STOCK TITAN

Swarmer, Inc (SWMR) Financials

SWMR
FY2025 annual
Revenue $310K -5.9% YoY
Net Income -$8.5M -312.1% YoY
EPS (Diluted) -$2.46 YoY not available
Free Cash Flow -$4.9M -361.5% YoY
Market Cap $630.9M as of Sep 11, 2026
Price / Sales n/m outside the range published as a multiple, on $310K revenue, FY2025
Price / Earnings n/m net loss, so no earnings multiple, FY2025
Price / Book 20.2x on $31.2M equity, Q2 FY2026

A multiple compares the market's price with a filed figure; it says what the market pays, not how the business is doing. The market capitalization is the vendor's as of Sep 11, 2026; every other figure is from the SEC filings on this page. Not financial advice.

Source SEC Filings (10-K/10-Q) Latest period Q2 FY2026, ended Jun 30, 2026 Reported Currency USD FYE December

Newest figures come from the 10-Q for Q2 FY2026, filed Aug 14, 2026. Each column of the statement tables below links to the filing it was taken from, and every filing is listed on the SWMR SEC filings page.

Swarmer, Inc (SWMR) reported $310K in revenue for fiscal year 2025, down 5.9% from the prior fiscal year. This page shows its income statement, balance sheet, cash flow statement, and key financial ratios. View 2 years of annual fundamentals and quarterly data, with year-over-year growth rates and compound annual growth rates (CAGR). All figures are derived from SEC filings (10-K and 10-Q reports).

Rhea AI SWMR FY2025

External financing is funding a development-stage cost base as revenue remains small and operating losses widen.

Revenue fell 5.9% in FY2025 while R&D more than doubled, pointing to investment ahead of commercial scale rather than volume-led expansion. Gross margin also eased from 43.0% to 41.2%, so the heavier investment burden was not offset by improving unit economics.

Operating cash flow moved from -$1.0M to -$4.6M as the net loss deepened, showing that reported losses are translating into cash needs rather than being mainly non-cash. Financing cash flow of $12.1M supplied the funding in FY2025, not internally generated operations.

The balance sheet is structurally strained: liabilities were almost twice assets, leaving equity at -$9.9M; the central issue is long-term solvency rather than near-term current coverage. A 7.9x current ratio and 24.1 months of reported outflow can look comfortable in isolation, but they do not erase negative equity or reliance on financing.

[ NOT FINANCIAL ADVICE ]

Financial Health Signals

Financial health score not available

Swarmer, Inc does not currently provide enough eligible data for a peer-relative financial health score, so none is published. The signals and metrics below are current.

Altman Z-Score Safe
16.58

Swarmer, Inc scores 16.58, well above the 2.99 safe threshold. The score is driven primarily by a large market capitalization ($630.9M) relative to total liabilities ($20.3M). This indicates low bankruptcy risk based on profitability, leverage, and asset efficiency.

Distress-screening estimate for non-financial companies. Not computed for banks or insurers, where the Altman model does not apply.

Piotroski F-Score Partial
2/8

Swarmer, Inc passes 2 of 8 computable financial strength tests (1 of the nine could not be computed from available data). 2 of 4 profitability signals pass, no leverage/liquidity signals pass (rising debt, declining liquidity, or share dilution), neither operating efficiency signal passes.

Earnings Quality No Cash Backing
N/A

Swarmer, Inc reported a net loss of $8.5M while operations used $4.6M of cash. With neither figure positive, the ratio between the two carries no quality signal.

Key Financial Metrics

Export CSV

Earnings & Revenue

Revenue
$216K
YoY+56.6%
QoQ+964.8%

Swarmer, Inc generated $216K in revenue in Q2 2026. This represents an increase of 56.6% from the same quarter a year earlier. Against the prior quarter it is up 964.8%.

Net Income
-$7.3M
YoY-350.2%
QoQ-64.3%

Swarmer, Inc reported -$7.3M in net income in Q2 2026. This represents a decrease of 350.2% from the same quarter a year earlier. Against the prior quarter it is down 64.3%.

