Myseum.ai, Inc. is a US-listed company in the interactive media & services industry. Its financial year ends in December.
Loading chart…
Third-party market data · may be delayed
Not valued: the figures our models need are missing or failed our data-quality checks.
No model value: free cash flow after stock pay is not positive. How we value companies.
Myseum.ai, Inc. valuation: adjust assumptions and compare models →
What company insiders, investment funds and members of Congress have been doing with the stock, from their own filings.
Myseum.ai has little or no product revenue yet; it used $5m of cash in the twelve months to June 2026. The diluted share count is up 24.0% on a year earlier, which dilutes existing holders. It passes 2 of our 2 financial-health checks.
Our models give no value for Myseum.ai at present, so past values are not shown.
Source: 10-Q filed August 14, 2026 on SEC EDGAR · Financials · Valuation
Written from the company's filings and our models when each quarter's report arrives. Figures in older notes are as published at the time. Not investment advice.
Myseum.ai, Inc.'s trailing-twelve-month revenue grew 58.4% year on year, with a free-cash-flow margin of -911326.9%. Where it stands out: revenue growth of 58.4% ranks 4 of 63 interactive media & services companies we cover. Where it lags: operating margin of -1254622.2% ranks 63 of 63 interactive media & services companies we cover.
Current signal Revenue growth accelerating: TTM revenue growth rose to 58.4% (+19.2pp vs the prior quarter).
Assembled from SEC-filed figures — the full workings are on this page and in our methodology. Observations, not recommendations.
Loading chart…
Third-party market data · may be delayed
Company announcements, filed results and changes that matter to shareholders.
We value Myseum.ai, Inc. as an operating company, with every model that fits that kind of business. Cost of equity 9.2%: the 10-year Treasury yield (4.9%) plus a beta of 0.94 times a 4.5% equity risk premium.
| Model | Value per share | In the combined value? |
|---|---|---|
| Revenue-to-maturity model Revenue grown to maturity with the cash margin moving to the industry's; for companies not yet profitable. | — | Does not apply: revenue and margins don't support a positive value |
| Price-to-earnings vs peers Earnings per share times peers' typical (harmonic-mean) price-to-earnings. | — | Does not apply: no positive earnings in the latest twelve months |
| Residual income Book value plus the present value of returns above the cost of equity, fading over ten years. | — | Does not apply: the model gives no positive value |
| Justified price-to-book Book value times (return on equity - growth) / (cost of equity - growth): steady-state returns. | — | Does not apply: return on equity is not positive |
| Price-to-sales vs peers Sales per share times peers' typical price-to-sales; used only when earnings are negative. | — 0 | Does not apply: no positive value |
| Combined value Weighted average of the models that apply: the primary model (revenue-to-maturity model) counts double. Models more than 5x or less than 0.2x the share price, or more than 3x away from the other models' median, are left out. | — | No model applies: the filings don’t yet support a value. |
Different models fail in different ways, so where several apply we average them rather than trust one. Peer-based models compare Myseum.ai, Inc. with Interactive Media & Services in our coverage, using third-party market data. Model values are estimates under stated assumptions, updated as new filings arrive; not price targets or investment advice. How each model works.
| At fiscal year end | 2021 | 2022 | 2023 | 2024 | 2025 | Now |
|---|---|---|---|---|---|---|
| Share price | $30.30 | $2.47 | $2.87 | $1.78 | $1.71 | $1.39 |
| Market value | $46m | $5m | $6m | $5m | $7m | $6m |
| + Net debt (− = net cash) | −$20m | −$2m | −$851157 | −$766985 | −$749030 | −$2m |
| Enterprise value | $26m | $3m | $5m | $4m | $6m | $4m |
| Multiples | ||||||
| Price / sales | n/m | 107.5x | n/m | n/m | n/m | n/m |
| Price / earnings | — | — | — | — | — | — |
| Price / free cash flow | — | — | — | — | — | — |
| EV / EBITDA | — | — | — | — | — | — |
Not assessed: fewer than five years of comparable figures in the filings. AI disruption exposure for this industry: Medium.
No analyst estimates are published for Myseum.ai, Inc.: too few analysts cover it.
