Detailed financial statements for Dynamix Corp (ETHM): income statement, balance sheet and cash-flow summary. Track margins, debt, liquidity and profitability trends year over year with up to 20 years of history.
Dynamix Corporation does not have significant operations. It intends to effect a merger, amalgamation, share exchange, asset acquisition, share purchase, reorganization, or similar business combination with one or more businesses in the energy and power sectors. Dynamix Corporation was incorporated in 2024 and is based in Houston, Texas.
Analysis Summary
Trailing-twelve-month margins: gross margin 0.0%, operating margin 0.0%, net margin 0.0%.
At the current price of $10.89, ETHM trades at a P/E of 4.26 and an ROE of 62.31%. Market capitalisation stands at $181M.
Balance sheet quality for ETHM: current ratio of 0.1. A debt-to-equity below 1.0 typically signals conservative capital structure, while a current ratio above 1.5 indicates comfortable short-term liquidity.
Income Statement (10y)
| Year | 2025 |
|---|
| Revenue | 0 |
| Cost of Revenue | 0 |
| Gross Profit | 0 |
| Research & Development | 0 |
| Selling, General & Admin | $5.4M |
| Operating Expenses | $5.4M |
| Operating Income | -$5.4M |
| EBITDA | -$5.4M |
| Interest Expense | 0 |
| Pre-tax Income | -$13.2M |
| Income Tax | 0 |
| Net Income | -$13.2M |
| EPS | $-0.60 |
| EPS (Diluted) | $-0.60 |
| Shares Outstanding (Diluted) | $16.6M |
Income Statement (Quarterly)
| Year | 2025-Q3 | 2025-Q4 | 2026-Q1 | 2026-Q2 |
|---|
| Revenue | 0 | 0 | 0 | 0 |
| Gross Profit | 0 | 0 | 0 | 0 |
| Operating Income | -$2.9M | -$892440 | -$383190 | -$902785 |
| EBITDA | -$2.9M | -$892440 | -$383190 | -$902785 |
| Net Income | -$15.4M | $1.7M | $11.1M | $56.8M |
| EPS | $-0.70 | $0.08 | $0.61 | $2.57 |
| EPS (Diluted) | $-0.70 | $0.08 | $0.50 | $2.57 |
Balance Sheet (10y)
| Year | 2025 |
|---|
| Cash & Equivalents | $223698 |
| Short-term Investments | 0 |
| Receivables | 0 |
| Inventory | 0 |
| Total Current Assets | $296250 |
| Property, Plant & Equipment | 0 |
| Goodwill | 0 |
| Intangible Assets | 0 |
| Total Assets | $173.7M |
| Accounts Payable | 0 |
| Short-term Debt | 0 |
| Total Current Liabilities | $3.7M |
| Long-term Debt | 0 |
| Total Liabilities | $27.3M |
| Retained Earnings | -$27.1M |
| Total Equity | -$27.1M |
| Total Debt | 0 |
| Net Debt | -$223698 |
| Working Capital | -$3.4M |
Balance Sheet (Quarterly)
| Year | 2025-Q3 | 2025-Q4 | 2026-Q1 | 2026-Q2 |
|---|
| Cash & Equivalents | $482352 | $223698 | $154849 | $46.1M |
| Total Assets | $172.5M | $173.7M | $213.5M | $222.4M |
| Total Liabilities | $27.6M | $27.3M | $17.6M | $8.1M |
| Total Equity | $144.9M | -$27.1M | $192.0M | $38.1M |
| Total Debt | 0 | 0 | 0 | 0 |
Cash Flow (10y)
| Year | 2025 |
|---|
| Net Income | -$13.2M |
| Depreciation & Amortization | 0 |
| Stock-based Compensation | 0 |
| Change in Working Capital | 0 |
| Operating Cash Flow | -$2.0M |
| Capital Expenditure | 0 |
| Acquisitions | 0 |
| Stock Repurchased | 0 |
| Dividends Paid | -$6.9M |
| Free Cash Flow | -$2.0M |
Cash Flow (Quarterly)
| Year | 2026-Q1 | 2026-Q2 |
|---|
| Operating Cash Flow | -$222975 | $45.8M |
| Capital Expenditure | 0 | 0 |
| Free Cash Flow | -$222975 | $45.8M |
| Dividends Paid | -$1.5M | -$1.5M |
| Stock-based Compensation | 0 | 0 |
Growth & Margins (10y)
| Year | 2025 |
|---|
| Effective Tax Rate | -0.0% |
Per-Share Data (10y)
| Year | 2025 |
|---|
| FCF Per Share | $-0.12 |
| Dividends Per Share | $0.42 |
| Shares Outstanding (Basic) | $16.6M |
What to look at in Financial Services
Asset managers, brokers, fintech, exchanges. They are not banks — look at AUM, fees and FCF quality.
- 5y revenue growth — Without growth, there is no long-term value creation
- Operating margin — Good asset managers have >30% margins thanks to scalability
- ROE — Quality financial services have a consistent ROE >15%
- FCF / Net Income — Earnings quality — >90% expected in capital-light businesses
- Debt / Equity — Fintech and brokers with high D/E are time bombs in crises
- P/E vs own 5y — Asset managers have stable multiples in well-known ranges
- Dividend yield + buybacks — These businesses return a lot of capital — look at total yield (div + buybacks)
Profitability
| Return on Equity | 62.31% |
| Return on Invested Capital | -2.30% |
| Return on Assets | 24.37% |
| Gross Margin | 0.00% |
| Operating Margin | 0.00% |
| Net Margin | 0.00% |
Financial Health
| Debt / Equity | 0.00 |
| Current Ratio | 296.11 |
Key Ratios (10y)
| Year | 2025 |
|---|
| P/E | -17.15 |
| P/B | -6.31 |
| P/S | 0.00 |
| Gross Margin | 0.0% |
| Operating Margin | 0.0% |
| Net Margin | 0.0% |