Stewards Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2018	FY 2013
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '18 Dec 31, 2018	Dec '13 Dec 31, 2013
Revenue	16.28	12.79	11.8	-	-
Revenue Growth (YoY)	27.29%	8.37%	-	-	-
Cost of Revenue	4.88	2.36	3.5	-	0
Gross Profit	11.4	10.43	8.3	-	-0
Selling, General & Admin	14.94	10.07	7.05	0.19	0.11
Other Operating Expenses	-	-	5.56	-	-
Operating Expenses	22.81	14.35	12.61	0.19	0.11
Operating Income	-11.41	-3.92	-4.31	-0.19	-0.11
Interest Expense	-9.1	-4.64	-3.35	-	-0
Interest & Investment Income	-	-	-	0	-
Currency Exchange Gain (Loss)	-	-	-	-	0
Other Non Operating Income (Expenses)	-0.2	-0.03	-	-0.01	-
EBT Excluding Unusual Items	-20.7	-8.6	-7.66	-0.19	-0.11
Gain (Loss) on Sale of Investments	-	-0	-0.02	-	-
Other Unusual Items	-0.01	-	-	-	-
Pretax Income	-20.72	-8.6	-7.67	-0.19	-0.11
Income Tax Expense	0.04	0.06	-	-	-
Net Income	-20.76	-8.66	-7.67	-0.19	-0.11
Preferred Dividends & Other Adjustments	2.35	0.46	0.15	-	-
Net Income to Common	-23.11	-9.12	-7.82	-0.19	-0.11
Shares Outstanding (Basic)	146	93	68	1	0
Shares Outstanding (Diluted)	146	93	68	1	0
Shares Change (YoY)	57.14%	36.15%	6666.50%	103.94%	35.16%
EPS (Basic)	-0.16	-0.10	-0.11	-0.19	-0.23
EPS (Diluted)	-0.16	-0.10	-0.11	-0.19	-0.23
Free Cash Flow	-2.04	-3.79	-0.29	-0.02	-0.11
Free Cash Flow Per Share	-0.01	-0.04	-0.00	-0.01	-0.22
Gross Margin	70.05%	81.56%	70.36%	-	-
Operating Margin	-70.08%	-30.68%	-36.48%	-	-
Profit Margin	-141.96%	-71.33%	-66.28%	-	-
Free Cash Flow Margin	-12.56%	-29.67%	-2.48%	-	-
EBITDA	-5.32	-3.66	-4.26	-	-
EBITDA Margin	-32.67%	-28.59%	-36.10%	-	-
D&A For EBITDA	6.09	0.27	0.04	-	-
EBIT	-11.41	-3.92	-4.31	-0.19	-0.11
EBIT Margin	-70.08%	-30.68%	-36.48%	-	-
Revenue as Reported	16.28	12.79	-	-	-
Advertising Expenses	-	-	-	-	0.01

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