BioLargo 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 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	7.77	17.78	12.23	5.88	2.53
Revenue Growth (YoY)	-56.33%	45.37%	107.85%	132.48%	4.07%
Cost of Revenue	4.36	9.93	6.08	3.03	1.43
Gross Profit	3.41	7.85	6.15	2.86	1.1
Selling, General & Admin	11.77	9.3	8.06	6.73	6.17
Research & Development	2.59	2.88	2.28	1.32	1.37
Other Operating Expenses	-	-	0.01	-0.06	-0.02
Operating Expenses	18.25	12.18	10.35	7.99	7.52
Operating Income	-14.84	-4.33	-4.2	-5.13	-6.42
Interest Expense	-0.54	-0.03	-0.09	-0.05	-0.23
Interest & Investment Income	0.2	-	-	-	-
Other Non Operating Income (Expenses)	0.01	-0.08	0.04	0.07	0.06
EBT Excluding Unusual Items	-15.18	-4.44	-4.25	-5.11	-6.6
Asset Writedown	-0.01	-	-0.39	-0.2	-0.34
Other Unusual Items	-	0.1	-	0.17	0.04
Pretax Income	-15.19	-4.35	-4.65	-5.13	-6.89
Earnings From Continuing Operations	-15.19	-4.35	-4.65	-5.13	-6.89
Minority Interest in Earnings	3.41	1.95	1.14	0.66	-0.19
Net Income	-11.78	-2.4	-3.5	-4.47	-7.08
Net Income to Common	-11.78	-2.4	-3.5	-4.47	-7.08
Shares Outstanding (Basic)	307	298	286	268	247
Shares Outstanding (Diluted)	307	298	286	268	247
Shares Change (YoY)	2.96%	4.25%	6.58%	8.54%	26.13%
EPS (Basic)	-0.04	-0.01	-0.01	-0.02	-0.03
EPS (Diluted)	-0.04	-0.01	-0.01	-0.02	-0.03
Free Cash Flow	-8.34	-4.44	-2.84	-3.03	-3.96
Free Cash Flow Per Share	-0.03	-0.01	-0.01	-0.01	-0.02
Gross Margin	43.86%	44.17%	50.32%	48.55%	43.58%
Operating Margin	-191.13%	-24.36%	-34.33%	-87.19%	-253.50%
Profit Margin	-151.71%	-13.51%	-28.65%	-76.02%	-279.73%
Free Cash Flow Margin	-107.44%	-24.98%	-23.25%	-51.55%	-156.38%
EBITDA	-14.7	-4.18	-4.1	-5.09	-6.4
EBITDA Margin	-189.26%	-23.49%	-33.49%	-86.42%	-252.71%
D&A For EBITDA	0.15	0.16	0.1	0.05	0.02
EBIT	-14.84	-4.33	-4.2	-5.13	-6.42
EBIT Margin	-191.13%	-24.36%	-34.33%	-87.19%	-253.50%
Revenue as Reported	7.77	17.78	12.23	5.88	2.53

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