Change Financial Income Statement

Financials in millions USD. Fiscal year is July - June.

Millions USD. Fiscal year is Jul - Jun.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021
Revenue	17.17	15.02	10.57	8.71	8.32	6.31
Revenue Growth (YoY)	44.19%	42.12%	21.35%	4.72%	31.73%	2344.08%
Cost of Revenue	11.47	10.93	6.68	6.29	7.62	5.75
Gross Profit	5.69	4.09	3.89	2.42	0.7	0.56
Selling, General & Admin	2.62	2.53	2.61	3.15	2.92	2.22
Other Operating Expenses	0.44	0.41	0.4	0.53	0.29	0.48
Operating Expenses	5.22	4.93	4.63	4.96	4.3	3.33
Operating Income	0.48	-0.85	-0.75	-2.54	-3.61	-2.77
Interest Expense	-0.03	-0.03	-0.02	-0.09	-0.1	-0.02
Other Non Operating Income (Expenses)	-0	-0	-0	-	-	-0.33
EBT Excluding Unusual Items	0.44	-0.88	-0.77	-2.62	-3.71	-3.11
Merger & Restructuring Charges	-	-	-	-	-	-0.18
Pretax Income	0.44	-0.88	-0.77	-2.62	-3.71	-3.29
Income Tax Expense	-0.26	-0.03	0.31	0.29	0.06	0.19
Earnings From Continuing Operations	0.71	-0.85	-1.08	-2.92	-3.77	-3.48
Earnings From Discontinued Operations	-0.32	-1.09	-1.49	-	-	-
Net Income	0.39	-1.94	-2.57	-2.92	-3.77	-3.48
Net Income to Common	0.39	-1.94	-2.57	-2.92	-3.77	-3.48
Shares Outstanding (Basic)	702	675	628	536	397	367
Shares Outstanding (Diluted)	702	675	628	536	397	367
Shares Change (YoY)	11.15%	7.60%	17.18%	35.02%	8.11%	193.53%
EPS (Basic)	0.00	-0.00	-0.00	-0.01	-0.01	-0.01
EPS (Diluted)	0.00	-0.00	-0.00	-0.01	-0.01	-0.01
Free Cash Flow	1.1	0.75	-0.51	-1.08	-1.87	-1.78
Free Cash Flow Per Share	0.00	0.00	-0.00	-0.00	-0.01	-0.01
Gross Margin	33.17%	27.20%	36.79%	27.82%	8.36%	8.95%
Operating Margin	2.77%	-5.63%	-7.06%	-29.14%	-43.40%	-43.83%
Profit Margin	2.25%	-12.93%	-24.32%	-33.51%	-45.31%	-55.08%
Free Cash Flow Margin	6.43%	4.98%	-4.79%	-12.40%	-22.47%	-28.15%
EBITDA	-0.34	-0.79	-0.69	-2.48	-3.53	-2.71
EBITDA Margin	-2.00%	-5.23%	-6.57%	-28.50%	-42.42%	-42.95%
D&A For EBITDA	-0.82	0.06	0.05	0.06	0.08	0.06
EBIT	0.48	-0.85	-0.75	-2.54	-3.61	-2.77
EBIT Margin	2.77%	-5.63%	-7.06%	-29.14%	-43.40%	-43.83%
Advertising Expenses	-	0.19	0.22	0.12	0.22	0.04

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.