STOCK TITAN

SWARMER INC Financials

SWMR
Source SEC Filings (10-K/10-Q) Data as of Mar 31, 2026 Currency USD FYE December

This page shows SWARMER INC (SWMR) financial statements, including the 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).

Financial Health Signals

Financial health score pending refresh

We are recalculating SWARMER INC's peer-relative financial health score against the latest fiscal year. It will appear here once the refresh completes. The signals and metrics below are current.

Altman Z-Score Safe
10.78

SWARMER INC scores 10.78, well above the 2.99 safe threshold. The score is driven primarily by a large market capitalization ($435.0M) 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 Low Quality
0.54x

For every $1 of reported earnings, SWARMER INC generates $0.54 in operating cash flow (-$4.6M OCF vs -$8.5M net income). This low ratio suggests earnings are primarily driven by accounting accruals rather than cash generation, which may not be sustainable.

Key Financial Metrics

Export CSV

Earnings & Revenue

Revenue
$310K
YoY-5.9%

SWARMER INC generated $310K in revenue in fiscal year 2025. This represents a decrease of 5.9% from the prior year.

EBITDA
-$5.1M
YoY-312.3%

SWARMER INC's EBITDA was -$5.1M in fiscal year 2025, measuring earnings before interest, taxes, depreciation, and amortization. This represents a decrease of 312.3% from the prior year.

Net Income
-$8.5M
YoY-312.1%

SWARMER INC reported -$8.5M in net income in fiscal year 2025. This represents a decrease of 312.1% from the prior year.

EPS (Diluted)
$-2.46
YoY+8.2%

SWARMER INC earned $-2.46 per diluted share (EPS) in fiscal year 2025. This represents an increase of 8.2% from the prior year.

Cash & Balance Sheet

Free Cash Flow
-$4.9M
YoY-361.5%

SWARMER INC generated -$4.9M in free cash flow in fiscal year 2025, representing cash available after capex. This represents a decrease of 361.5% from the prior year.

Cash & Debt
$9.3M
YoY+346.1%

SWARMER INC held $9.3M in cash against $0 in long-term debt as of fiscal year 2025.

Dividends Per Share
N/A
Shares Outstanding
911,255
YoY+63.2%

SWARMER INC had 911,255 shares outstanding in fiscal year 2025. This represents an increase of 63.2% from the prior year.

Margins & Returns

Gross Margin
41.2%
YoY-1.8pp

SWARMER INC's gross margin was 41.2% in fiscal year 2025, indicating the percentage of revenue retained after direct costs. This is down 1.8 percentage points from the prior year.

Operating Margin
-1650.8%
YoY-1274.7pp

SWARMER INC's operating margin was -1650.8% in fiscal year 2025, reflecting core business profitability. This is down 1274.7 percentage points from the prior year.

Net Margin
-2752.1%
YoY-2123.8pp

SWARMER INC's net profit margin was -2752.1% in fiscal year 2025, showing the share of revenue converted to profit. This is down 2123.8 percentage points from the prior year.

Return on Equity
N/A

Capital Allocation

R&D Spending
$2.6M
YoY+155.0%

SWARMER INC invested $2.6M in research and development in fiscal year 2025. This represents an increase of 155.0% from the prior year.

Share Buybacks
N/A
Capital Expenditures
$247K
YoY+2657.8%

SWARMER INC invested $247K in capex in fiscal year 2025, funding long-term assets and infrastructure. This represents an increase of 2657.8% from the prior year.

SWMR Income Statement

Metric Q1'26 Q4'25 Q1'25 Q4'24
Revenue $20K N/A $111K N/A
Cost of Revenue $40K N/A $46K N/A
Gross Profit -$20K N/A $65K N/A
R&D Expenses $1.5M N/A $522K N/A
SG&A Expenses $3.0M N/A $255K N/A
Operating Income -$4.5M N/A -$712K N/A
Interest Expense N/A N/A N/A N/A
Income Tax $0 N/A $0 N/A
Net Income -$4.5M N/A -$694K N/A
EPS (Diluted) $-0.28 N/A $-0.25 N/A

SWMR Balance Sheet

Metric Q1'26 Q4'25 Q1'25 Q4'24
Total Assets $24.9M+141.2% $10.3M N/A $2.1M
Current Assets $24.3M+158.2% $9.4M N/A $2.1M
Cash & Equivalents $23.5M+152.8% $9.3M N/A $2.1M
Inventory N/A N/A N/A N/A
Accounts Receivable N/A N/A N/A N/A
Goodwill N/A N/A N/A N/A
Total Liabilities $1.4M-93.1% $20.3M N/A $4.2M
Current Liabilities $1.3M+13.6% $1.2M N/A $252K
Long-Term Debt N/A N/A N/A N/A
Total Equity $23.5M+336.6% -$9.9M-261.1% -$2.8M-33.0% -$2.1M
Retained Earnings -$15.1M-42.1% -$10.6M N/A -$2.1M

SWMR Cash Flow Statement

Metric Q1'26 Q4'25 Q1'25 Q4'24
Operating Cash Flow -$4.3M N/A -$682K N/A
Capital Expenditures $124K N/A N/A N/A
Free Cash Flow -$4.4M N/A N/A N/A
Investing Cash Flow -$124K N/A N/A N/A
Financing Cash Flow $18.6M N/A $0 N/A
Dividends Paid N/A N/A N/A N/A
Share Buybacks N/A N/A N/A N/A

SWMR Financial Ratios

Metric Q1'26 Q4'25 Q1'25 Q4'24
Gross Margin -96.4% N/A 58.9% N/A
Operating Margin -22192.2% N/A -643.4% N/A
Net Margin -21937.7% N/A -626.9% N/A
Return on Equity -19.0% N/A N/A N/A
Return on Assets -17.9% N/A N/A N/A
Current Ratio 17.99+10.1 7.92 N/A 8.50
Debt-to-Equity 0.06 N/A N/A N/A
FCF Margin -21655.0% N/A N/A N/A

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

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.

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

No, SWARMER INC (SWMR) reported a net income of -$8.5M in fiscal year 2025, with a net profit margin of -2752.1%.

SWARMER INC (SWMR) reported diluted earnings per share of $-2.46 for fiscal year 2025. This represents a 8.2% change compared to the previous fiscal year. 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) had an operating margin of -1650.8% in fiscal year 2025, reflecting the profitability of core business operations before interest and taxes.

SWARMER INC (SWMR) had a net profit margin of -2752.1% in fiscal year 2025, representing the share of revenue converted into profit after all expenses.

SWARMER INC (SWMR) generated -$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) generated -$4.6M in operating cash flow during fiscal year 2025, representing cash generated from 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.

Based on fiscal year 2025 data, SWARMER INC (SWMR) had $9.3M in cash against an annual operating cash burn of $4.6M. This gives an estimated cash runway of approximately 24 months at the current burn rate. Cash runway measures how long a company can continue operating before running out of cash, assuming no additional funding.

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 10.78, 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) has an earnings quality ratio of 0.54x, considered low quality (accrual-driven). 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