QT Imaging Holdings, Inc. (QTIH)

CALT Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Revenue	6.31	4.88	0.04	0.71	0.37
Revenue Growth (YoY)	352.70%	11989.37%	-94.30%	93.96%	-
Cost of Revenue	2.62	2.24	0.13	0.56	0.26
Gross Profit	3.69	2.64	-0.09	0.15	0.1
Selling, General & Admin	7.85	11.55	3.43	3.55	4.99
Research & Development	3.48	3.27	1.49	2.39	2.16
Operating Expenses	11.33	14.82	4.91	5.94	7.15
Operating Income	-7.64	-12.18	-5.01	-5.79	-7.04
Interest Expense	-4.59	-4.5	-0.54	-0.47	-0.19
Other Non Operating Income (Expenses)	-4.62	7.67	-0.54	-	-
EBT Excluding Unusual Items	-16.85	-9	-6.1	-6.25	-7.24
Other Unusual Items	-2.66	-	-	-	1.82
Pretax Income	-19.51	-9	-6.1	-6.25	-5.42
Income Tax Expense	-0.02	-0.02	0	0	-0
Net Income	-19.49	-8.98	-6.1	-6.26	-5.42
Preferred Dividends & Other Adjustments	5.19	5.19	-	-	-
Net Income to Common	-24.68	-14.17	-6.1	-6.26	-5.42
Shares Outstanding (Basic)	24	20	10	27	27
Shares Outstanding (Diluted)	24	20	10	27	27
Shares Change (YoY)	124.98%	109.40%	-65.14%	0.33%	-
EPS (Basic)	-1.05	-0.71	-0.64	-0.23	-0.20
EPS (Diluted)	-1.05	-0.71	-0.64	-0.23	-0.20
Free Cash Flow	-7.68	-10.12	-2.66	-3.88	-2.72
Free Cash Flow Per Share	-0.33	-0.51	-0.28	-0.14	-0.10
Gross Margin	58.46%	54.11%	-234.50%	21.37%	28.64%
Operating Margin	-120.98%	-249.60%	-12409.76%	-816.99%	-1929.03%
Profit Margin	-390.79%	-290.46%	-15113.25%	-883.32%	-1483.00%
Free Cash Flow Margin	-121.66%	-207.46%	-6601.87%	-548.45%	-744.65%
EBITDA	-7.47	-11.95	-4.53	-5.13	-6.09
EBITDA Margin	-118.30%	-244.87%	-	-	-
D&A For EBITDA	0.17	0.23	0.48	0.65	0.95
EBIT	-7.64	-12.18	-5.01	-5.79	-7.04
EBIT Margin	-120.98%	-249.60%	-	-	-

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