Saturday 17 October 2026 Export BINI’s income statement to Excel — free account

Bollinger Innovations Inc.

BINI Consumer Cyclical Auto Manufacturers

Bollinger Innovations Inc.’s revenue for fiscal 2024 (year ended September 2024) was $1.1 million, up 199.0% from fiscal 2023. In the quarter to June 2025, revenue grew 626.5%, EPS grew 99.7% and free cash flow grew 44.6%, each against the same quarter a year earlier. Revenue growth for three consecutive years.

0.05 0.00 0.00%

Follow BINI

Alert me

Market cap: $50.0K
P/E: 0.0×
Fwd P/E: 72.7×
Dividend yield: —
F-score: n/a
Altman Z: 479888.45
Beneish M: n/a
Dividend safety: n/a

Overview Financial Analysis Income Statement Balance Sheet Cash Flow Metrics & Ratios 10-Q 10-K

Insider Decisions trades per month

	Dec 25			Mar 26			Jun 26			Sep 26
Buy	—	—	—	—	—	—	—	—	—	—	—	—
Sell	—	—	—	—	—	—	—	—	—	—	—	—

Insider Ownership 0.00%

Capital & Financial Ratios $m

Market Cap 0.05

Revenue 9.34

Net Income (483.29)

Free Cash Flow (114.71)

Net Debt (0.85)

Current Ratio 0.23

Debt/Equity 0.00

P/E ratio 0.00

Fwd P/E 72.70

P/S ratio 0.00

P/B ratio 0.00

Past 5Y EPS Growth —

This Y EPS Growth —

Next Y EPS Growth —

Next Y revenue growth 99.38%

Next 5Y EPS Growth —

Green and red mark values outside typical ranges. How we judge →

Valuation vs history

EV/Sales, ten years

EV/Sales against its own 10 years 12.68%

10-year low 10-year high

Dividends

Payout Ratio —

Annual Dividend Rate —

Annual Dividend Yield —

	total	individual payouts
2022	Powerpack
2021	Powerpack
2020	Powerpack
2019	Powerpack
2017	Powerpack

special payouts not included in total or ratios

Assets vs Liabilities $m

	2022	2023	2024	Q'25
Cash	84	156	11	1
Receivables	—	1	0	—
Inventory	—	17	38	28
Other	—	—	—	—
	86	198	63	42

	2022	2023	2024	Q'25
Payables	6	13	41	42
ST’ Debt	—	—	—	—
Other	96	75	82	103
	122	140	183	186

Compound Annual Growth %

	10y	5y	3y
Sales	—	(55.11%)	(74.37%)
Cash Flow	0.00%	0.00%	0.00%
Earnings	0.00%	0.00%	0.00%
Book Value	0.00%	0.00%	0.00%

Revenue $m

	Mar	Jun	Sep	Dec	Year
’26	5	0	—	3	—
’24	0	0	1	—	1
’23	24	33	0	—	0
’20	16	14	17	19	66
’19	15	16	17	17	65
’18	16	16	17	16	66
’17	14	16	15	15	60

Fiscal quarters ending in the months shown.

Operating Cash Flow $m

	Dec	Mar	Jun	Sep	Year
’26	(26)	(23)	(21)	—	—
’24	(60)	(49)	(37)	(40)	(186)
’23	—	(34)	(46)	(66)	(179)
’22	(33)	—	—	—	(66)
’22	—	(10)	(18)	(23)	(66)
’21	(15)	—	—	—	(18)
’21	—	(6)	(7)	(4)	(18)

Fiscal quarters ending in the months shown.

Free Cash Flow $m

	Dec	Mar	Jun	Sep	Year
’26	(28)	(25)	(21)	—	—
’24	(67)	(54)	(38)	(41)	(200)
’23	—	(38)	(56)	(66)	(194)
’22	(34)	—	—	—	(66)
’22	—	(10)	(19)	(23)	(78)
’21	(25)	—	—	—	(18)
’21	—	(6)	(7)	(5)	(18)

Fiscal quarters ending in the months shown.

