TESI Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '25 Mar 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	10.14	9.57	6.23	4.2	3.32
Revenue Growth (YoY)	59.99%	53.72%	48.19%	26.78%	-
Cost of Revenue	9.71	9.24	5.91	4.21	3.32
Gross Profit	0.42	0.33	0.32	-0	-0
Selling, General & Admin	5.8	6.09	5.64	1.1	0.66
Amortization of Goodwill & Intangibles	0.07	0.07	0.07	-	-
Operating Expenses	6.41	6.23	11.3	1.1	0.66
Operating Income	-5.99	-5.89	-10.98	-1.11	-0.67
Interest Expense	-7.16	-4.25	-1.38	-0.2	-0.14
Other Non Operating Income (Expenses)	0.52	0.66	0.13	-0.17	0.06
EBT Excluding Unusual Items	-12.63	-9.49	-12.23	-1.47	-0.75
Gain (Loss) on Sale of Assets	-0.17	-0.11	-	-	-0.26
Other Unusual Items	-0.59	-0.81	-116.5	0.81	0.42
Pretax Income	-13.39	-10.4	-128.72	-0.66	-0.59
Earnings From Continuing Operations	-13.39	-10.4	-128.72	-0.66	-0.59
Earnings From Discontinued Operations	-11.23	-11.14	-20.28	-	-
Net Income	-24.62	-21.54	-149.01	-0.66	-0.59
Preferred Dividends & Other Adjustments	4.25	4.97	1.08	-	-
Net Income to Common	-28.87	-26.51	-150.08	-0.66	-0.59
Shares Outstanding (Basic)	222	222	171	15	-
Shares Outstanding (Diluted)	222	222	171	15	-
Shares Change (YoY)	775.60%	30.08%	1027.99%	-	-
EPS (Basic)	-0.13	-0.12	-0.88	-0.04	-
EPS (Diluted)	-0.13	-0.12	-0.88	-0.04	-
Free Cash Flow	-3.7	-3.38	-3.89	-3.66	-0.55
Free Cash Flow Per Share	-0.02	-0.01	-0.02	-0.24	-
Gross Margin	4.18%	3.48%	5.18%	-0.11%	-0.06%
Operating Margin	-59.06%	-61.54%	-176.23%	-26.29%	-20.06%
Profit Margin	-284.76%	-276.88%	-2409.53%	-15.67%	-17.74%
Free Cash Flow Margin	-36.55%	-35.25%	-62.48%	-87.12%	-16.71%
EBITDA	-4.82	-4.93	-10.48	-0.78	-0.36
EBITDA Margin	-47.57%	-51.51%	-168.32%	-18.55%	-10.89%
D&A For EBITDA	1.17	0.96	0.49	0.33	0.3
EBIT	-5.99	-5.89	-10.98	-1.11	-0.67
EBIT Margin	-59.06%	-61.54%	-176.23%	-26.29%	-20.06%

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