Brownie's Marine 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	Sep '25 Sep 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	7.82	8.17	7.58	8.58	6.23	4.56
Revenue Growth (YoY)	-2.87%	7.77%	-11.62%	37.74%	36.69%	53.52%
Cost of Revenue	4.79	4.87	5.47	5.78	4.34	3.09
Gross Profit	3.03	3.3	2.11	2.79	1.89	1.46
Selling, General & Admin	2.94	3.44	3.26	4.62	3.67	2.68
Research & Development	0	0.01	0.01	0.02	0.08	0.12
Operating Expenses	2.94	3.45	3.28	4.63	3.74	2.8
Operating Income	0.1	-0.15	-1.17	-1.84	-1.85	-1.33
Interest Expense	-0.08	-0.09	-0.08	-0.04	-0.02	-0.02
Other Non Operating Income (Expenses)	0.11	-0.01	-	0	-	-
EBT Excluding Unusual Items	0.12	-0.24	-1.25	-1.88	-1.87	-1.35
Merger & Restructuring Charges	-	-	-	-0.01	-	-
Other Unusual Items	-	-	-	-	0.29	-
Pretax Income	0.12	-0.24	-1.25	-1.89	-1.59	-1.35
Net Income	0.12	-0.24	-1.25	-1.89	-1.59	-1.35
Net Income to Common	0.12	-0.24	-1.25	-1.89	-1.59	-1.35
Shares Outstanding (Basic)	448	439	436	411	350	288
Shares Outstanding (Diluted)	448	439	436	411	350	288
Shares Change (YoY)	1.89%	0.63%	6.26%	17.42%	21.26%	39.75%
EPS (Basic)	0.00	-0.00	-0.00	-0.00	-0.00	-0.00
EPS (Diluted)	0.00	-0.00	-0.00	-0.00	-0.00	-0.00
Free Cash Flow	-0.16	-0.29	-0.4	-0.74	-0.79	-0.56
Free Cash Flow Per Share	-	-0.00	-0.00	-0.00	-0.00	-0.00
Gross Margin	38.78%	40.45%	27.81%	32.58%	30.34%	32.14%
Operating Margin	1.22%	-1.80%	-15.43%	-21.46%	-29.75%	-29.26%
Profit Margin	1.52%	-2.94%	-16.46%	-22.07%	-25.51%	-29.67%
Free Cash Flow Margin	-2.05%	-3.59%	-5.34%	-8.63%	-12.74%	-12.33%
EBITDA	0.18	-0.04	-1.01	-1.69	-1.8	-1.31
EBITDA Margin	2.34%	-0.43%	-13.28%	-19.72%	-28.84%	-28.80%
D&A For EBITDA	0.09	0.11	0.16	0.15	0.06	0.02
EBIT	0.1	-0.15	-1.17	-1.84	-1.85	-1.33
EBIT Margin	1.22%	-1.80%	-15.43%	-21.46%	-29.75%	-29.26%
Revenue as Reported	7.82	8.17	7.58	8.58	-	4.56
Advertising Expenses	-	0.43	0.37	0.5	0.34	0.15

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