Last 12 months −48.0%
| Part | Then | Now | Effect |
|---|---|---|---|
| Revenue (last 12 months) | $315 | $499 | +58.4% |
| P/S multiple | n/m | n/m | −59.3% |
| Share count | 4m | 4m | −19.3% |
Biggest factor: p/s multiple. Loss-making at one end, so the split uses price/sales.
| Calendar year | 2022 | 2023 | 2024 | 2025 | 2026 to date |
|---|---|---|---|---|---|
| Return | |||||
| MYSE | −92% | +16% | −38% | −4% | −19% |
| Industry peers (median) | −54% | −6% | −19% | −16% | −27% |
| S&P 500 | −18% | +26% | +25% | +18% | +11% |
| Months that ended higher | |||||
| MYSE | 17% | 42% | 42% | 50% | 55% |
| S&P 500 | 42% | 67% | 75% | 75% | 46% |
| Largest fall from a high during the year | |||||
| MYSE | −93% | −80% | −71% | −81% | −64% |
| S&P 500 | −25% | −10% | −8% | −19% | −9% |
Worst fall since August 13, 2021: 99% from October 12, 2021 to July 10, 2024. Getting back needed a 14333% gain, and the shares have not yet recovered.
Source: SEC EDGAR filings. Retrieved October 29, 2026.
| Period | Revenue (TTM) |
|---|---|
| FY23 Q3 | $4.4K |
| FY23 Q4 | $672 |
| FY24 Q1 | $649 |
| FY24 Q2 | $628 |
| FY24 Q3 | $515 |
| FY24 Q4 | $436 |
| FY25 Q1 | $388 |
| FY25 Q2 | $315 |
| FY25 Q3 | $581 |
| FY25 Q4 | $550 |
| FY26 Q1 | $540 |
| FY26 Q2 | $499 |
Source: SEC EDGAR filings. Retrieved October 29, 2026.
| Period | Revenue growth, TTM YoY |
|---|---|
| FY23 Q4 | -98.5% |
| FY24 Q1 | -98.6% |
| FY24 Q2 | -91.9% |
| FY24 Q3 | -88.3% |
| FY24 Q4 | -35.1% |
| FY25 Q1 | -40.2% |
| FY25 Q2 | -49.8% |
| FY25 Q3 | 12.8% |
| FY25 Q4 | 26.1% |
| FY26 Q1 | 39.2% |
| FY26 Q2 | 58.4% |
Source: SEC EDGAR filings. Retrieved October 29, 2026.
| Period | Operating margin (TTM) |
|---|---|
| FY23 Q3 | -246413.1% |
| FY23 Q4 | -1307147.5% |
| FY24 Q1 | -1236507.4% |
| FY24 Q2 | -1109120.5% |
| FY24 Q3 | -1099283.5% |
| FY24 Q4 | -737882.3% |
| FY25 Q1 | -770028.1% |
| FY25 Q2 | -925322.9% |
| FY25 Q3 | -508981.8% |
| FY25 Q4 | -918346.5% |
| FY26 Q1 | -981928.7% |
| FY26 Q2 | -1254622.2% |
Source: SEC EDGAR filings. Retrieved October 29, 2026.
