Stewards Inc. (SWRD)

Stewards Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2018	FY 2013	FY 2012
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2018	Dec 31, 2013	Dec 31, 2012
Revenue	15.23	12.79	11.8	-	-	-
Revenue Growth (YoY)	29.11%	8.37%	-	-	-	-
Cost of Revenue	2.71	2.36	3.5	-	0	0
Gross Profit	12.53	10.43	8.3	-	-0	-0
Selling, General & Admin	16.36	10.33	7.05	0.19	0.11	0.35
Other Operating Expenses	4.02	4.02	5.56	-	-	-
Operating Expenses	18.82	14.35	12.61	0.19	0.11	0.35
Operating Income	-6.29	-3.92	-4.31	-0.19	-0.11	-0.36
Interest Expense	-6.76	-4.64	-3.35	-	-0	-0
Interest & Investment Income	-	-	-	0	-	-
Currency Exchange Gain (Loss)	-0.04	-0.04	-	-	0	-0
Other Non Operating Income (Expenses)	-0.01	-	-	-0.01	-	-
EBT Excluding Unusual Items	-13.1	-8.61	-7.66	-0.19	-0.11	-0.36
Gain (Loss) on Sale of Investments	-	-0	-0.02	-	-	-0.07
Gain (Loss) on Sale of Assets	0	0	-	-	-	-
Pretax Income	-13.09	-8.6	-7.67	-0.19	-0.11	-0.42
Income Tax Expense	0.07	0.06	-	-	-	-
Net Income	-13.73	-8.66	-7.67	-0.19	-0.11	-0.42
Net Income to Common	-17.72	-8.66	-7.67	-0.19	-0.11	-0.42
Shares Outstanding (Basic)	123	93	68	1	0	0
Shares Outstanding (Diluted)	123	93	68	1	0	0
Shares Change (YoY)	81.09%	36.15%	6666.50%	103.94%	35.16%	31.84%
EPS (Basic)	-0.14	-0.09	-0.11	-0.19	-0.23	-1.16
EPS (Diluted)	-0.14	-0.09	-0.11	-0.19	-0.23	-1.16
Free Cash Flow	1.42	-4.26	-0.29	-0.02	-0.11	-0.21
Free Cash Flow Per Share	0.01	-0.05	-0.00	-0.01	-0.22	-0.58
Gross Margin	82.23%	81.56%	70.36%	-	-	-
Operating Margin	-41.29%	-30.68%	-36.48%	-	-	-
Profit Margin	-116.30%	-67.71%	-65.03%	-	-	-
Free Cash Flow Margin	9.31%	-33.28%	-2.48%	-	-	-
EBITDA	-2.69	-3.66	-4.26	-	-	-
EBITDA Margin	-17.65%	-28.59%	-36.10%	-	-	-
D&A For EBITDA	3.6	0.27	0.04	-	-	-
EBIT	-6.29	-3.92	-4.31	-0.19	-0.11	-0.36
EBIT Margin	-41.29%	-30.68%	-36.48%	-	-	-
Advertising Expenses	-	-	-	-	0.01	0.07

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