Symbols / LNAI Stock $0.33 -2.09% Lunai Bioworks Inc.

Healthcare • Biotechnology • United States • NCM
LNAI (Stock) Chart
O: — H: — L: — C: — V: —
SMA 20: — SMA 50: — SMA 200: —
Stock Fundamentals
Scroll to Statements
Index —
Sector Healthcare
Industry Biotechnology
CEO —
Exch · Country NCM · United States
Market Cap 12.18M
Enterprise Value —
Income —
Sales —
FCF (ttm) —
Book/sh —
Cash/sh —
Employees —
Insider 10d —
IPO —
Div forward ($/yr)
Div TTM ($/yr)
Dividend Yield
Ex-Div Date
5Y Avg Yield
Yield vs 5Y Avg
Payout —
P/E —
Forward P/E —
PEG —
P/S —
P/B —
P/C —
EV/EBITDA —
EV/Sales —
Quick Ratio —
Current Ratio —
Debt/Eq —
LT Debt/Eq —
EPS (ttm) —
EPS next Y —
EPS Growth —
Revenue Growth —
EPS Gr Q/Q —
Rev Gr Q/Q —
Earnings (next) —
Earnings (prior) —
ROA —
ROE —
ROIC —
Gross Margin —
Oper. Margin —
Profit Margin —
Shs Outstand —
Shs Float —
Insider Own —
Instit Own —
Short Float —
Short Ratio —
Short Interest —
52W High —
vs 52W High —
52W Low —
vs 52W Low —
Beta —
Impl. Vol. —
Rel Volume —
Avg Volume —
Volume —
Target (mean) —
Tgt Median —
Tgt Low —
Tgt High —
# Analysts —
Recom —
Prev Close $0.34
Price $0.33
Change -2.09%
About

No company description available for this symbol.

Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
—
Mean price target
2. Current target
—
Latest analyst target
3. DCF / Fair value
—
Simplified FCF or EPS-based estimate
Ratings
Current target
—
Low
—
High
—
Mean
—
Insider Transactions

No recent insider transactions.

Financials
Statement View
Amounts in millions (2 decimals, no suffix) • EPS per share (2 decimals) • Trend = period evolution • YoY Growth = previous period %
Line Item Trend 2025-06-30 2024-06-30 2023-06-30 2022-06-30
Total Revenue
0.00
0.00
0.00
0.00
Operating Revenue
0.00
0.00
0.00
0.00
Gross Profit
—
0.00
0.00
—
Operating Expense
18.55
-32.28%
27.39
+39.76%
19.60
-14.15%
22.83
Research And Development
0.54
-80.16%
2.71
-34.97%
4.17
-50.25%
8.37
Selling General And Administration
17.88
-27.19%
24.56
+60.32%
15.32
+6.90%
14.33
General And Administrative Expense
17.88
-27.19%
24.56
+60.32%
15.32
+6.90%
14.33
Other Gand A
17.88
-27.19%
24.56
+60.32%
15.32
+6.90%
14.33
Total Expenses
18.55
-32.28%
27.39
+39.76%
19.60
-14.15%
22.83
Operating Income
-18.55
+32.28%
-27.39
-39.76%
-19.60
+14.15%
-22.83
Total Operating Income As Reported
-188.97
-131.46%
-81.64
-111.74%
-38.56
+66.78%
-116.08
EBITDA
-177.15
-106.31%
-85.87
-120.95%
-38.86
+65.59%
-112.94
Normalized EBITDA
-18.30
+32.88%
-27.27
-39.95%
-19.48
+13.72%
-22.58
Reconciled Depreciation
0.13
