Ealixir, Inc. (EAXR)

Ealixir Income Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Revenue	3.7	3.58	3.36	5.05	4.14	3.54
Revenue Growth (YoY)	-26.67%	6.73%	-33.55%	22.02%	17.02%	91.09%
Cost of Revenue	0.77	0.75	1.05	1.31	0.88	0.86
Gross Profit	2.93	2.84	2.31	3.74	3.26	2.67
Selling, General & Admin	2.72	2.6	2.71	4.72	2.99	3
Operating Expenses	2.72	2.6	2.71	4.72	2.99	3.56
Operating Income	0.21	0.24	-0.4	-0.98	0.27	-0.88
Interest Expense	-0.03	-0.03	-0.02	-0.04	-0.03	-
Currency Exchange Gain (Loss)	-0.08	-0.09	0.04	-	-0.08	-
EBT Excluding Unusual Items	0.1	0.12	-0.38	-1.01	0.16	-0.88
Gain (Loss) on Sale of Assets	0	-0.02	0	-0.36	-	0.6
Other Unusual Items	0.03	0.04	0.15	0	-	-
Pretax Income	0.13	0.14	-0.23	-1.37	0.16	-0.29
Income Tax Expense	0.04	0.04	0.03	-0.52	0.02	0.05
Earnings From Continuing Operations	0.08	0.1	-0.26	-0.85	0.14	-0.33
Minority Interest in Earnings	-	-	-	-	-	-0
Net Income	0.08	0.1	-0.26	-0.85	0.14	-0.33
Net Income to Common	0.08	0.1	-0.26	-0.85	0.14	-0.33
Shares Outstanding (Basic)	60	60	60	59	48	41
Shares Outstanding (Diluted)	60	60	60	59	48	41
Shares Change (YoY)	2.68%	-0.27%	2.95%	21.78%	16.15%	14.61%
EPS (Basic)	0.00	0.00	-0.00	-0.01	0.00	-0.01
EPS (Diluted)	0.00	0.00	-0.00	-0.01	0.00	-0.01
Free Cash Flow	-0.58	-0.43	0.19	0.41	-0.1	-0.54
Free Cash Flow Per Share	-0.01	-0.01	0.00	0.01	-0.00	-0.01
Gross Margin	79.11%	79.18%	68.83%	74.12%	78.81%	75.57%
Operating Margin	5.79%	6.68%	-11.99%	-19.32%	6.53%	-24.93%
Profit Margin	2.29%	2.84%	-7.89%	-16.84%	3.38%	-9.47%
Free Cash Flow Margin	-15.70%	-12.03%	5.75%	8.03%	-2.36%	-15.32%
EBITDA	0.22	0.24	-0.39	-0.97	0.27	-0.84
EBITDA Margin	5.93%	6.83%	-11.71%	-19.13%	6.55%	-23.75%
D&A For EBITDA	0.01	0.01	0.01	0.01	0	0.04
EBIT	0.21	0.24	-0.4	-0.98	0.27	-0.88
EBIT Margin	5.79%	6.68%	-11.99%	-19.32%	6.53%	-24.93%
Effective Tax Rate	33.01%	29.16%	-	-	12.71%	-
Revenue as Reported	3.7	3.58	3.36	5.05	4.14	3.54
Advertising Expenses	-	0.34	0.02	0.02	0.05	0.16

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