Myseum Inc. (MYSEW) 10-Year Financial Performance & Capital Metrics

MYSEW • • Industrial / General

TechnologyApplication SoftwareSecurity & Identity ManagementSmart Home Security

AboutMyseum Inc operates in secure messaging, metaverse, and social media markets, offering privacy-focused solutions for personal devices. The company’s technologies include a messenger and private social network platform with features such as customizable message visibility, screenshot prevention, and encrypted photo concealment within camera rolls.Show more

Revenue $436 -35.1%
EBITDA -$5M +40.4%
Net Income -$4M +49.6%
EPS (Diluted) 0.00
Gross Margin -532039.22% +24.9%
EBITDA Margin -1188944.27% +8.1%
Operating Margin -1211216.28% +7.3%
Net Margin -972284.4% +22.3%
ROE -78.21% +13.2%
ROIC -90.27% -11.0%
Debt/Equity -
Interest Coverage -

Technical Analysis

Key Insights

Based on financial data analysis

✓Strengths

No significant strengths identified

✗Weaknesses

✗Weak Piotroski F-Score: 3/9
✗Negative free cash flow
✗Trading more than 30% below 52-week high
✗Low asset turnover indicates capital-intensive operations

Price & Volume

Loading chart...

Growth Metrics

Revenue CAGR

10Y-

5Y-

3Y-53.88%

TTM-

Profit (Net Income) CAGR

10Y-

5Y-

3Y-

TTM-

EPS CAGR

10Y-

5Y-

3Y-

TTM-

ROCE

10Y Avg-79.78%

5Y Avg-79.78%

3Y Avg-88.52%

Latest-97.42%

Peer Comparison

Smart Home Security

Name	Market Cap	Current Price	P/E Ratio	Revenue Growth 1Y	Net Margin	ROE	FCF Yield	Debt/Equity
ALRMAlarm.com Holdings, Inc.	2.53B	50.76	22.17	6.59%	12.92%	14.51%	7.75%	1.37
SMSISmith Micro Software, Inc.	14.62M	0.58	-0.15	-49.7%	-158.87%	-146.63%		0.06
MYSEMyseum Inc.	8.02M	1.88	-1.31	-35.12%	-8154.64%	-83.2%
IPMIntelligent Protection Management Corp.	16.54M	1.82	-2	14.16%	-58.58%	-36.32%		0.01
CSAICLOUDASTRUCTURE, INC.	18.05M	0.93	-2.06	124.71%	-210.71%	-115.34%
SMRTSmartRent, Inc.	329.21M	1.74	-10.24	-26.16%	-45.45%	-29.32%		0.02
JAMFJamf Holding Corp.	1.75B	13.02	-24.57	11.92%	-5.98%	-5.25%	1.27%	0.52
LIFLife360, Inc.	4.69B	59.79	-946.04	21.99%	6.46%	7.58%	0.59%	0.00