+5.94%
0.12
+7.37%
0.11
-8.17%
0.12
EBIT
-177.28
-106.16%
-85.99
-120.62%
-38.98
+65.53%
-113.06
Total Unusual Items
-158.85
-171.07%
-58.60
-202.38%
-19.38
+78.55%
-90.36
Total Unusual Items Excluding Goodwill
-158.85
-171.07%
-58.60
-202.38%
-19.38
+78.55%
-90.36
Special Income Charges
-158.74
-170.87%
-58.60
-202.40%
-19.38
+78.55%
-90.36
Other Special Charges
—
1.30
—
—
Impairment Of Capital Assets
170.42
+214.13%
54.25
+186.13%
18.96
-79.67%
93.25
Restructuring And Mergern Acquisition
-11.68
-483.18%
3.05
+627.17%
0.42
+114.47%
-2.90
Net Income
-178.01
-101.31%
-88.43
-122.82%
-39.68
+65.02%
-113.43
Pretax Income
-178.01
-101.31%
-88.43
-122.82%
-39.68
+65.02%
-113.43
Net Non Operating Interest Income Expense
-0.61
+74.97%
-2.43
-244.40%
-0.71
-181.88%
-0.25
Interest Expense Non Operating
0.73
-70.19%
2.43
+244.40%
0.71
+89.61%
0.37
Net Interest Income
-0.61
+74.97%
-2.43
-244.40%
-0.71
-181.88%
-0.25
Interest Expense
0.73
-70.19%
2.43
+244.40%
0.71
+89.61%
0.37
Interest Income Non Operating
0.12
—
—
0.12
Interest Income
0.12
—
—
0.12
Other Income Expense
-158.85
-171.07%
-58.60
-202.38%
-19.38
+78.55%
-90.36
Gain On Sale Of Security
-0.11
—
-0.00
-11422.22%
0.00
Tax Provision
—
—
0.00
-100.00%
0.00
Tax Rate For Calcs
0.00
0.00
0.00
-100.00%
0.00
Tax Effect Of Unusual Items
0.00
0.00
0.00
+100.00%
-18.97
Net Income Including Noncontrolling Interests
-178.01
-101.31%
-88.43
-122.82%
-39.68
+65.02%
-113.43
Net Income From Continuing Operation Net Minority Interest
-178.01
-101.31%
-88.43
-122.82%
-39.68
+65.02%
-113.43
Net Income From Continuing And Discontinued Operation
-178.01
-101.31%
-88.43
-122.82%
-39.68
+65.02%
-113.43
Net Income Continuous Operations
-178.01
-101.31%
-88.43
-122.82%
-39.68
+65.02%
-113.43
Normalized Income
-19.16
+35.77%
-29.82
-46.88%
-20.30
+51.72%
-42.05
Net Income Common Stockholders
-178.01
-101.31%
-88.43
-122.82%
-39.68
+65.02%
-113.43
Diluted EPS
-10.80
-18.68%
-9.10
-28.17%
-7.10
+67.13%
-21.60
Basic EPS
-10.80
-18.68%
-9.10
-28.17%
-7.10
+67.13%
-21.60
Basic Average Shares
16.51
+69.27%
9.75
+73.31%
5.63
+7.11%
5.25
Diluted Average Shares
16.51
+69.27%
9.75
+73.31%
5.63
+7.11%
5.25
Diluted NI Availto Com Stockholders
-178.01
-101.31%
-88.43
-122.82%
-39.68
+65.02%
-113.43
Depreciation Amortization Depletion Income Statement
0.13
+5.94%
0.12
+7.37%
0.11
-8.17%
0.12
Depreciation And Amortization In Income Statement
0.13
+5.94%
0.12
+7.37%
0.11
-8.17%
0.12
Line Item Trend 2025-06-30 2024-06-30 2023-06-30 2022-06-30
Total Assets
8.23
-94.95%
163.13
+179.81%
