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

Boxlight Corporation

Boxlight Corporation’s revenue for fiscal 2025 (year ended December 2025) was $109.2 million, down 19.6% from fiscal 2024. In the quarter to June 2026, revenue fell 16.0%, EPS grew 100.6%, free cash flow fell 104.8% and total debt fell 12.6%, each against the same quarter a year earlier.

2.95 0.37 −11.14%

Follow BOXL

Alert me

Market cap: $2.8M
P/E: 0.0×
Fwd P/E: 0.0×
Dividend yield: —
F-score: 3/9
Altman Z: −1.34
Beneish M: −3.63
Dividend safety: n/a

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

Insider Decisions trades per month

Total sells 0.00

Totals in millions of $.

	Dec 25			Mar 26			Jun 26			Sep 26
Buy	—	—	—	—	—	—	—	—	—	—	—	—
Sell	4	—	—	4	—	—	2	—	—	2	—	—

Insider Ownership 0.00%

Capital & Financial Ratios $m

Market Cap 2.80

Revenue 104.33

Net Income (21.86)

Free Cash Flow (4.98)

Net Debt 29.83

Current Ratio 0.94

Debt/Equity (23.98)

P/E ratio 0.00

Fwd P/E (0.04)

P/S ratio 0.02

P/B ratio 0.00

Past 5Y EPS Growth —

This Y EPS Growth 56.29%

Next Y EPS Growth 13.47%

Next Y revenue growth 0.69%

Next 5Y EPS Growth 44.38%

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

Valuation vs history

EV/Sales, ten years

P/S against its own 10 years 3.26%

10-year low 10-year high

EV/Sales against its own 10 years 55.52%

10-year low 10-year high

Dividends

Payout Ratio —

Annual Dividend Rate —

Annual Dividend Yield —

	total	individual payouts
2023	Powerpack
2022	Powerpack
2021	Powerpack
2020	Powerpack
2019	Powerpack
2017	Powerpack

special payouts not included in total or ratios

Assets vs Liabilities $m

	2023	2024	2025	Q'26
Cash	17	8	9	4
Receivables	33	18	15	16
Inventory	44	43	38	33
Other	—	—	—	—
	104	78	69	63

	2023	2024	2025	Q'26
Payables	33	24	26	17
ST’ Debt	1	37	1	34
Other	5	5	4	5
	49	77	43	67

Compound Annual Growth %

	10y	5y	3y
Sales	41.57%	14.76%	(21.02%)
Cash Flow	0.00%	0.00%	0.00%
Earnings	0.00%	0.00%	0.00%
Book Value	40.69%	(51.01%)	(71.08%)

Revenue $m

	Mar	Jun	Sep	Dec	Year
’26	22	26	—	—	—
’25	22	31	29	27	109
’24	37	39	36	24	136
’23	41	47	50	39	177
’22	51	60	69	43	222
’21	33	47	61	44	185
’20	6	8	9	32	55

Fiscal quarters ending in the months shown.

Operating Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	(5)	(2)	—	—	—
’25	(5)	(1)	4	(2)	(3)
’24	(2)	(5)	5	2	0
’23	(2)	2	8	3	12
’22	(5)	(1)	7	1	1
’21	(2)	(3)	(9)	11	(2)
’20	(1)	(5)	(1)	2	(5)

Fiscal quarters ending in the months shown.

Free Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	(5)	(2)	—	—	—
’25	(5)	(1)	4	(1)	(3)
’24	(2)	(5)	5	1	(1)
’23	(2)	2	8	2	10
’22	(6)	(2)	7	1	0
’21	(2)	(3)	(9)	(23)	(36)
’20	(1)	(5)	(1)	2	(5)

Fiscal quarters ending in the months shown.

EPS $

	Mar	Jun	Sep	Dec	Year
’26	(13.50)	0.34	—	—	—
’25	(50.77)	(55.09)	(67.69)	(64.39)	(238.53)
’24	(136.83)	(32.41)	(61.21)	(311.46)	(544.07)
’23	(57.61)	(21.60)	(342.07)	(336.67)	(770.55)
’22	(100.82)	0.00	43.21	(43.21)	(100.82)
’21	(129.63)	(57.61)	14.40	(158.43)	(331.27)
’20	(230.45)	(115.22)	(144.03)	(244.85)	(561.71)

Fiscal quarters ending in the months shown.

