SideChannel Income Statement

Financials in millions USD. Fiscal year is October - September.

Millions USD. Fiscal year is Oct - Sep.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec '24 Dec 31, 2024	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022	Sep '21 Sep 30, 2021	Sep '20 Sep 30, 2020
Revenue	7.57	7.4	6.57	4.79	2.8	1.25
Revenue Growth (YoY)	11.98%	12.60%	37.23%	71.10%	124.11%	-
Cost of Revenue	4.01	3.87	3.24	2.47	1.54	0.62
Gross Profit	3.56	3.53	3.33	2.32	1.26	0.63
Selling, General & Admin	3.88	3.93	4.92	1.85	0.75	0.32
Research & Development	0.57	0.55	0.67	0.18	-	-
Operating Expenses	4.45	4.47	5.59	2.03	0.75	0.32
Operating Income	-0.89	-0.94	-2.26	0.29	0.51	0.3
Interest & Investment Income	0.04	0.04	0.03	-	-	-
Other Non Operating Income (Expenses)	-	-	-	0.01	0	0
EBT Excluding Unusual Items	-0.85	-0.9	-2.23	0.31	0.51	0.3
Merger & Restructuring Charges	-	-	-0.21	-6.19	-	-
Impairment of Goodwill	-	-	-	-5.7	-	-
Asset Writedown	-	-	-4.94	-	-	-
Pretax Income	-0.85	-0.9	-7.39	-11.58	0.51	0.3
Income Tax Expense	0.01	0.01	-0.38	0.2	-	-
Net Income	-0.85	-0.9	-7.01	-11.78	0.51	0.3
Net Income to Common	-0.85	-0.9	-7.01	-11.78	0.51	0.3
Net Income Growth	-	-	-	-	68.78%	-
Shares Outstanding (Basic)	225	222	175	82	60	-
Shares Outstanding (Diluted)	225	222	175	82	60	-
Shares Change (YoY)	17.32%	26.70%	113.76%	36.89%	-	-
EPS (Basic)	-0.00	-0.00	-0.04	-0.14	0.01	-
EPS (Diluted)	-0.00	-0.00	-0.04	-0.14	0.01	-
Free Cash Flow	0.55	0.29	-1.98	-0.4	0.16	0.53
Free Cash Flow Per Share	0.00	0.00	-0.01	-0.01	0.00	-
Gross Margin	47.03%	47.73%	50.70%	48.47%	45.09%	50.07%
Operating Margin	-11.71%	-12.70%	-34.39%	6.14%	18.22%	24.29%
Profit Margin	-11.27%	-12.22%	-106.60%	-245.90%	18.33%	24.34%
Free Cash Flow Margin	7.28%	3.95%	-30.08%	-8.27%	5.61%	42.39%
EBITDA	-0.69	-0.75	-2.08	0.34	0.51	0.3
EBITDA Margin	-9.16%	-10.11%	-31.62%	7.10%	18.26%	24.33%
D&A For EBITDA	0.19	0.19	0.18	0.05	0	0
EBIT	-0.89	-0.94	-2.26	0.29	0.51	0.3
EBIT Margin	-11.71%	-12.70%	-34.39%	6.14%	18.22%	24.29%

Updated Feb 5, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.