Profit & Loss

	Dec 2021	Dec 2022	Dec 2023	Dec 2024
Sales/Revenue+	4.45K	46.21K	672	436
Revenue Growth %	-	9.4%	-0.99%	-0.35%
Cost of Goods Sold+	2.96M	6.55M	4.76M	2.32M
COGS % of Revenue	666.66%	141.77%	7083.6%	5321.39%
Gross Profit+	-2.96M	-6.51M	-4.76M	-2.32M
Gross Margin %	-665.66%	-140.77%	-7082.6%	-5320.39%
Gross Profit Growth %	-	-1.2%	0.27%	0.51%
Operating Expenses+	7.88M	5.72M	4.02M	2.96M
OpEx % of Revenue	1772.71%	123.8%	5988.87%	6791.77%
Selling, General & Admin	7.88M	4.11M	2.61M	2.1M
SG&A % of Revenue	1772.71%	88.85%	3878.06%	4824.64%
Research & Development	0	514.96K	1.35M	857.67K
R&D % of Revenue	-	11.14%	2011.03%	1967.13%
Other Operating Expenses	0	1.1M	67.05K	0
Operating Income+	-10.84M	-12.23M	-8.78M	-5.28M
Operating Margin %	-2438.37%	-264.57%	-13071.47%	-12112.16%
Operating Income Growth %	-	-0.13%	0.28%	0.4%
EBITDA+	-10.79M	-12.05M	-8.69M	-5.18M
EBITDA Margin %	-2428.12%	-260.73%	-12938.3%	-11889.44%
EBITDA Growth %	-	-0.12%	0.28%	0.4%
D&A (Non-Cash Add-back)	45.54K	177.28K	89.49K	97.11K
EBIT	-10.83M	-11.13M	-8.72M	-5.28M
Net Interest Income+	3.39K	12.3K	384.1K	268.75K
Interest Income	3.52K	12.3K	384.1K	268.75K
Interest Expense	127	0	0	0
Other Income/Expense	9.52K	88.15K	379.06K	255.9K
Pretax Income+	-10.83M	-12.14M	-8.4M	-5.03M
Pretax Margin %	-2436.23%	-262.66%	-12507.4%	-11525.25%
Income Tax+	0	0	0	0
Effective Tax Rate %	1%	1%	1%	0.84%
Net Income+	-10.83M	-12.14M	-8.4M	-4.24M
Net Margin %	-2436.23%	-262.66%	-12507.4%	-9722.84%
Net Income Growth %	-	-0.12%	0.31%	0.5%
Net Income (Continuing)	-10.83M	-12.14M	-8.4M	-5.03M
Discontinued Operations	0	0	0	0
Minority Interest	0	0	0	-2.14M
EPS (Diluted)+	0.00	0.00	0.00	0.00
EPS Growth %	-	-	-	-
EPS (Basic)	0.00	0.00	0.00	0.00
Diluted Shares Outstanding	0	0	0	0
Basic Shares Outstanding	0	0	0	0
Dividend Payout Ratio	-	-	-	-

Balance Sheet

	Dec 2021	Dec 2022	Dec 2023	Dec 2024
Total Current Assets+	20.58M	12.88M	6.38M	4.29M
Cash & Short-Term Investments	20.2M	12.74M	6.19M	4.15M
Cash Only	20.2M	1.73M	953.36K	1.2M
Short-Term Investments	0	11.01M	5.24M	2.95M
Accounts Receivable	278	384	183	207
Days Sales Outstanding	22.83	3.03	99.4	173.29
Inventory	0	0	0	0
Days Inventory Outstanding	-	-	-	-
Other Current Assets	0	0	0	0
Total Non-Current Assets+	238.03K	237.6K	130.54K	1.08M
Property, Plant & Equipment	238.03K	214.22K	130.54K	33.44K
Fixed Asset Turnover	0.02x	0.22x	0.01x	0.01x
Goodwill	0	0	0	0
Intangible Assets	0	23.38K	0	1.05M
Long-Term Investments	0	0	0	0
Other Non-Current Assets	0	0	0	0
Total Assets+	20.82M	13.11M	6.51M	5.37M
Asset Turnover	0.00x	0.00x	0.00x	0.00x
Asset Growth %	-	-0.37%	-0.5%	-0.17%
Total Current Liabilities+	579.99K	473.44K	406.55K	630.31K
Accounts Payable	517.04K	404.6K	322.76K	630.22K
Days Payables Outstanding	63.69	22.54	24.75	99.15
Short-Term Debt	0	0	0	0
Deferred Revenue (Current)	8.85K	186	118	88
Other Current Liabilities	0	0	0	0
Current Ratio	35.48x	27.20x	15.68x	6.80x
Quick Ratio	35.48x	27.20x	15.68x	6.80x
Cash Conversion Cycle	-	-	-	-
Total Non-Current Liabilities+	151.01K	83.67K	0	0
Long-Term Debt	0	0	0	0
Capital Lease Obligations	151.01K	83.67K	0	0
Deferred Tax Liabilities	0	0	0	0
Other Non-Current Liabilities	0	0	0	0
Total Liabilities	731K	557.11K	406.55K	630.31K
Total Debt+	204.91K	151.01K	83.67K	0
Net Debt	-19.99M	-1.58M	-869.69K	-1.2M
Debt / Equity	0.01x	0.01x	0.01x	-
Debt / EBITDA	-	-	-	-
Net Debt / EBITDA	-	-	-	-
Interest Coverage	-85342.91x	-	-	-
Total Equity+	20.08M	12.56M	6.1M	4.74M
Equity Growth %	-	-0.37%	-0.51%	-0.22%
Book Value per Share	-	-	-	-
Total Shareholders' Equity	20.08M	12.56M	6.1M	6.88M
Common Stock	1.96K	206	210	308
Retained Earnings	-27.59M	-39.73M	-48.13M	-52.37M
Treasury Stock	0	0	-397.97K	-397.97K
Accumulated OCI	0	0	34.55K	0
Minority Interest	0	0	0	-2.14M

