LogicMark Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	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	12.05	11.43	9.9	9.93	11.92	10.02
Revenue Growth (YoY)	21.91%	15.39%	-0.28%	-16.67%	18.90%	-12.42%
Cost of Revenue	3.83	3.79	3.29	3.27	4.69	4.24
Gross Profit	8.22	7.63	6.62	6.66	7.23	5.79
Selling, General & Admin	12.39	12.7	11.8	12.1	11.69	7.11
Research & Development	0.59	0.62	0.56	0.98	1.24	0.93
Other Operating Expenses	0.14	0.17	0.32	0.15	0.37	-0.02
Operating Expenses	15.26	15.53	14.29	14.17	14.14	8.81
Operating Income	-7.04	-7.9	-7.67	-7.51	-6.91	-3.03
Interest Expense	-	-	-	-	-	-1.42
Interest & Investment Income	0.45	0.4	0.16	0.22	0.12	-
Other Non Operating Income (Expenses)	-0.12	0.05	-1.48	0.25	-	-2.88
EBT Excluding Unusual Items	-6.71	-7.45	-8.99	-7.05	-6.79	-7.33
Impairment of Goodwill	-	-	-	-7.82	-	-4.52
Other Unusual Items	-	-	-	-	-	0.35
Pretax Income	-6.71	-7.45	-8.99	-14.86	-6.79	-11.5
Income Tax Expense	0.01	0.01	0.01	-0.31	0.14	0.2
Earnings From Continuing Operations	-6.73	-7.47	-9	-14.55	-6.92	-11.71
Net Income	-6.73	-7.47	-9	-14.55	-6.92	-11.71
Preferred Dividends & Other Adjustments	0.3	0.3	0.3	1.23	0.33	2.34
Net Income to Common	-7.03	-7.77	-9.3	-15.78	-7.25	-14.05
Shares Outstanding (Basic)	1	1	-	-	-	-
Shares Outstanding (Diluted)	1	1	-	-	-	-
EPS (Basic)	-8.62	-13.06	-	-	-	-
EPS (Diluted)	-8.62	-13.06	-	-	-	-
Free Cash Flow	-	-5.13	-4.28	-4.37	-3.89	-5.91
Free Cash Flow Per Share	-	-8.63	-	-	-	-
Gross Margin	68.25%	66.79%	66.81%	67.07%	60.68%	57.72%
Operating Margin	-58.44%	-69.14%	-77.47%	-75.67%	-57.96%	-30.20%
Profit Margin	-58.33%	-67.98%	-93.96%	-158.93%	-60.87%	-140.18%
Free Cash Flow Margin	-	-44.91%	-43.23%	-44.00%	-32.66%	-59.01%
EBITDA	-6.2	-7.05	-6.79	-6.65	-6.1	-2.24
EBITDA Margin	-51.45%	-61.70%	-68.62%	-66.93%	-51.21%	-22.30%
D&A For EBITDA	0.84	0.85	0.88	0.87	0.8	0.79
EBIT	-7.04	-7.9	-7.67	-7.51	-6.91	-3.03
EBIT Margin	-58.44%	-69.14%	-77.47%	-75.67%	-57.96%	-30.20%
Advertising Expenses	-	0.4	0.56	0.27	0.11	-

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