58.30
-31.11%
84.63
Current Assets
1.05
-47.61%
2.00
-22.13%
2.57
-73.18%
9.57
Cash Cash Equivalents And Short Term Investments
0.48
+117.97%
0.22
-88.24%
1.87
-79.56%
9.17
Cash And Cash Equivalents
0.09
-57.95%
0.22
-88.24%
1.87
-79.56%
9.17
Cash Financial
0.09
-57.95%
0.22
-88.24%
1.87
-79.56%
9.17
Other Short Term Investments
0.39
0.00
—
—
Receivables
0.00
-100.00%
1.11
0.00
—
Other Receivables
—
1.11
—
—
Prepaid Assets
—
—
—
—
Other Current Assets
0.57
-15.38%
0.67
-3.18%
0.69
+75.81%
0.39
Total Non Current Assets
7.18
-95.54%
161.13
+189.10%
55.74
-25.75%
75.07
Net PPE
1.06
-39.76%
1.75
+23.11%
1.42
-18.39%
1.74
Gross PPE
1.76
-24.58%
2.33
+23.43%
1.89
-10.15%
2.10
Accumulated Depreciation
-0.70
-21.41%
-0.58
-24.43%
-0.46
-30.02%
-0.36
Properties
0.00
0.00
0.00
0.00
Machinery Furniture Equipment
0.21
+4.88%
0.20
+13.29%
0.17
+0.00%
0.17
Other Properties
1.33
-30.49%
1.91
+28.14%
1.49
-12.52%
1.70
Leases
0.22
+0.00%
0.22
+0.00%
0.22
+0.00%
0.22
Goodwill And Other Intangible Assets
6.13
-96.15%
159.36
+193.53%
54.29
-25.89%
73.26
Goodwill
5.96
-96.26%
159.33
+1268.82%
11.64
+0.00%
11.64
Other Intangible Assets
0.17
+452.52%
0.03
-99.93%
42.65
-30.78%
61.62
Non Current Prepaid Assets
0.00
-100.00%
0.02
—
—
Other Non Current Assets
—
0.02
-8.70%
0.02
-68.32%
0.07
Total Liabilities Net Minority Interest
29.58
-5.04%
31.15
+164.03%
11.80
-1.79%
12.01
Current Liabilities
29.16
-3.81%
30.31
+174.97%
11.02
+70.88%
6.45
Payables And Accrued Expenses
18.40
+24.65%
14.76
+145.18%
6.02
+147.40%
2.43
Payables
12.56
+32.88%
9.45
+78.38%
5.30
+277.84%
1.40
Accounts Payable
12.56
+32.88%
9.45
+78.38%
5.30
+277.84%
1.40
Current Accrued Expenses
5.84
+10.01%
5.31
+634.45%
0.72
-29.89%
1.03
Current Debt And Capital Lease Obligation
9.75
+231.08%
2.94
-38.89%
4.82
+231.47%
1.45
Current Debt
9.44
+284.98%
2.45
-47.00%
4.62
+285.41%
1.20
Other Current Borrowings
0.24
+0.00%
0.24
—
1.20
Current Capital Lease Obligation
0.31
-36.57%
0.49
+155.17%
0.19
-23.74%
0.25
Other Current Liabilities
1.01
-92.00%
12.61
+6723.56%
0.18
-92.80%
2.56
Total Non Current Liabilities Net Minority Interest
0.42
-49.60%
0.84
+8.61%
0.78
-86.06%
5.56
Long Term Debt And Capital Lease Obligation
0.42
-49.60%
0.84
+8.61%
0.78
-86.06%
5.56
Long Term Debt
—
—
—
4.58
Long Term Capital Lease Obligation
0.42
-49.60%
0.84
+8.61%
0.78
-21.32%
0.99
Other Non Current Liabilities
—
—
—
—
Stockholders Equity
-21.35
-116.18%
131.98
+183.81%
46.50
-35.96%
72.62
Common Stock Equity
-21.35
-116.18%
131.98
+183.81%
46.50
-35.96%
72.62
Capital Stock
0.02
