stockrow
Friday 6 November 2026
Export SWMR’s income statement to Excel — free account
Swarmer, Inc
SWMR Technology Software Infrastructure
Swarmer, Inc’s revenue for fiscal 2025 (year ended December 2025) was $309,900.00, down 5.92% from fiscal 2024.
7.15
0.31
+4.53%
Follow SWMR
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 | — | — | — | — | — | — | — | — | 0 | 0 | 0 | (5.9%) | 4 | 25 | 40 | +405.4% | |
| Gross margin, % | — | — | — | — | — | — | — | — | 42.99 | 41.24 | 64.09 | (1.8) pt | ||||||
| EBT | — | — | — | — | — | — | — | — | (2) | (9) | (14) | +312.5% | ||||||
| EBT margin, % | — | — | — | — | — | — | — | — | (627.78) | (2,752.27) | (2,904.65) | (2,124.5) pt | ||||||
| Net income | — | — | — | — | — | — | — | — | (2) | (9) | (22) | +312.1% | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | — | — | — | — | — | — | — | — | 0.43 | 0.09 | 0.03 | (79.0%) | |||||
| Earnings | — | — | — | — | — | — | — | — | (2.68) | (2.46) | (1.49) | (8.0%) | ||||||
| Cash flow | — | — | — | — | — | — | — | — | (1.35) | (1.34) | (1.01) | (1.4%) | ||||||
| Capex | — | — | — | — | — | — | — | — | (0.01) | (0.07) | (0.04) | +510.3% | ||||||
| Free cash flow | — | — | — | — | — | — | — | — | (1.37) | (1.41) | (1.05) | +3.0% | ||||||
| Book value | — | — | — | — | — | — | — | — | (2.68) | (2.87) | 1.91 | +7.2% | ||||||
| Shares, m | — | — | — | — | — | — | — | — | 1 | 3 | 10 | +348.2% | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | — | — | — | — | — | — | — | — | 0.00 | 0.00 | 0.00 | 0.0 | |||||
| P/S | — | — | — | — | — | — | — | — | 0.00 | 0.00 | 240.50 | 0.0 | ||||||
| P/B | — | — | — | — | — | — | — | — | 0.00 | 0.00 | 3.74 | 0.0 | ||||||
| EV/Sales | — | — | — | — | — | — | — | — | 0.00 | 0.00 | 188.42 | 0.0 | ||||||
| EV/FCF | — | — | — | — | — | — | — | — | (12.72) | (12.72) | (5.35) | (12.7) | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | — | — | — | — | — | (1) | (5) | (17) | +341.9% | |||||
| Capex | — | — | — | — | — | — | — | — | 0 | 0 | (1) | +2,644.4% | ||||||
| Free cash flow | — | — | — | — | — | — | — | — | (1) | (5) | (17) | +361.5% | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | — | — | — | — | — | — | — | — | 2 | 8 | 30 | +334.4% | |||||
| Net debt | — | — | — | — | — | — | — | — | (2) | (9) | (25) | +346.1% | ||||||
| Shareholders’ equity | — | — | — | — | — | — | — | — | (2) | (10) | 31 | +380.4% | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | — | — | — | — | — | — | — | — | 0.00 | (136.64) | (83.13) | (136.6) pt | |||||
| ROIC | — | — | — | — | — | — | — | — | 0.00 | 0.00 | (140.12) | 0.0 pt | ||||||
| ROE | — | — | — | — | — | — | — | — | 0.00 | 142.04 | 0.00 | +142.0 pt | ||||||
| People | ||||||||||||||||||
| People | Employees | — | — | — | — | — | — | — | — | — | 62 | — | — | |||||
| Revenue/emp, $m | — | — | — | — | — | — | — | — | 0.00 | 0.00 | — | n/m | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025 · latest quarter Jun 2026
Swarmer, Inc vs peers in Software Infrastructure (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 |
|---|---|---|---|---|---|---|---|---|---|
| PDYN Palladyne AI Corp. | $133.5M | — (loss-making) | — (loss-making) | +469.75% (above 0%: growing) | n/m | −106.98% (below 0%: shrinking) | 29.07% | (231.94%) | Compare |
| TCX Tucows Inc. | $133.3M | — (loss-making) | — (loss-making) | +1.44% (above 0%: growing) | n/m | −282.15% (below 0%: shrinking) | 29.13% | 0.30% | Compare |
| ZENA ZenaTech, Inc. | $131.5M | — (loss-making) | — (loss-making) | — | n/m | −159.28% (below 0%: shrinking) | 100.00% | (234.70%) | Compare |
| EXOD Exodus Movement, Inc. | $118.4M | — (loss-making) | — (loss-making) | +1.55% (above 0%: growing) | n/m | −825.45% (below 0%: shrinking) | 100.00% | (174.61%) | Compare |
| SWMR Swarmer, Inc | $113.6M | — (loss-making) | — (loss-making) | — | n/m | −939.03% (below 0%: shrinking) | 84.84% | (3,363.96%) | |
| TP Ticketplus Ltd. | $106.4M | 18.1× | — | — | — | −180.30% (below 0%: shrinking) | 48.96% | 21.92% | Compare |
| XLAB Exascale Labs Holdings Inc. | $105.5M | — | — | — | — | — | — | — | Compare |
| AIIO Robo.ai Inc. - Class B | $94.5M | — (loss-making) | — | — | n/m | −2,566.99% (below 0%: shrinking) | 0.00% | 0.00% | Compare |
| QMLS QumulusAI, Inc. | $90.0M | — | — | — | n/m | — | 66.60% | (114.27%) | Compare |
| Median of peers | $112.4M | — | — | +1.55% | — | −231.22% | 48.96% | (114.27%) |