EPS (Diluted)
-$0.45
QoQ-60.7%

Swarmer, Inc earned -$0.45 per diluted share (EPS) in Q2 2026. Against the prior quarter it is down 60.7%.

EBITDA

Not reported for Q2 2026.

Cash & Balance Sheet

Cash & Debt
$25.3M
QoQ+7.7%

Swarmer, Inc held $25.3M in cash as of Q2 2026; long-term debt is not reported for that period.

Shares Outstanding
12M
QoQ+6.4%

Swarmer, Inc had 12M shares outstanding in Q2 2026. Against the prior quarter it is up 6.4%.

Free Cash Flow

Not reported for Q2 2026.

Dividends Per Share

Not reported for Q2 2026.

Margins & Returns

Gross Margin
84.8%
YoY+25.5pp
QoQ+181.3pp

Swarmer, Inc's gross margin was 84.8% in Q2 2026, indicating the percentage of revenue retained after direct costs. This is up 25.5 percentage points from the same quarter a year earlier. Against the prior quarter it is up 181.3 percentage points.

Return on Equity
-23.5%
QoQ-4.5pp

Swarmer, Inc's ROE was -23.5% in Q2 2026, measuring profit generated per dollar of shareholder equity. Against the prior quarter it is down 4.5 percentage points.

Operating Margin

Not shown for Q2 2026: the reported ratio is below -100.0% of revenue, so it does not read as a share of revenue.

Net Margin

Not shown for Q2 2026: the reported ratio is below -100.0% of revenue, so it does not read as a share of revenue.

Capital Allocation

R&D Spending
$1.8M
YoY+212.8%
QoQ+21.5%

Swarmer, Inc invested $1.8M in research and development in Q2 2026. This represents an increase of 212.8% from the same quarter a year earlier. Against the prior quarter it is up 21.5%.

Share Buybacks

Not reported for Q2 2026.

Capital Expenditures

Not reported for Q2 2026.

SWMR Income Statement

Figures in USD, abbreviated K (thousand), M (million), B (billion), T (trillion). Negative values carry a minus sign and red type. Each change compares the year with the year before it, and each quarter with the same quarter a year earlier.

SWMR quarterly income statement
MetricQ2'2610-QQ1'26S-1Q4'2510-QQ2'2510-QQ1'2510-QQ4'24S-1
Revenue$216K+56.6%$20KN/A$138KN/AN/A
Cost of Revenue$33K-41.6%$40KN/A$56KN/AN/A
Gross Profit$184K+123.8%-$20KN/A$82KN/AN/A
R&D Expenses$1.8M+212.8%$1.5MN/A$577KN/AN/A
SG&A Expenses$5.7M+1938.1%$3.0MN/A$278KN/AN/A
Operating Income-$7.3M-842.0%-$4.5MN/A-$773KN/AN/A
EBITDAN/A-$4.5MN/AN/AN/AN/A
Income Tax$0$0N/A$0$0N/A
Net Income-$7.3M-350.2%-$4.5MN/A-$1.6MN/AN/A
EPS (Basic)-$0.45+11.8%-$0.28N/A-$0.51N/AN/A
EPS (Diluted)-$0.45-$0.28N/A-$0.51N/AN/A
Diluted Shares (Avg)16M16MN/A3MN/AN/A

Not reported in any period shown, so not listed: Interest Expense.

SWMR Balance Sheet

Figures in USD, abbreviated K (thousand), M (million), B (billion), T (trillion). Negative values carry a minus sign and red type. Each change compares the year with the year before it, and each quarter with the same quarter a year earlier.