| Period | FCF margin (TTM) |
|---|---|
| FY23 Q3 | -151407.4% |
| FY23 Q4 | -971618.6% |
| FY24 Q1 | -962550.8% |
| FY24 Q2 | -939417.7% |
| FY24 Q3 | -946984.3% |
| FY24 Q4 | -1103473.6% |
| FY25 Q1 | -1166079.9% |
| FY25 Q2 | -1505705.1% |
| FY25 Q3 | -829496.9% |
| FY25 Q4 | -775831.6% |
| FY26 Q1 | -801429.6% |
| FY26 Q2 | -911326.9% |
| Fiscal year | 2021 Dec 2021 | 2022 Dec 2022 | 2023 Dec 2023 | 2024 Dec 2024 | 2025 Dec 2025 | LTM Jun 2026 |
|---|---|---|---|---|---|---|
| Income | ||||||
| Revenue | 0 | 0 | 0 | 0 | 0 | 0 |
| EBITDA | −11 | −12 | −9 | −3 | −5 | −6 |
| Operating income | −11 | −12 | −9 | −3 | −5 | −6 |
| Net income | −11 | −12 | −8 | −4 | −3 | −6 |
| Diluted EPS | −$0.71 | −$6.04 | −$4.14 | −$1.43 | −$0.62 | −$1.31 |
| Growth (year on year) | ||||||
| Revenue | — | +939.7% | −98.5% | −35.1% | +26.1% | +58.4% |
| Margins | ||||||
| EBITDA margin | <−999% | <−999% | <−999% | <−999% | <−999% | <−999% |
| Operating margin | <−999% | <−999% | <−999% | <−999% | <−999% | <−999% |
| Net margin | <−999% | <−999% | <−999% | <−999% | <−999% | <−999% |
| Free-cash-flow margin | <−999% | <−999% | <−999% | — | <−999% | <−999% |
| Cash flow | ||||||
| Cash from operations | −8 | −7 | −7 | −5 | −4 | −5 |
| Capital spending | 0 | 0 | 0 | — | 0 | 0 |
| Free cash flow | −9 | −7 | −7 | — | −4 | −5 |
| Stock-based pay | 1 | 3 | 2 | 0 | 1 | 1 |
| Free cash flow after stock pay | −10 | −10 | −9 | — | −5 | −5 |
| Balance sheet | ||||||
| Cash | 20 | 2 | 1 | 1 | 1 | 2 |
| Total debt | — | 0 | 0 | 0 | 0 | 0 |
| Net debt (negative = net cash) | −20 | −2 | −1 | −1 | −1 | −2 |
| Diluted shares | 2m | 2m | 2m | 3m | 4m | 4m |
| Quarter | 2024 Q3 Sept 2024 | 2024 Q4 Dec 2024 | 2025 Q1 Mar 2025 | 2025 Q2 Jun 2025 | 2025 Q3 Sept 2025 | 2025 Q4 Dec 2025 | 2026 Q1 Mar 2026 | 2026 Q2 Jun 2026 |
|---|---|---|---|---|---|---|---|---|
| Income | ||||||||
| Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EBITDA | −1,232 | 957 | −1,428 | −1,189 | −1,276 | −1,126 | −1,681 | −2,148 |
| Operating income | −1,238 | 952 | −1,434 | −1,194 | −1,281 | −1,142 | −1,685 | −2,152 |
| Net income | −1,272 | −846 | −1,473 | −1,217 | −1,201 | 1,284 | −2,862 | −3,050 |
| Diluted EPS | −$0.42 | −$0.28 | −$0.36 | −$0.29 | −$0.28 | $0.31 | −$0.67 | −$0.61 |
| Growth (year on year) | ||||||||
| Revenue | −64.6% | −46.2% | −36.6% | −48.3% | +429.0% | −33.7% | −12.0% | −52.6% |
| EBITDA | — | — | — | — | — | −217.6% | — | — |
| Operating income | — | — | — | — | — | −220.0% | — | — |
| Margins | ||||||||
| EBITDA margin | <−999% | >999% | <−999% | <−999% | <−999% | <−999% | <−999% | <−999% |
| Operating margin | <−999% | >999% | <−999% | <−999% | <−999% | <−999% | <−999% | <−999% |
| Net margin | <−999% | <−999% | <−999% | <−999% | <−999% | >999% | <−999% | <−999% |
| Free-cash-flow margin | — | — | — | — | <−999% | <−999% | — | <−999% |
| Cash flow | ||||||||
| Cash from operations | −957 | −1,304 | −1,190 | −1,292 | −1,033 | −752 | −1,251 | −1,512 |
| Capital spending | — | — | — | — | 0 | 0 | — | 0 |
| Free cash flow | — | — | — | — | −1,033 | −752 | — | −1,512 |
| Stock-based pay | 3 | 3 | 155 | 157 | 198 | 231 | 226 | 228 |
| Free cash flow after stock pay | — | — | — | — | −1,231 | −983 | — | −1,740 |
| Last 12 months unless stated | MYSE | JF | VS | CNET | DJT | IPDN | Median |
|---|---|---|---|---|---|---|---|
| Revenue, last 12 months | $499 | $2m | $2m | $3m | $5m | $6m | $615m |
