Koios Beverage Corp. (FITSF)

Paramount Global Income Statement

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

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Feb 29, 2024	May 31, 2023	May 31, 2022	May 31, 2021	May 31, 2020	May 31, 2019
Revenue	0.68	1.25	1.2	0.64	0.87	0.24
Revenue Growth (YoY)	-24.46%	3.69%	87.37%	-26.46%	259.48%	563713.95%
Cost of Revenue	0.88	1.06	1.16	0.79	0.75	0.22
Gross Profit	-0.2	0.19	0.04	-0.15	0.12	0.03
Selling, General & Admin	6.97	8.09	18.8	1.77	3.18	3.22
Operating Expenses	-1.38	8.18	18.86	1.81	3.19	3.22
Operating Income	1.18	-7.99	-18.82	-1.96	-3.07	-3.19
Interest Expense	-0.21	-0.18	-0.24	-0.07	-	-
Earnings From Equity Investments	-0.08	-0	0.04	-0	-	-
Currency Exchange Gain (Loss)	-0.02	0.01	-	-0	0.09	0.02
Other Non Operating Income (Expenses)	-0.06	-0.02	-0.01	-0.04	-0.03	-0.02
EBT Excluding Unusual Items	0.82	-8.18	-19.03	-2.08	-3.01	-3.19
Other Unusual Items	0.07	0.1	-2.13	-0	0.01	0.06
Pretax Income	0.89	-8.08	-21.16	-2.08	-3	-3.13
Net Income	0.89	-8.08	-21.16	-2.08	-3	-3.13
Net Income to Common	0.89	-8.08	-21.16	-2.08	-3	-3.13
Shares Outstanding (Basic)	2	1	0	0	0	0
Shares Outstanding (Diluted)	2	1	0	0	0	0
Shares Change (YoY)	97.24%	305.48%	159.65%	4.15%	293.02%	83.36%
EPS (Basic)	0.50	-7.13	-75.71	-19.33	-29.02	-118.90
EPS (Diluted)	0.50	-7.13	-75.71	-19.33	-29.02	-118.90
Free Cash Flow	-1.23	-2.31	-2.44	-1.39	-1.84	-3.14
Free Cash Flow Per Share	-0.69	-2.04	-8.73	-12.92	-17.78	-119.56
Gross Margin	-29.12%	15.16%	3.44%	-23.78%	14.26%	10.52%
Operating Margin	174.49%	-641.30%	-1566.68%	-306.03%	-352.32%	-1317.54%
Profit Margin	131.31%	-648.97%	-1761.86%	-324.65%	-344.13%	-1289.49%
Free Cash Flow Margin	-181.00%	-185.21%	-203.12%	-216.95%	-210.78%	-1296.69%
EBITDA	1.14	-7.98	-18.81	-1.96	-3.06	-3.19
D&A For EBITDA	-0.04	0.01	0.01	0.01	0.01	0
EBIT	1.18	-7.99	-18.82	-1.96	-3.07	-3.19
EBIT Margin	174.49%	-	-	-	-	-

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