MicroSalt Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2017
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Nov '17 Nov 30, 2017
Revenue	2.07	0.75	0.57	0.64	-
Revenue Growth (YoY)	175.87%	30.66%	-10.03%	-	-
Cost of Revenue	1.98	1.19	0.72	0.44	-
Gross Profit	0.09	-0.44	-0.15	0.2	-
Selling, General & Admin	3.31	3.98	3.32	2.64	0
Amortization of Goodwill & Intangibles	-	-	-	-	0
Other Operating Expenses	-	-0	-0.12	-0.03	-
Operating Expenses	3.31	3.98	3.2	2.61	0
Operating Income	-3.23	-4.42	-3.35	-2.41	-0
Interest Expense	-0.28	-0.29	-0.13	-0.07	-
Interest & Investment Income	0.01	0.01	-	-	-
Other Non Operating Income (Expenses)	-	-1.43	-	-	-
Pretax Income	-3.49	-6.13	-3.48	-2.48	-0
Earnings From Continuing Operations	-3.49	-6.13	-3.48	-2.48	-0
Minority Interest in Earnings	-	-	-	0.54	-
Net Income	-3.49	-6.13	-3.48	-1.94	-0
Net Income to Common	-3.49	-6.13	-3.48	-1.94	-0
Shares Outstanding (Basic)	52	46	9	0	-
Shares Outstanding (Diluted)	52	46	9	0	-
Shares Change (YoY)	14.31%	415.45%	76302.11%	-	-
EPS (Basic)	-0.07	-0.13	-0.39	-166.62	-
EPS (Diluted)	-0.07	-0.13	-0.39	-166.62	-
Free Cash Flow	-3.56	-6.14	-2.6	-1.97	-
Free Cash Flow Per Share	-0.07	-0.13	-0.29	-169.37	-
Gross Margin	4.21%	-58.40%	-26.13%	30.88%	-
Operating Margin	-155.97%	-589.07%	-583.27%	-378.06%	-
Profit Margin	-168.87%	-817.47%	-606.10%	-304.07%	-
Free Cash Flow Margin	-172.21%	-818.13%	-452.26%	-309.09%	-
EBITDA	-3.14	-4.38	-3.34	-2.41	-0
EBITDA Margin	-151.52%	-	-	-	-
D&A For EBITDA	0.09	0.04	0.01	0	0
EBIT	-3.23	-4.42	-3.35	-2.41	-0
EBIT Margin	-155.97%	-	-	-	-