stockrow
Friday 6 November 2026
Export SIDU’s income statement to Excel — free account
Sidus Space, Inc.
SIDU Industrials Aerospace & Defense
Sidus Space, Inc.’s revenue for fiscal 2025 (year ended December 2025) was $3.4 million, down 27.6% from fiscal 2024.
- Revenue
- −53.8%
- EPS
- +80.7%
- Free cash flow
- −18.3%
Quarter to June 2026, against a year earlier
0.94
0.10
−9.62%
Follow SIDU
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to December
| Ten-year view | Analyst estimates Powerpack | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM Jun ’26 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | ||||||||||||||||||
| Income, $m | Revenue | — | — | — | 3 | 2 | 1 | 7 | 6 | 5 | 3 | 3 | +3.2% | 9 | 50 | 100 | +209.2% | |
| Gross margin, % | — | — | — | (7.55) | 1.15 | (26.02) | 19.72 | 27.53 | (31.44) | (168.23) | (166.85) | (160.7) pt | ||||||
| EBT | — | — | — | (2) | (2) | (4) | (13) | (14) | (18) | (29) | (27) | +57.5% | ||||||
| EBT margin, % | — | — | — | (68.92) | (85.38) | (265.93) | (176.05) | (240.30) | (375.04) | (871.02) | (970.23) | (802.1) pt | ||||||
| Net income | — | 0 | — | (2) | (2) | (4) | (13) | (14) | (18) | (29) | (27) | n/m | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | — | — | — | 17.27 | 18.07 | 12.62 | 42.40 | 9.62 | 0.96 | 0.14 | 0.03 | (55.4%) | |||||
| Earnings | — | — | — | (11.91) | (15.43) | (34.00) | (75.00) | (23.11) | (3.60) | (1.19) | (0.69) | (31.9%) | ||||||
| Cash flow | — | — | — | (7.38) | (15.87) | (22.27) | (70.31) | (18.95) | (3.25) | (0.73) | (0.23) | (31.9%) | ||||||
| Capex | — | — | — | 0.00 | (0.04) | (1.95) | (12.21) | (11.63) | (1.53) | (0.33) | (0.13) | n/m | ||||||
| Free cash flow | — | — | — | (7.38) | (15.92) | (24.22) | (82.52) | (30.58) | (4.78) | (1.06) | (0.36) | (27.6%) | ||||||
| Book value | — | — | — | (31.13) | (65.85) | 95.52 | 22.53 | 11.50 | 4.83 | 2.05 | 2.21 | n/m | ||||||
| Shares, m | — | — | — | 0 | 0 | 0 | 0 | 1 | 5 | 25 | 50 | +131.2% | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | — | — | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.0 | |||||
| P/S | — | — | — | 114.53 | 114.53 | 83.31 | 2.41 | 1.09 | 8.83 | 22.96 | 28.35 | 49.7 | ||||||
| P/B | — | — | — | 0.00 | 0.00 | 11.01 | 4.53 | 0.91 | 1.75 | 1.53 | 0.42 | 2.8 | ||||||
| EV/Sales | — | — | — | 115.57 | 115.57 | 75.40 | 2.23 | 1.06 | 5.69 | 10.51 | (30.18) | 46.6 | ||||||
| EV/FCF | — | — | — | (63.32) | (63.32) | (39.25) | (1.15) | (0.33) | (1.14) | (1.35) | 2.79 | (24.3) | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | (1) | (2) | (2) | (12) | (12) | (16) | (18) | (19) | +57.4% | |||||
| Capex | — | — | — | 0 | 0 | 0 | (2) | (7) | (7) | (8) | (11) | +237.8% | ||||||
| Free cash flow | — | — | — | (1) | (2) | (3) | (14) | (19) | (23) | (26) | (31) | +67.4% | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | — | — | — | (6) | (8) | 12 | 1 | (3) | 8 | 36 | 168 | n/m | |||||
| Net debt | — | — | — | 7 | 0 | (11) | (2) | (1) | (16) | (43) | (167) | n/m | ||||||
| Shareholders’ equity | — | — | — | (5) | (7) | 11 | 4 | 7 | 24 | 51 | 189 | n/m | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | — | — | — | (158.14) | (72.03) | (39.13) | (93.05) | (98.02) | (61.53) | (56.77) | (24.44) | +101.4 pt | |||||
| ROIC | — | — | — | 0.00 | 0.00 | 0.00 | (476.47) | (132.33) | (125.43) | (234.67) | (77.86) | (234.7) pt | ||||||
| ROE | — | — | — | 33.17 | 26.54 | (183.88) | (176.67) | (264.03) | (114.56) | (79.48) | (27.00) | (112.6) pt | ||||||
| People | ||||||||||||||||||
| People | Employees | — | — | — | — | 35 | 37 | 71 | 82 | 104 | 99 | — | +23.1% | |||||
| Revenue/emp, $m | — | — | — | 0.00 | 0.05 | 0.04 | 0.10 | 0.07 | 0.04 | 0.03 | — | n/m | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025 · latest quarter Jun 2026 · fundamentals updated 26 Oct 2026
Sidus Space, Inc. vs peers in Aerospace & Defense (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| NSTR NorthStar Earth & Space Enterprises Inc | $153.3M | — | — | — | — | — | — | — | Compare |
| DPRO Draganfly Inc. | $110.0M | — (loss-making) | — (loss-making) | +25.84% (above 0%: growing) | n/m | −149.77% (below 0%: shrinking) | 20.01% | (584.90%) | Compare |
| SIF SIFCO Industries, Inc. | $105.5M | 25.8× | — | +18.33% (above 0%: growing) | n/m | −792.26% (below 0%: shrinking) | 13.09% | 1.09% | Compare |
| SIDU Sidus Space, Inc. | $94.1M | — (loss-making) | — (loss-making) | −53.76% (below 0%: shrinking) | n/m | −18.26% (below 0%: shrinking) | (107.99%) | (976.20%) | |
| CODA Coda Octopus Group Inc. | $90.7M | 18.5× | 19.2× | +9.24% (above 0%: growing) | +9.09% (above 0%: growing) | −24.37% (below 0%: shrinking) | 65.44% | 19.87% | Compare |
| BYRN Byrna Technologies Inc. | $87.5M | — (loss-making) | — (loss-making) | −45.72% (below 0%: shrinking) | n/m | +87.91% (above 0%: growing) | 79.46% | (19.16%) | Compare |
| MRLN Merlin Inc | $78.3M | — (loss-making) | — | — | n/m | −119.70% (below 0%: shrinking) | (5.42%) | (1,528.58%) | Compare |
| HOVR New Horizon Aircraft Ltd. | $75.9M | — (loss-making) | — | — | n/m | −208.15% (below 0%: shrinking) | — | 0.00% | Compare |
| EVTL Vertical Aerospace Ltd. | $66.7M | 0.9× | — | — | n/m | −586.27% (below 0%: shrinking) | 0.00% | 0.00% | Compare |
| Median of peers | $89.1M | 18.5× | — | +13.79% | — | −149.77% | 16.55% | 0.00% |