Group	Line	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	2026e
Price, $
Price, $	Low	—	8,262.72	1,641.60	1,483.20	475.20	1,670.40	374.40	180.00	54.54	9.06	Analyst estimates 2026–2028 Powerpack
	High	—	13,204.80	25,056.00	6,566.40	6,696.00	5,472.00	2,174.40	1,091.52	196.20	383.40
People
People	Employees	43	43	54	68	189	183	187	228	159	155
	Revenue/emp, $m	0.47	0.60	0.70	0.49	0.29	1.01	1.19	0.78	0.85	0.70
Income, $m
Income, $m	Revenue	20	26	38	33	55	185	222	177	136	109
	Gross margin, %	36.38	24.91	22.87	27.07	17.98	25.12	29.25	35.82	34.54	30.78
	EBT	(2)	(7)	(7)	(9)	(17)	(10)	(4)	(37)	(30)	(25)
	EBT margin, %	(10.12)	(25.40)	(18.97)	(28.47)	(30.92)	(5.67)	(1.67)	(21.10)	(22.26)	(22.64)
	Net income	(2)	(7)	(7)	(9)	(16)	(14)	(4)	(39)	(28)	(24)
	Depreciation	0	1	1	1	4	9	11	36	23	13
Per share, $
Per share, $	Revenue	6,790.60	6,774.63	5,484.25	4,463.51	1,873.41	4,527.56	4,620.44	3,366.11	2,498.03	1,039.45
	Earnings	(690.82)	(1,929.99)	(1,037.01)	(1,267.45)	(561.71)	(331.27)	(100.82)	(770.55)	(544.07)	(238.53)
	Cash flow	790.13	(353.53)	(547.07)	(576.08)	(159.18)	(56.97)	24.79	220.59	(8.07)	(31.73)
	Capex	3.00	(2.63)	0.00	(0.54)	(9.04)	(828.58)	(25.12)	(25.16)	(9.30)	(0.97)
	Free cash flow	793.13	(356.16)	(547.07)	(576.62)	(168.23)	(885.55)	(0.33)	195.43	(17.37)	(32.70)
	Book value	704.77	2,381.68	1,154.80	(87.43)	1,517.68	1,303.20	1,081.10	319.07	(237.06)	11.94
	Shares, m	0	0	0	0	0	0	0	0	0	0
Valuation, ×
Valuation, ×	P/E	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	P/S	0.00	1.09	0.32	0.36	1.18	0.44	0.10	0.06	0.03	0.01
	P/B	20.11	3.11	1.50	0.00	1.45	1.52	0.41	0.59	0.00	0.85
	EV/Sales	0.00	1.20	0.37	0.51	1.38	0.62	0.23	0.19	0.52	0.24
	EV/FCF	28.08	(23.08)	(3.72)	(3.96)	(15.35)	(3.18)	(3,216.20)	3.19	(74.07)	(7.52)
Cash, $m
Cash, $m	Operating cash flow	2	(1)	(4)	(4)	(5)	(2)	1	12	0	(3)
	Capex	0	0	—	0	0	(34)	(1)	(1)	(1)	0
	Free cash flow	2	(1)	(4)	(4)	(5)	(36)	0	10	(1)	(3)
Balance, $m
Balance, $m	Working capital	(5)	(1)	(3)	(7)	21	54	63	54	1	27
	Total debt	8	1	3	6	25	52	45	40	37	34
	Net debt	7	(1)	2	5	11	34	30	23	29	25
	Shareholders’ equity	2	9	8	(1)	44	53	52	17	(13)	1
Returns, %
Returns, %	ROA	(16.26)	(33.05)	(34.41)	(45.05)	(20.56)	(8.61)	(2.53)	(22.64)	(21.37)	(23.57)
	ROIC	(8.56)	(57.68)	(43.39)	(114.66)	(14.27)	(1.84)	2.33	(41.44)	(74.91)	(39.31)
	ROE	(191.33)	(117.15)	(84.35)	(256.85)	(75.26)	(30.08)	(9.53)	(117.78)	(1,535.88)	430.87

Negative figures in brackets.

All 10 years →

Fiscal years to Dec 2025 · latest quarter Jun 2026

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
KOSS Koss Corporation	$35.4M	— (loss-making)	53.5×	+5.83% (above 0%: growing)	n/m	+288.26% (above 0%: growing)	60.98%	8.19%	Compare
ZEPP Zepp Health Corporation Sponsored ADR	$27.1M	— (loss-making)	619×	+6.93% (above 0%: growing)	n/m	−103.70% (below 0%: shrinking)	37.35%	(19.37%)	Compare
FOXX Foxx Development Holdings Inc.	$17.3M	— (loss-making)	—	−49.92% (below 0%: shrinking)	n/m	+11.09% (above 0%: growing)	(26.08%)	(97.68%)	Compare
MSN Emerson Radio Corporation	$7.4M	— (loss-making)	21.5×	−37.07% (below 0%: shrinking)	n/m	−66.15% (below 0%: shrinking)	49.34%	(65.09%)	Compare
WLDS Wearable Devices Ltd.	$3.1M	— (loss-making)	—	−88.79% (below 0%: shrinking)	n/m	−9.83% (below 0%: shrinking)	(116.67%)	0.00%	Compare
BOXL Boxlight Corporation	$2.8M	— (loss-making)	— (loss-making)	−15.99% (below 0%: shrinking)	n/m	−104.84% (below 0%: shrinking)	49.83%	4.00%
RIME Algorhythm Holdings, Inc.	$2.7M	— (loss-making)	— (loss-making)	+160.85% (above 0%: growing)	n/m	−261.98% (below 0%: shrinking)	(19.73%)	(89.88%)	Compare
FEBO Fenbo Holdings Limited	$2.3M	—	—	—	—	−82.70% (below 0%: shrinking)	—	—	Compare
GMEX Fitell Corporation	$1.0M	— (loss-making)	—	−41.38% (below 0%: shrinking)	−566.67% (below 0%: shrinking)	+96.03% (above 0%: growing)	3.30%	0.00%	Compare
Median of peers	$5.3M	—	53.5×	−37.07%	—	−37.99%	3.30%	(19.37%)

All 19 Consumer Electronics stocks →