6K Additive 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
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023
Revenue	17.68	18.38	20.22
Revenue Growth (YoY)	-3.85%	-9.09%	-
Cost of Revenue	19.39	20.99	20.39
Gross Profit	-1.71	-2.61	-0.17
Selling, General & Admin	9.64	10.02	11.15
Research & Development	1.79	3.4	4.42
Operating Expenses	11.43	13.42	15.57
Operating Income	-13.14	-16.03	-15.75
Interest Expense	-5.1	-9.51	-4.76
Interest & Investment Income	0.16	-	-
Other Non Operating Income (Expenses)	0.21	0.19	0.16
Pretax Income	-17.87	-25.35	-20.34
Income Tax Expense	0.04	-	-
Net Income	-17.91	-25.35	-20.34
Net Income to Common	-17.91	-25.35	-20.34
Shares Outstanding (Basic)	122	38	-
Shares Outstanding (Diluted)	122	38	-
Shares Change (YoY)	224.83%	-	-
EPS (Basic)	-0.15	-0.67	-
EPS (Diluted)	-0.15	-0.67	-
Free Cash Flow	-16.13	-7.26	-12.71
Free Cash Flow Per Share	-0.13	-0.19	-
Gross Margin	-9.70%	-14.19%	-0.85%
Operating Margin	-74.33%	-87.19%	-77.87%
Profit Margin	-101.33%	-137.89%	-100.60%
Free Cash Flow Margin	-91.28%	-39.50%	-62.87%
EBITDA	-9.85	-12.55	-13.08
EBITDA Margin	-55.70%	-68.27%	-64.67%
D&A For EBITDA	3.29	3.48	2.67
EBIT	-13.14	-16.03	-15.75
EBIT Margin	-74.33%	-87.19%	-77.87%
Revenue as Reported	17.68	18.38	20.22
Advertising Expenses	-	-	0.03

Source: S&P Global Market Intelligence. Standard template. Financial Sources.