185,465$)(4,713,471$)(3,909,198$)(3,611,083$)(3,000,404$)(2,846,915$)(2,330,597$)
QoQ%61.92%(13.97%)7.05%(13.96%)(100.90%)18.32%58.82%5.47%(8.66%)16.03%(14.83%)(94.08%)15.88%40.13%(82.48%)(13.60%)13.13%(16.75%)27.11%(98.72%)29.21%(88.58%)46.14%(29.84%)16.53%(15.74%)(34.98%)4.10%(14.85%)(6.06%)(36.13%)28.52%(.91%)8.13%(114.74%)44.72%35.85%29.71%(25.10%)(10.01%)(20.57%)(8.26%)(20.35%)(5.39%)(22.15%)(13.18%)
YoY%54.02%(142.55%)(73.84%)22.98%36.12%65.45%64.48%.95%(103.36%)(57.44%)(12.25%)(78.38%)(4.40%)(7.81%)(110.23%)16.03%(46.89%)(19.71%)(93.36%)(42.89%)6.63%(10.09%)32.43%(69.32%)(25.05%)(72.06%)(57.67%)(59.01%)(18.52%)(4.13%)9.80%(42.29%)(10.04%)30.04%46.48%68.82%37.94%(16.64%)(79.65%)(72.83%)(65.56%)(67.73%)(75.36%)(28.82%)(75.65%)23.93%
Earnings Per Share, Basic(0.09$)(1.16$)(3.71$)(1.43$)(26.98$)(31.38$)0.21$(100.82$)(106.67$)(0.49$)(0.59$)(0.52$)(0.27$)(0.32$)(0.54$)(0.30$)(0.26$)(0.31$)(0.28$)(0.43$)(0.35$)(0.77$)0.04$(0.18$)(0.14$)(0.17$)(0.18$)(0.16$)(0.26$)(0.71$)(0.56$)(0.64$)(0.91$)(1.18$)0.09$(0.08$)(0.17$)(0.50$)(0.77$)(0.62$)(0.56$)(0.57$)(0.56$)(0.46$)(0.44$)(0.36$)
Earnings Per Share, Diluted(0.09$)(1.16$)(3.71$)(1.43$)(26.98$)(31.38$)0.21$(100.82$)(106.67$)(0.49$)(0.59$)(0.52$)(0.27$)(0.32$)(0.54$)(0.30$)(0.26$)(0.31$)(0.28$)(0.43$)(0.35$)(0.77$)0.04$(0.18$)(0.14$)(0.17$)(0.18$)(0.16$)(0.26$)(0.71$)(0.56$)(0.64$)(0.91$)(1.18$)0.09$(0.08$)(0.17$)(0.50$)(0.77$)(0.62$)(0.56$)(0.57$)(0.56$)(0.46$)(0.44$)(0.36$)
Unlevered FCF Per Share, Basic(0.08$)(0.37$)(2.16$)(1.35$)(19.36$)(35.40$)0.05$(71.15$)(58.51$)(0.59$)(0.34$)(0.48$)0.25$(0.44$)(0.47$)(0.54$)(0.38$)(0.22$)(0.29$)(0.27$)(0.36$)(0.71$)0.00$(0.13$)(0.12$)(0.13$)(0.22$)(0.17$)(0.54$)(0.90$)0.56$(1.13$)(0.73$)(1.10$)0.07$(0.66$)(0.38$)(0.44$)(0.40$)(0.37$)
Unlevered FCF Per Share, Diluted(0.08$)(0.37$)(2.16$)(1.35$)(19.36$)(35.40$)0.05$(71.15$)(58.51$)(0.59$)(0.34$)(0.48$)0.25$(0.44$)(0.47$)(0.54$)(0.38$)(0.22$)(0.29$)(0.27$)(0.36$)(0.71$)0.00$(0.13$)(0.12$)(0.13$)(0.22$)(0.17$)(0.54$)(0.90$)0.56$(1.13$)(0.73$)(1.10$)0.07$(0.66$)(0.38$)(0.44$)(0.40$)(0.37$)
Average Shares, Basic45,069,6359,220,1852,537,4407,055,768328,979140,781-25,711,153130,253130,23725,971,14325,615,07525,613,31625,602,96525,593,94825,180,75825,137,62825,137,46624,199,91622,652,87320,532,69612,561,5498,183,154-81,113,54933,650,82933,255,72433,225,16427,360,65723,143,95214,727,6824,709,5535,582,4623,578,6613,524,4832,695,762-39,034,82419,420,02617,524,6419,124,6418,438,3508,408,3768,401,1596,814,8636,484,7026,469,2726,452,9866,412,504
Average Shares, Diluted45,069,6359,220,1852,537,4407,055,768328,979140,781-25,711,153130,253130,23725,971,14325,615,07525,613,31625,602,96525,593,94825,180,75825,137,62825,137,46624,199,91622,652,87320,532,69612,561,5498,183,154-81,113,54933,650,82933,255,72433,225,16427,360,65723,143,95214,727,6824,709,5535,582,4623,578,6613,524,4832,695,762-39,034,82419,420,02617,524,6419,124,6418,438,3508,408,3768,401,1596,814,8636,484,7026,469,2726,452,9866,412,504
EBIT(4,130,570$)(11,064,501$)(9,611,048$)(10,312,096$)(9,043,502$)(4,407,969$)(6,255,975$)(10,970,697$)(11,956,316$)(12,338,557$)(13,758,372$)(10,609,762$)(10,263,910$)(8,189,798$)(13,754,840$)(7,548,225$)(6,620,576$)(7,623,140$)(6,554,718$)(8,916,433$)(4,536,818$)(6,373,420$)(3,289,817$)(6,330,913$)(4,944,905$)(5,773,903$)(5,447,774$)(4,148,975$)(4,246,805$)(3,733,227$)(3,355,879$)(2,504,178$)(3,309,081$)(3,240,728$)(3,364,577$)(1,553,520$)(2,908,935$)(4,598,364$)(6,658,270$)(5,318,875$)(4,829,673$)(3,951,437$)(3,701,546$)(3,119,131$)(2,958,357$)(2,422,966$)
EBITDA(2,690,335$)(9,398,015$)(7,828,147$)(8,576,745$)(7,213,980$)(2,601,594$)(4,450,308$)(9,237,175$)(10,447,153$)(10,912,653$)(12,632,072$)(10,041,677$)(10,050,386$)(7,982,692$)(13,562,443$)(7,370,115$)(6,485,219$)(7,521,337$)(6,464,189$)(8,827,804$)(4,450,423$)(6,305,821$)(3,233,859$)(6,276,377$)(4,890,079$)(5,706,717$)(5,447,774$)(4,148,975$)(4,246,805$)(3,733,227$)(3,355,879$)(2,504,178$)(3,309,081$)(3,240,728$)(3,364,577$)(1,553,520$)(2,908,935$)(4,598,364$)(6,658,270$)(5,318,875$)(4,829,673$)(3,951,437$)(3,701,546$)(3,119,131$)(2,958,357$)(2,422,966$)