+11.95%
0.02
+148.74%
0.01
+20.16%
0.01
Common Stock
0.02
+11.95%
0.02
+148.74%
0.01
+20.16%
0.01
Preferred Stock
0.00
0.00
0.00
0.00
Share Issued
17.74
+14.43%
15.50
+143.38%
6.37
+20.17%
5.30
Ordinary Shares Number
17.74
+14.43%
15.50
+143.38%
6.37
+20.17%
5.30
Additional Paid In Capital
478.28
+2.95%
464.59
+59.90%
290.55
+4.90%
276.99
Retained Earnings
-510.46
-53.54%
-332.46
-36.24%
-244.03
-19.42%
-204.35
Gains Losses Not Affecting Retained Earnings
10.81
+6430.17%
-0.17
-471.74%
-0.03
+1.82%
-0.03
Other Equity Adjustments
10.81
+6430.17%
-0.17
-471.74%
-0.03
+1.82%
-0.03
Total Equity Gross Minority Interest
-21.35
-116.18%
131.98
+183.81%
46.50
-35.96%
72.62
Total Capitalization
-21.35
-116.18%
131.98
+183.81%
46.50
-39.76%
77.20
Working Capital
-28.11
+0.72%
-28.31
-234.75%
-8.46
-371.59%
3.11
Invested Capital
-11.91
-108.86%
134.43
+162.93%
51.13
-34.78%
78.40
Total Debt
10.17
+168.65%
3.79
-32.30%
5.59
-20.27%
7.02
Net Debt
9.34
+318.88%
2.23
-18.90%
2.75
—
Capital Lease Obligations
0.74
-44.79%
1.34
+37.87%
0.97
-21.81%
1.24
Net Tangible Assets
-27.48
-0.35%
-27.38
-251.58%
-7.79
-1123.81%
-0.64
Tangible Book Value
-27.48
-0.35%
-27.38
-251.58%
-7.79
-1123.81%
-0.64
Current Notes Payable
9.19
+316.63%
2.21
-52.30%
4.62
0.00
Line Item Trend 2025-06-30 2024-06-30 2023-06-30 2022-06-30
Operating Cash Flow
-7.87
+28.23%
-10.97
+6.82%
-11.77
+25.16%
-15.73
Cash Flow From Continuing Operating Activities
-7.87
+28.23%
-10.97
+6.82%
-11.77
+25.16%
-15.73
Net Income From Continuing Operations
-178.01
-101.31%
-88.43
-122.82%
-39.68
+65.02%
-113.43
Depreciation Amortization Depletion
0.13
+5.94%
0.12
+7.37%
0.11
-8.17%
0.12
Depreciation
0.12
+4.96%
0.11
+5.82%
0.11
-1.17%
0.11
Amortization Cash Flow
0.01
+19.36%
0.01
+34.35%
0.01
-58.82%
0.01
Depreciation And Amortization
0.13
+5.94%
0.12
+7.37%
0.11
-8.17%
0.12
Amortization Of Intangibles
0.01
+19.36%
0.01
+34.35%
0.01
-58.82%
0.01
Other Non Cash Items
-9.70
-216.98%
8.29
+732.79%
1.00
+138.31%
-2.60
Stock Based Compensation
3.31
-29.10%
4.67
+32.19%
3.54
-35.62%
5.49
Asset Impairment Charge
170.42
+214.13%
54.25
+186.13%
18.96
-79.67%
93.25
Operating Gains Losses
—
1.30
—
0.02
Unrealized Gain Loss On Investment Securities
0.11
0.00
—
—
Gain Loss On Sale Of PPE
—
—
0.00
-100.00%
0.02
Change In Working Capital
5.86
-33.50%
8.81
+104.68%
4.31
+204.23%
1.42
Change In Receivables
1.15
+204.11%
-1.11
-2409332.61%
0.00
-97.11%
0.00
Change In Prepaid Assets
1.14
+5.64%
1.08
+1.12%
1.07
+132.00%
0.46
Change In Payables And Accrued Expense
3.61
-59.15%