SWMR quarterly balance sheet
MetricQ2'2610-QQ1'26S-1Q4'2510-QQ2'2510-QQ1'2510-QQ4'24S-1
Total Assets$33.9M$24.9M$10.3M+381.2%N/AN/A$2.1M
Current Assets$33.0M$24.3M$9.4M+338.7%N/AN/A$2.1M
Cash & Equivalents$25.3M$23.5M$9.3M+346.1%N/AN/A$2.1M
Short-Term Investments$0N/A$0N/AN/AN/A
Long-Term Investments$0N/A$0N/AN/AN/A
Total Liabilities$2.7M$1.4M$20.3M+380.8%N/AN/A$4.2M
Current Liabilities$2.7M$1.3M$1.2M+370.9%N/AN/A$252K
Non-Current Liabilities$39K$58K$19.1M+381.5%N/AN/A$4.0M
Total Equity$31.2M+818.0%$23.5M+954.5%-$9.9M-380.4%-$4.3M-$2.8M-$2.1M
Retained Earnings-$22.4M-$15.1M-$10.6M-412.1%N/AN/A-$2.1M

Not reported in any period shown, so not listed: Inventory, Accounts Receivable, Goodwill, Long-Term Debt.

SWMR Cash Flow Statement

Figures in USD, abbreviated K (thousand), M (million), B (billion), T (trillion). Negative values carry a minus sign and red type. Each change compares the year with the year before it, and each quarter with the same quarter a year earlier.

SWMR quarterly cash flow statement
MetricQ2'2610-QQ1'26S-1Q4'2510-QQ2'2510-QQ1'2510-QQ4'24S-1
Operating Cash FlowN/A-$4.3MN/AN/AN/AN/A
Depreciation & AmortizationN/A$38KN/AN/AN/AN/A
Stock-Based Compensation$1.2M+6353.6%$282KN/A$18KN/AN/A
Capital ExpendituresN/A$124KN/AN/AN/AN/A
Free Cash FlowN/A-$4.4MN/AN/AN/AN/A
Investing Cash FlowN/A-$124KN/AN/AN/AN/A
Financing Cash FlowN/A$18.6MN/A$0$0N/A

Not reported in any period shown, so not listed: Dividends Paid, Share Buybacks.

SWMR Financial Ratios

Margins and returns are percentages; the remaining ratios are unitless multiples. Each change compares the year with the year before it, and each quarter with the same quarter a year earlier.

SWMR quarterly financial ratios
MetricQ2'2610-QQ1'26S-1Q4'2510-QQ2'2510-QQ1'2510-QQ4'24S-1
Gross Margin84.8%+25.5pp-96.4%N/A59.4%N/AN/A
Operating Margin-3363.7%-22192.2%N/A-559.2%N/AN/A
Net Margin-3384.7%-21937.7%N/A-1177.4%N/AN/A
Return on Equity-23.5%-19.0%N/AN/AN/AN/A
Return on Assets-21.6%-17.9%N/AN/AN/AN/A
Current Ratio12.2817.997.92-0.6xN/AN/A8.50
Debt-to-Equity0.090.06N/AN/AN/AN/A
Asset Turnover0.010.00N/AN/AN/AN/A
FCF MarginN/A-21655.0%N/AN/AN/AN/A

Reported as filed but not readable as a share of revenue in the periods where the ratio runs further from zero than a revenue base allows; no change figure is given where either compared period is one of those: Operating Margin, Net Margin, FCF Margin.

Note: Shareholder equity is negative (-$9.9M), which causes debt-to-equity and return on equity ratios to appear negative or not meaningful. This can occur from accumulated losses or large share buyback programs.

Frequently Asked Questions

What is Swarmer, Inc's annual revenue?

Swarmer, Inc (SWMR) reported $310K in total revenue for fiscal year 2025. This represents a -5.9% change compared to the previous fiscal year. Revenue measures the total income earned from the company's primary business operations before any expenses are deducted.

How fast is Swarmer, Inc's revenue growing?

Swarmer, Inc (SWMR) revenue declined by 5.9% year-over-year, from $329K to $310K in fiscal year 2025.

Is Swarmer, Inc profitable?

No, Swarmer, Inc (SWMR) reported a net income of -$8.5M in fiscal year 2025.

Swarmer, Inc (SWMR) reported diluted earnings per share of -$2.46 for fiscal year 2025. EPS represents the portion of a company's net income allocated to each outstanding share of common stock and is widely used to evaluate profitability on a per-share basis.