EPS $

	Dec	Mar	Jun	Sep	Year
’26	(682.75)	(559.66)	(2.81m)	—	—
’24	(91.42k)	(1000.00m)	(1000.00m)	1.00b	(1.53k)
’23	—	(1.28k)	(1.12k)	(155.51k)	(164.22k)
’22	(6.31k)	—	—	—	(63.08k)
’22	—	(157.88)	(1000.00m)	(1000.00m)	(59.87k)
’21	(8.93)	—	—	—	(192.49k)
’21	—	(1.81)	(2.90)	(2.87)	(8.56)

Fiscal quarters ending in the months shown.

Group	Line	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025e
Price, $
Price, $	Low	—	2,362,499,911,385,088.00	877,500,003,516,416.00	1,265,624,990,875,648.00	1,012,500,019,544,064.00	496,124,993,470,464.00	1,660,499,989,102,592.00	60,750,001,340,416.02	104,249,999,360.00	133,500,000.00	Analyst estimates 2025–2027 Powerpack
	High	—	15,525,000,031,240,190.00	11,309,624,921,686,020.00	5,231,249,765,433,344.00	2,311,875,131,867,136.00	6,776,999,905,329,152.00	6,031,125,147,287,552.00	1,977,750,030,123,008.00	161,999,992,389,632.00	224,250,003,456.00
People
People	Employees	—	140	97	88	82	62	44	118	326	388
	Revenue/emp, $m	—	0.39	0.62	0.75	0.79	1.06	0.00	0.00	0.00	0.00
Income, $m
Income, $m	Revenue	—	54	60	66	65	66	—	—	0	1
	Gross margin, %	—	15.80	14.70	15.46	15.81	14.98	0.00	0.00	25.16	(1,443.83)
	EBT	—	(14)	(10)	(5)	(7)	(6)	(44)	(740)	(1,018)	(510)
	EBT margin, %	—	(25.08)	(16.69)	(7.63)	(10.10)	(9.10)	0.00	0.00	(278,045.63)	(46,579.11)
	Net income	—	(13)	(10)	(5)	(6)	(6)	(44)	(740)	(1,007)	(506)
	Depreciation	—	4	3	3	3	3	1	4	87	186
Per share, $
Per share, $	Revenue	—	41.57	30.52	17.01	16.08	14.86	0.00	0.00	60.00	3.31
	Earnings	—	(10.43)	(5.09)	(1.30)	(1.62)	(1.35)	(192,493.80)	(63,083.70)	(164,218.40)	(1,531.15)
	Cash flow	—	(2.51)	(2.57)	(0.84)	(0.53)	0.68	(87,610.50)	(5,306.10)	(29,372.49)	(561.61)
	Capex	—	(0.14)	(0.05)	(0.03)	(0.03)	(0.31)	0.00	0.00	(2,460.07)	(44.64)
	Free cash flow	—	(2.65)	(2.63)	(0.87)	(0.57)	0.37	(87,610.50)	(5,306.10)	(31,832.56)	(606.25)
	Book value	—	3.11	6.68	2.22	1.00	0.56	(308,558.00)	4,733.62	44,722.64	(50.08)
	Shares, m	—	1	2	4	4	4	0	0	0	0
Valuation, ×
Valuation, ×	P/E	—	0.00	0.00	0.00	0.00	0.00	—	—	0.00	0.00
	P/S	—	62,518,972,181,390.73	152,933,185,908,902.80	113,505,486,378,575.50	67,369,674,326,497.84	365,342,501,560,657.50	—	—	71,679,505.20	135,480,343.66
	P/B	—	835,664,411,978,913.40	698,891,918,565,258.50	868,629,568,061,270.40	1,083,723,583,377,292.90	9,671,942,647,778,540.00	—	—	15,093,110.48	0.00
	EV/Sales	—	62,518,972,181,390.78	152,933,185,908,902.70	113,505,486,378,575.60	67,369,674,326,497.96	365,342,501,560,657.60	—	—	71,679,502.55	135,480,337.55
	EV/FCF	—	(590,758,636,544,387.60)	(1,179,946,812,031,146.00)	(1,136,729,194,982,298.00)	(1,054,952,391,855,414.10)	(30,300,049,029,472,570.00)	—	—	(21,204,705.36)	(777,742.09)
Cash, $m
Cash, $m	Operating cash flow	—	(3)	(5)	(3)	(2)	3	(18)	(66)	(179)	(186)
	Capex	—	0	0	0	0	(1)	0	(18)	(15)	(15)
	Free cash flow	—	(3)	(5)	(3)	(2)	2	(18)	(66)	(194)	(200)
Balance, $m
Balance, $m	Working capital	—	(6)	4	(2)	(2)	(1)	(64)	(36)	59	(120)
	Total debt	—	4	5	6	8	9	2	9	—	—
	Net debt	—	3	(7)	4	8	4	2	(84)	(156)	(11)
	Shareholders’ equity	—	4	13	9	4	2	(62)	59	273	(17)
Returns, %
Returns, %	ROA	—	(58.53)	(35.72)	(16.99)	(26.47)	(24.34)	(257.62)	(257.79)	(266.43)	(156.90)
	ROIC	—	(78.28)	(84.23)	(20.99)	(29.34)	(42.84)	0.00	0.00	(201.61)	0.00
	ROE	—	(205.88)	(115.24)	(45.41)	(102.21)	29.69	71.68	(723.47)	(582.14)	(367.57)

