Solesence, Inc. (SLSN)

Solesence Income Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Operating Revenue	51.89	36.64	36.73	29.33	16.42
Other Revenue	0.46	0.66	0.59	0.15	0.7
Revenue	52.35	37.3	37.32	29.48	17.12
Revenue Growth (YoY)	40.35%	-0.05%	26.61%	72.14%	36.88%
Cost of Revenue	36.16	29.47	28.96	20.79	11.13
Gross Profit	16.19	7.83	8.36	8.69	5.99
Selling, General & Admin	7.22	7.53	7.58	3.9	2.93
Research & Development	3.84	3.84	3.04	2.24	1.57
Operating Expenses	11.06	11.37	10.62	6.13	4.51
Operating Income	5.13	-3.55	-2.26	2.56	1.49
Interest Expense	-0.67	-0.84	-0.38	-1.15	-0.5
Other Non Operating Income (Expenses)	-	-	-	0.95	-
EBT Excluding Unusual Items	4.46	-4.38	-2.64	2.36	0.99
Pretax Income	4.46	-4.38	-2.64	2.36	0.99
Income Tax Expense	0.23	0.01	-0.02	0.04	-
Net Income	4.24	-4.39	-2.62	2.32	0.99
Net Income to Common	4.24	-4.39	-2.62	2.32	0.99
Net Income Growth	-	-	-	134.58%	-
Shares Outstanding (Basic)	62	50	49	45	38
Shares Outstanding (Diluted)	65	50	49	47	39
Shares Change (YoY)	31.22%	0.89%	4.42%	22.04%	5.33%
EPS (Basic)	0.07	-0.09	-0.05	0.05	0.03
EPS (Diluted)	0.07	-0.09	-0.05	0.05	0.03
EPS Growth	-	-	-	92.92%	-
Free Cash Flow	-2.59	-3.06	-4.47	0.45	-2.94
Free Cash Flow Per Share	-0.04	-0.06	-0.09	0.01	-0.08
Gross Margin	30.92%	20.98%	22.40%	29.48%	34.98%
Operating Margin	9.80%	-9.51%	-6.05%	8.68%	8.67%
Profit Margin	8.09%	-11.77%	-7.03%	7.87%	5.78%
Free Cash Flow Margin	-4.94%	-8.20%	-11.99%	1.52%	-17.16%
EBITDA	6.06	-2.8	-1.69	3.01	1.84
EBITDA Margin	11.58%	-7.52%	-4.53%	10.22%	10.76%
D&A For EBITDA	0.93	0.74	0.57	0.45	0.36
EBIT	5.13	-3.55	-2.26	2.56	1.49
EBIT Margin	9.80%	-9.51%	-6.05%	8.68%	8.67%
Effective Tax Rate	5.09%	-	-	1.57%	-
Revenue as Reported	52.35	37.3	37.32	29.48	17.12

Updated Mar 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.