Tissue Regenix Group Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Revenue	27.75	28.65	26.32	24.48	19.75	16.47
Revenue Growth (YoY)	4.29%	8.85%	7.52%	23.95%	19.87%	-4.57%
Cost of Revenue	16.38	15.03	13.34	13.22	11.27	8.9
Gross Profit	11.37	13.62	12.98	11.26	8.48	7.57
Selling, General & Admin	11.71	13.15	13.59	13.27	12.5	12.93
Other Operating Expenses	0.12	0.12	-	-	-	-1.06
Operating Expenses	11.84	13.27	13.59	13.27	12.5	11.87
Operating Income	-0.46	0.35	-0.61	-2.01	-4.02	-4.3
Interest Expense	-1.06	-0.92	-1.05	-0.83	-0.77	-0.57
Interest & Investment Income	0.01	0.01	0.03	0.01	0	0
Other Non Operating Income (Expenses)	-	-	-0.25	-	-	-
EBT Excluding Unusual Items	-1.52	-0.56	-1.89	-2.83	-4.79	-4.87
Merger & Restructuring Charges	-	-	-	-	-	-0.45
Impairment of Goodwill	-	-	-	-	-	-7.87
Other Unusual Items	-	-	-	-	-0.36	0.04
Pretax Income	-1.52	-0.56	-1.89	-2.83	-5.14	-13.15
Income Tax Expense	-0.09	0.29	-0.01	-0.23	-0.16	-0.68
Earnings From Continuing Operations	-1.43	-0.85	-1.88	-2.6	-4.99	-12.47
Earnings From Discontinued Operations	0.02	0.17	0.22	-	-	-
Net Income to Company	-1.41	-0.68	-1.66	-2.6	-4.99	-12.47
Minority Interest in Earnings	0.04	-0.03	-0.06	-0.1	0.19	-0
Net Income	-1.37	-0.71	-1.71	-2.7	-4.79	-12.47
Net Income to Common	-1.37	-0.71	-1.71	-2.7	-4.79	-12.47
Shares Outstanding (Basic)	71	71	70	70	70	44
Shares Outstanding (Diluted)	71	71	70	70	70	44
Shares Change (YoY)	1.29%	0.80%	0.12%	0.02%	58.13%	279.54%
EPS (Basic)	-0.02	-0.01	-0.02	-0.04	-0.07	-0.28
EPS (Diluted)	-0.02	-0.01	-0.02	-0.04	-0.07	-0.28
Free Cash Flow	-3.54	-4.93	0.63	-1.68	-4.53	-7.63
Free Cash Flow Per Share	-0.05	-0.07	0.01	-0.02	-0.06	-0.17
Gross Margin	40.98%	47.55%	49.32%	46.00%	42.93%	45.95%
Operating Margin	-1.67%	1.22%	-2.33%	-8.21%	-20.37%	-26.09%
Profit Margin	-4.92%	-2.49%	-6.51%	-11.01%	-24.27%	-75.67%
Free Cash Flow Margin	-12.77%	-17.22%	2.38%	-6.84%	-22.92%	-46.31%
EBITDA	0.52	1.29	0.23	-1.04	-3.04	-3.32
EBITDA Margin	1.86%	4.50%	0.88%	-4.25%	-15.37%	-20.17%
D&A For EBITDA	0.98	0.94	0.85	0.97	0.99	0.98
EBIT	-0.46	0.35	-0.61	-2.01	-4.02	-4.3
EBIT Margin	-1.67%	1.22%	-2.33%	-8.21%	-20.37%	-26.09%

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.