FSTWF FST Corp.

FSTWF financial statements, revenue, balance sheet, cash flow, and SEC filings

CIK: 2014254 Exchange: OTC SIC: 3949 (Sporting & Athletic Goods, NEC)

▼ Company Profile

Filer Category
Non-accelerated filer<br>Emerging growth company
Entity Type
Other
Industry (SIC)
3949 Sporting & Athletic Goods, NEC
Phone
886-5-276-6171
EIN
000000000
Headquarters
CHIAYI COUNTY

▼ Key Metrics (FY 2025)

As of Dec 31, 2025
Financials
Revenue
$47.97M
Net Income
$-1.50M
Total Assets
$60.92M
Total Equity
$15.55M
Total Debt
$47.36M
Free Cash Flow
$-1.60M
Ratios
Gross Margin
43%
Operating Margin
-4.9%
Net Margin
-3.1%
Return on Equity
-9.6%
Return on Assets
-2.5%
Current Ratio
0.9x
Debt / Equity
3.05x
FCF / Assets
-2.6%
Revenue Growth (YoY)
31.4%
EPS Growth (YoY)
66.7%

▼ FY 2025 Summary Analysis

Annual report ending Dec 31, 2025

Overview and Growth

In fiscal 2025, FST Corp. recorded $47.97M of revenue, net loss of $1.50M, and an operating cash outflow of $1.00M. Revenue of $47.97M sets the scale for evaluating how effectively sales translated into profit and cash during the year. Compared with $36.50M in fiscal 2024, revenue recorded a 31.4% year-over-year increase. On a per-share basis, diluted EPS was -$0.03, which connects the reported earnings outcome with the company’s diluted share count. Total assets stood at $60.92M, showing the scale of resources supporting revenue, earnings, liquidity, and financing. Revenue equaled 0.79x of total assets, indicating how much reported top-line activity the company produced relative to its period-end asset base.

Profitability

After reported cost of revenue, the company retained $20.63M as gross profit before recognizing operating expenses and other items. The gross-profit relationship equaled 43.0% of revenue, quantifying the portion retained before operating expenses were recognized. The company recorded an operating loss of $2.33M after the reported operating expense base. An operating margin of -4.9% reflected costs exceeding revenue-level gross profit by 4.9% of sales. The bottom-line result was a net loss of $1.50M after operating, financing, tax, and other recognized items. Net margin was -3.1%, reflecting a loss equal to 3.1% of reported revenue. The company reported a pretax loss of $2.23M, before the effect of income taxes. Pretax margin was -4.7%, reflecting a pre-tax loss equal to 4.7% of revenue. The reported tax benefit was $729.91K, favorably bridging the pretax and after-tax results. The loss-to-equity relationship was 9.6%, placing the bottom-line deficit against shareholder capital. The net loss equaled 2.5% of period-end assets, showing the deficit relative to the asset base. Compared with a $3.24M net loss in fiscal 2024, the current loss improved to $1.50M.

Liquidity and Capital Structure

The company held $60.92M of assets against $45.37M of liabilities and $15.55M of equity, revealing how the asset base was financed. At period end, current assets of $27.49M compared with current liabilities of $30.42M, defining the company’s short-term resource position. At 0.9x, current liabilities exceeded current assets and placed pressure on the company’s near-term liquidity position. The company held $7.18M in cash and equivalents, a narrower liquidity measure than total current assets. The cash balance equaled 23.6% of current liabilities, showing how much near-term coverage came from cash alone. The company carried $47.36M of total debt at period end, which frames its leverage and debt-service burden. Debt equaled 3.05x of book equity, describing the relative scale of borrowing and shareholder capital. The debt-to-assets relationship was 77.7%, comparing borrowing with the total asset balance. Relative to total assets, liabilities measured 74.5%, complementing the separate equity-based view of the company’s capital structure. Measured against total assets, cash and equivalents represented 11.8%, a balance-sheet composition measure rather than a liquidity forecast. The asset base changed 4.2% from $58.47M in fiscal 2024, leaving current total assets higher year over year. Against $23.00M of equity in fiscal 2024, the current book-equity balance moved 32.4% and ended lower. Compared with $5.10M in fiscal 2024, the current cash balance moved 40.8% and finished higher.

Cash Flow and Earnings Quality

The company reported an operating cash outflow of $1.00M, rather than cash generation from operations. Capital spending of $602.96K added to the period’s operating cash use, reinforcing the overall cash deficit after investment for the year. Operating cash flow and capital spending combined to leave a $1.60M cash deficit after capital spending. The free-cash-flow deficit equaled 3.3% of revenue, showing the post-investment cash shortfall relative to sales. Relative to total assets, the post-investment cash deficit measured 2.6%.
Based on the annual report for the fiscal year ending Dec 31, 2025. Analysis generated .
Sources and calculation details

Reported values are preserved. Derived values use the listed inputs; unavailable inputs remain blank.