8.83
+166.17%
3.32
+252.16%
0.94
Change In Accrued Expense
0.50
-89.53%
4.77
+923.98%
-0.58
-314.50%
-0.14
Change In Payable
3.11
-23.44%
4.06
+4.17%
3.89
+260.21%
1.08
Change In Account Payable
3.11
-23.44%
4.06
+4.17%
3.89
+260.21%
1.08
Change In Other Current Liabilities
-0.04
-477.20%
0.01
+113.88%
-0.08
-871.20%
0.01
Investing Cash Flow
-0.50
+60.32%
-1.26
-4132.48%
-0.03
-477.46%
-0.01
Cash Flow From Continuing Investing Activities
-0.50
+60.32%
-1.26
-4132.48%
-0.03
-477.46%
-0.01
Net PPE Purchase And Sale
0.00
+100.00%
-0.07
-136.55%
-0.03
-477.46%
-0.01
Purchase Of PPE
0.00
+100.00%
-0.07
-136.55%
-0.03
-477.46%
-0.01
Capital Expenditure
—
-0.07
-136.55%
-0.03
-477.46%
-0.01
Net Investment Purchase And Sale
-0.50
0.00
—
—
Purchase Of Investment
-0.50
0.00
—
—
Net Business Purchase And Sale
0.00
+100.00%
-1.19
0.00
—
Purchase Of Business
0.00
+100.00%
-1.26
0.00
—
Financing Cash Flow
8.38
-20.30%
10.52
+132.94%
4.52
+6.23%
4.25
Cash Flow From Continuing Financing Activities
8.38
-20.30%
10.52
+132.94%
4.52
+6.23%
4.25
Net Issuance Payments Of Debt
6.98
-13.27%
8.05
0.00
+100.00%
-0.56
Issuance Of Debt
6.98
-13.27%
8.05
0.00
—
Repayment Of Debt
—
-0.87
+22.44%
-1.12
-100.01%
-0.56
Long Term Debt Issuance
6.98
-13.27%
8.05
0.00
—
Long Term Debt Payments
—
-0.87
+22.44%
-1.12
-100.01%
-0.56
Net Long Term Debt Issuance
6.98
-13.27%
8.05
0.00
+100.00%
-0.56
Short Term Debt Issuance
—
4.28
0.00
—
Net Short Term Debt Issuance
—
4.28
0.00
—
Net Common Stock Issuance
2.38
-20.79%
3.00
-25.22%
4.01
-14.21%
4.68
Proceeds From Stock Option Exercised
0.00
-100.00%
0.34
-78.96%
1.62
+1104.48%
0.13
Net Other Financing Charges
-0.97
-11.63%
-0.87
+22.44%
-1.12
-100.01%
-0.56
Changes In Cash
0.01
+100.47%
-1.71
+76.48%
-7.29
+36.54%
-11.49
Effect Of Exchange Rate Changes
-0.14
-325.96%
0.06
+816.39%
-0.01
-60.21%
-0.01
Beginning Cash Position
0.22
-88.24%
1.87
-79.56%
9.17
-55.61%
20.66
End Cash Position
0.09
-57.95%
0.22
-88.24%
1.87
-79.56%
9.17
Free Cash Flow
-7.87
+28.68%
-11.04
+6.46%
-11.80
+24.99%
-15.74
Interest Paid Supplemental Data
0.02
+21.99%
0.02
-94.29%
0.35
+341.99%
0.08
Income Tax Paid Supplemental Data
0.00
0.00
0.00
-100.00%
0.00
Common Stock Issuance
2.38
-20.79%
3.00
-25.22%
4.01
-14.21%
4.68
Issuance Of Capital Stock
2.38
-20.79%
3.00
-25.22%
4.01
-14.21%
4.68
Sale Of Business
0.00
-100.00%
0.07
0.00
—
SEC Filings

Recent 10-K, 10-Q, 8-K, and Form 4 (insider) filings.

Trades
Date User Broker Pattern Type Position Size Entry Price Trade P&L Status
Posts
Published Title Author Category