| Revenue growth, last 12 months | 58.4% | −66.8% | >999% | −55.1% | 21.6% | −5.1% | 2.4% |
| Revenue growth, 3-year average | −60.0% | — | — | −50.1% | — | −8.0% | 5.0% |
| Revenue growth, latest quarter | −52.6% | — | −91.3% | 19.0% | 89.0% | −28.0% | 2.4% |
| Gross margin | — | 71.5% | 69.3% | 6.4% | 23.9% | 37.9% | 60.4% |
| Operating margin | <−999% | −83.9% | −98.5% | −28.8% | <−999% | −144.3% | 0.3% |
| Operating margin, 3-year average | <−999% | — | <−999% | −32.3% | <−999% | −74.9% | −0.4% |
| Net margin | <−999% | −82.9% | −78.4% | −23.9% | <−999% | −143.9% | 3.8% |
| Cash from operations / revenue | <−999% | 9.1% | −40.1% | −29.9% | 188.4% | −36.9% | 11.4% |
| Free-cash-flow margin | <−999% | −2.8% | — | −29.9% | 187.8% | −36.9% | 7.5% |
| Free-cash-flow margin, 3-year average | <−999% | — | — | −16.7% | −648.8% | −38.6% | 7.2% |
| Stock pay / revenue | >999% | 0.9% | 3.7% | 8.7% | 962.7% | 59.3% | 3.7% |
| Change in share count | 24.0% | 4.9% | 28.1% | 43.3% | 26.0% | 20.8% | 2.0% |
| Measure | Company | Peer median | Rank |
|---|---|---|---|
| Revenue growth Growth | 58.4% | 2.4% | 4 of 63 |
| Change in growth rate Growth | +19.2pp | -0.2pp | 7 of 63 |
| Operating margin Profitability | -1254622.2% | 0.3% | 63 of 63 |
| Net margin Profitability | -1168171.9% | 3.8% | 63 of 63 |
| Free-cash-flow margin Cash generation | -911326.9% | 8.9% | 59 of 59 |
| Stock pay as % of revenue Cash generation | 176906.0% | 3.9% | 61 of 61 |
| Change in share count Balance sheet | 24.0% | 1.7% | 48 of 55 |
| Days sales outstanding Balance sheet | 38 days | 49 days | 20 of 54 |
Rank 1 = best in the group (for spending, debt and dilution, lower ranks first).
| Manager | Value | Shares | Share of 13F value | Shares QoQ |
|---|---|---|---|---|
| Jane Street Group, LLC | $258,895 | 103K | 52.5% | New |
| Geode Capital Management, LLC | $90,107 | 36K | 18.3% | ▼ 70.6% |
| Vanguard Capital Management LLC | $82,923 | 33K | 16.8% | 0.0% |
| Vanguard Fiduciary Trust Co | $37,785 | 15K | 7.7% | 0.0% |
| Osaic Holdings, Inc. | $9,593 | 4K | 1.9% | ▲ 0.1% |
| UBS Group AG | $9,344 | 4K | 1.9% | ▲ 28423.1% |
| Tower Research Capital LLC (TRC) | $3,024 | 1K | 0.6% | ▼ 21.1% |
| Assetmark, Inc | $1,008 | 0K | 0.2% | 0.0% |
| Ifp Advisors, Inc | $504 | 0K | 0.1% | 0.0% |
| Sbi Securities Co., Ltd. | $179 | 0K | 0.0% | ▼ 37.2% |
| Harbour Investments, Inc. | $126 | 0K | 0.0% | 0.0% |
| Northwestern Mutual Wealth Management Co | $3 | 0K | 0.0% | New |
From Form 13F filings with the SEC ( quarterly data sets), as reported by each manager for June 30, 2026 and filed up to 45 days later. 13F reports cover long US-listed positions of managers above $100M only, so this is not Myseum.ai, Inc.'s complete shareholder register. Values are as reported by the filers .
From insiders' Form 4 filings with the SEC. Excludes awards, option exercises and shares withheld for tax. "Pre-set plan" means the filing marks the trade as made under a Rule 10b5-1 plan. See every insider trade since five years ago, on a price chart.
| Data | Last updated | Source |
|---|---|---|
| Share price | Exchange closing prices | |
| Financial statements | SEC 10-K and 10-Q filings | |
| News and updates | Company releases and SEC 8-K filings | |
| Analyst estimates | Aggregated analyst estimates | |
| Valuation and scores | Our models, from the filed figures |
New research on the companies we cover arrives in the weekly email. Free, one email a week.