Field-level sources for this historical record are unavailable until it is rebuilt from SEC facts.

Annual (FY)
Quarterly 🔒
Chart 🔒
Annual financial statements for FST Corp.
Metric FY2025 📄 FY2024 📄 FY2023 📄
Income Statement
REVENUE
Revenue $47.97M $36.50M $28.73M
Cost of Revenue $27.34M $20.79M $15.29M
Gross Profit $20.63M $15.71M $13.44M
OPERATING EXPENSES
R&D Expense $1.49M $1.30M $1.53M
SG&A Expense $12.29M $10.53M $9.19M
Other Operating Expenses (derived) $9.19M $7.53M $5.84M
Operating Income $-2.33M $-3.64M $-3.12M
NON-OPERATING INCOME / EXPENSE
Interest Expense $657.56K $507.20K $295.63K
Other Income/Expense $100.39K $865.64K $201.23K
Pretax Income $-2.23M $-2.78M $-2.92M
Income Tax $-729.91K $456.25K $-751.07K
Net Income $-1.50M $-3.24M $-2.17M
PER SHARE & SUPPLEMENTAL
Diluted EPS $-0.03 $-0.09 $-0.05
Diluted Shares 44.48M 37.75M 46.21M
EBITDA $-127.52K $-1.71M $-1.30M
Depreciation & Amortization $2.21M $1.93M $1.82M
Balance Sheet
ASSETS
Cash & Equivalents $7.18M $5.10M $8.90M
Short-term Investments - $60.99K -
Accounts Receivable $6.98M $5.29M $4.73M
Inventory $11.81M $14.53M $15.21M
Other Current Assets $1.19M $98.47K $95.99K
Current Assets $27.49M $26.66M $30.48M
PP&E (Net) $19.04M $19.52M $18.20M
Intangible Assets $4.83M $5.14M $5.33M
Noncurrent Assets $33.43M $31.81M $32.90M
Total Assets $60.92M $58.47M $63.38M
LIABILITIES
Accounts Payable $3.03M $1.50M $1.22M
Short-term Debt $18.20M $15.27M $14.24M
Other Current Liabilities (derived) $9.19M $166.58K $35.08K
Current Liabilities $30.42M $22.11M $21.36M
Long-term Debt $29.16M $24.71M -
Other Noncurrent Liabilities (derived) $-14.22M $-11.35M -
Noncurrent Liabilities $14.95M $13.36M $14.52M
Total Liabilities $45.37M $35.47M $35.88M
EQUITY
Common Stock $4.48K $3.78K $17.95M
Additional Paid-in Capital $15.40M $22.25M $4.44M
Retained Earnings $1.57M $3.05M $6.31M
Accumulated OCI $-1.54M $-2.47M $-1.21M
Total Equity $15.55M $23.00M $27.49M
Total Liabilities & Equity $60.92M $58.47M $63.38M
SUPPLEMENTAL
Total Debt $47.36M $39.98M -
Shares Outstanding 44.77M 37.75M 54.55M
Check: A − (L + E + NCI) - - -
Cash Flow Statement
Cash from Operations $-1.00M $-1.58M $-11.21M
Capital Expenditures $602.96K $4.14M $11.59M
Cash from Investing $-799.20K $-4.45M $-11.59M
Cash from Financing $3.32M $3.71M $11.30M
Free Cash Flow $-1.60M $-5.72M $-22.79M
Beginning Cash (CFS) $5.30M $9.31M -
Net Change in Cash $1.52M $-2.32M -
Effect of FX on Cash $519.79K $-1.68M $-20.92K
Calculated Ending Cash $7.34M $5.30M -
Cash per BS $7.18M $5.10M $8.90M
Cash scope difference (CFS − BS) $158.87K $203.78K $401.11K
Cash per CFS $7.34M $5.30M $9.31M

Create a free account to see full history, quarterly data, charts, CSV downloads, and API access.

Create Free Account Log In
🔒

Quarterly data and charts require a free account

Get access to 8 quarters of data, interactive charts, CSV downloads, and API access.

▼ Frequently Asked Questions

What is FST Corp.'s annual revenue?

FST Corp. reported $47.97M in revenue for fiscal year 2025 (ending December 2025). Revenue figures are sourced from the company's annual SEC EDGAR filing.

Is FST Corp. profitable?

No. FST Corp. reported $-1.50M in net income for fiscal year 2025. Profitability data is based on the company's most recent annual report filed with the SEC.

What is FST Corp.'s debt level?

FST Corp. carries $47.36M in total debt as of fiscal year 2025. Total shareholders' equity stands at $15.55M.

Does FST Corp. generate free cash flow?

No. Free cash flow was $-1.60M for fiscal year 2025. Operating cash flow was $-1.00M.