Cash Flow

	Dec 2021	Dec 2022	Dec 2023	Dec 2024
Cash from Operations+	-8.45M	-7.26M	-6.53M	-4.39M
Operating CF Margin %	-1902.03%	-157.07%	-9716.19%	-10065.1%
Operating CF Growth %	-	0.14%	0.1%	0.33%
Net Income	-10.83M	-12.14M	-8.4M	-5.03M
Depreciation & Amortization	45.54K	177.28K	89.49K	97.11K
Stock-Based Compensation	2.3M	3.52M	2.25M	145.8K
Deferred Taxes	0	0	0	0
Other Non-Cash Items	-6.13K	1M	-302.73K	179.53K
Working Capital Changes	31.74K	179.62K	-165.15K	214.19K
Change in Receivables	-278	-106	201	-24
Change in Inventory	0	0	0	0
Change in Payables	0	0	0	0
Cash from Investing+	-56.04K	-11.21M	6.16M	2.24M
Capital Expenditures	-56.04K	-44.48K	-49.48K	0
CapEx % of Revenue	12.61%	0.96%	73.64%	-
Acquisitions	-	-	-	-
Investments	-	-	-	-
Other Investing	0	-232.5K	0	0
Cash from Financing+	28.02M	1.11K	-398.28K	2.39M
Debt Issued (Net)	-	-	-	-
Equity Issued (Net)	-	-	-	-
Dividends Paid	0	0	0	0
Share Repurchases	-	-	-	-
Other Financing	14.36M	1.11K	-1.31K	861.52K
Net Change in Cash	-	-	-	-
Free Cash Flow+	-8.51M	-7.54M	-6.58M	-4.39M
FCF Margin %	-1914.63%	-163.08%	-9789.82%	-10065.1%
FCF Growth %	-	0.11%	0.13%	0.33%
FCF per Share	-	-	-	-
FCF Conversion (FCF/Net Income)	0.78x	0.60x	0.78x	1.04x
Interest Paid	0	0	0	0
Taxes Paid	0	0	0	0

Key Ratios

Metric	2021	2022	2023	2024
Return on Equity (ROE)	-53.92%	-74.38%	-90.1%	-78.21%
Return on Invested Capital (ROIC)	-	-165.77%	-81.31%	-90.27%
Gross Margin	-66565.78%	-14077.04%	-708260.12%	-532039.22%
Net Margin	-243622.81%	-26266.01%	-1250739.58%	-972284.4%
Debt / Equity	0.01x	0.01x	0.01x	-
Interest Coverage	-85342.91x	-	-	-
FCF Conversion	0.78x	0.60x	0.78x	1.04x
Revenue Growth	-	939.69%	-98.55%	-35.12%

Frequently Asked Questions

Growth & Financials

Myseum Inc. (MYSEW) reported $0.0M in revenue for fiscal year 2024. This represents a 87% decrease from $0.0M in 2021.

Myseum Inc. (MYSEW) saw revenue decline by 35.1% over the past year.

Myseum Inc. (MYSEW) reported a net loss of $4.7M for fiscal year 2024.

Dividend & Returns

Myseum Inc. (MYSEW) has a return on equity (ROE) of -78.2%. Negative ROE indicates the company is unprofitable.

Myseum Inc. (MYSEW) had negative free cash flow of $4.6M in fiscal year 2024, likely due to heavy capital investments.

← Back to Screener