Negative figures in brackets.

All 10 years →

Fiscal years to Sep 2024 · latest quarter Jun 2025

Charts ten years each

Company	Market cap	P/E	Fwd P/E	Revenue growth (Q)	EPS growth (Q)	FCF growth (Q)	Gross margin (Q)	EBIT margin (Q)	Compare
GOEVQ Canoo Inc.	$5.4M	— (loss-making)	— (loss-making)	−65.06% (below 0%: shrinking)	n/m	+60.03% (above 0%: growing)	80.92%	(6,643.32%)	Compare
FFAI Faraday Future Intelligent Electric Inc.	$5.1M	— (loss-making)	—	+1,448.15% (above 0%: growing)	n/m	+1.96% (above 0%: growing)	(1,280.14%)	(4,165.91%)	Compare
DCX Digital Currency X Technology Inc.	$4.2M	27.6×	—	—	+100.00% (above 0%: growing)	+102.45% (above 0%: growing)	0.00%	0.00%	Compare
VEVMQ Vicinity Motor Corp.	$3.5M	— (loss-making)	—	+399.58% (above 0%: growing)	n/m	+101.80% (above 0%: growing)	14.23%	(3.91%)	Compare
SSM Sono Group N.V.	$3.1M	— (loss-making)	—	+100.90% (above 0%: growing)	n/m	+73.63% (above 0%: growing)	25.43%	0.00%	Compare
EGOXF Next.e.GO N.V.	$2.9M	— (loss-making)	—	—	n/m	−330.93% (below 0%: shrinking)	—	—	Compare
ZAPPF Zapp Electric Vehicles Group Limited	$1.2M	— (loss-making)	—	—	n/m	−1,383.01% (below 0%: shrinking)	—	0.00%	Compare
ECDA ECD Automotive Design, Inc.	$330.0K	— (loss-making)	— (loss-making)	−10.20% (below 0%: shrinking)	n/m	+50.34% (above 0%: growing)	(28.89%)	(88.03%)	Compare
BINI Bollinger Innovations Inc.	$50.0K	— (loss-making)	72.7×	+626.53% (above 0%: growing)	n/m	+44.64% (above 0%: growing)	(2,130.53%)	(12,281.99%)
Median of peers	$3.3M	—	—	+100.90%	—	+55.19%	7.12%	(3.91%)

All 41 Auto Manufacturers stocks →