Swarmer, Inc (SWMR) had EBITDA of -$5.1M in fiscal year 2025, measuring earnings before interest, taxes, depreciation, and amortization.

Swarmer, Inc (SWMR) had a gross margin of 41.2% in fiscal year 2025, indicating the percentage of revenue retained after direct costs of goods sold.

Swarmer, Inc (SWMR) recorded an outflow of $4.9M in free cash flow during fiscal year 2025. This represents a -361.5% change compared to the previous fiscal year. Free cash flow represents the cash a company generates after accounting for capital expenditures, and is widely used to assess financial flexibility and shareholder value.

Swarmer, Inc (SWMR) recorded an outflow of $4.6M in operating cash flow during fiscal year 2025, representing cash used by core business activities.

Swarmer, Inc (SWMR) had $10.3M in total assets as of fiscal year 2025, including both current and long-term assets.

Swarmer, Inc (SWMR) invested $247K in capital expenditures during fiscal year 2025, funding long-term assets and infrastructure.

Swarmer, Inc (SWMR) invested $2.6M in research and development during fiscal year 2025.

Swarmer, Inc (SWMR) had 911,255 shares outstanding as of fiscal year 2025.

Swarmer, Inc (SWMR) had a current ratio of 7.92 as of fiscal year 2025, which is generally considered healthy.

Swarmer, Inc (SWMR) had a return on assets of -82.5% for fiscal year 2025, measuring how efficiently the company uses its assets to generate profit.

Swarmer, Inc (SWMR) has no price-to-earnings ratio at the moment: net loss, so no earnings multiple (FY2025). The market capitalization is $630.9M as of Sep 11, 2026; a multiple compares that price with a filed figure and says nothing about the quality of the business.

Swarmer, Inc (SWMR) has no price-to-sales ratio at the moment: outside the range published as a multiple (on $310K revenue, FY2025). The market capitalization is $630.9M as of Sep 11, 2026; a multiple compares that price with a filed figure and says nothing about the quality of the business.

At the end of fiscal year 2025, Swarmer, Inc (SWMR) held $9.3M in cash, cash equivalents and investments, and reported an operating cash outflow of $4.6M over that year. Dividing the one by the other, the reported balance equals about 24 months of the outflow reported that year. This is arithmetic over figures already filed, not a projection: it assumes nothing about future spending, financing or operations.

Swarmer, Inc (SWMR) has negative shareholder equity of -$9.9M as of fiscal year 2025, so no debt-to-equity ratio is reported: dividing debt by equity that is not positive produces a number that cannot be read as leverage. This can occur when accumulated losses exceed invested capital, or after large share buyback programs. Other solvency metrics like the current ratio or interest coverage may be more informative.

Swarmer, Inc (SWMR) has an Altman Z-Score of 16.58, placing it in the Safe Zone (low bankruptcy risk). The Z-Score combines five financial ratios (working capital, retained earnings, EBIT, market capitalization, and revenue relative to total assets) to predict the likelihood of bankruptcy. Scores above 2.99 indicate financial safety while scores below 1.81 suggest financial distress. Learn more in our complete guide to financial health indicators.

Swarmer, Inc (SWMR) has a Piotroski F-Score of 2 out of 8 computable signals; 1 of the nine could not be computed from available data, so the full-scale strength rating is not shown. The F-Score evaluates nine binary signals across profitability (positive ROA, positive cash flow, improving ROA, earnings quality), leverage (decreasing debt, improving liquidity, no share dilution), and operating efficiency (improving gross margin, improving asset turnover). Scores of 7 to 9 indicate strong and improving fundamentals. Learn more in our complete guide to financial health indicators.

Swarmer, Inc (SWMR) reported a net loss of $8.5M while operations used $4.6M of cash. With neither figure positive, the ratio between the two carries no quality signal. This ratio compares operating cash flow to net income. A ratio above 1.0x means the company generates more cash than its reported earnings, indicating sustainable, cash-backed profits. Ratios below 1.0x suggest earnings rely on accounting accruals rather than actual cash generation. Learn more in our complete guide to financial health indicators.

Back to top