Functional Brands 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
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023
Revenue	6.67	6.61	6.57	6.82
Revenue Growth	3.61%	0.69%	-3.72%	-
Cost of Revenue	3.09	3.13	2.96	3.64
Gross Profit	3.58	3.48	3.61	3.18
Selling, General & Admin	5.63	4.88	3.84	4.26
Total Operating Expenses	5.63	4.88	3.84	4.26
Operating Income	-0.92	-1.4	-0.23	-1.08
Interest Income	0	0.07	0	-
Interest Expense	-0.16	-0.4	-0.33	-0.16
Other Non-Operating Income (Expense)	-	2.48	-	-
Total Non-Operating Income (Expense)	-0.15	2.16	-0.33	-0.16
Pretax Income	-1.07	0.76	-0.56	-1.24
Net Income	-6.11	0.76	-0.56	-1.24
Net Income to Common	-6.11	0.76	-0.56	-1.24
Net Income Growth	-	-	-	-
Shares Outstanding (Basic)	10	8	7	4
Shares Outstanding (Diluted)	30	85	7	4
Shares Change	336.83%	1171.43%	53.26%	-
EPS (Basic)	-0.27	0.08	-0.08	-0.28
EPS (Diluted)	-0.34	0.01	-0.08	-0.28
EPS Growth	-	-	-	-

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023
Free Cash Flow	-1.88	-1.28	0	0.24
Free Cash Flow Growth	-	-	-99.95%	-
Free Cash Flow Per Share	-0.06	-0.02	0.00	0.06
Gross Margin	53.67%	52.70%	54.93%	46.61%
Operating Margin	-13.75%	-21.15%	-3.49%	-15.87%
Profit Margin	-91.58%	11.47%	-8.52%	-18.20%
FCF Margin	-28.21%	-19.36%	0.00%	3.59%
EBITDA	-0.51	-1	0.17	-0.65
EBITDA Margin	-7.67%	-15.12%	2.62%	-9.50%
EBIT	-0.92	-1.4	-0.23	-1.08
EBIT Margin	-13.75%	-21.15%	-3.49%	-15.87%