Valuence Merger I 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	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Selling, General & Admin	-1.09	-0.48	1.39	2.62	0.03
Operating Expenses	-1.09	-0.48	1.39	2.62	0.03
Operating Income	1.09	0.48	-1.39	-2.62	-0.03
Interest & Investment Income	0.76	1.92	6.16	3.25	-
Pretax Income	1.85	2.4	4.77	0.63	-0.03
Net Income	1.85	2.4	4.77	0.63	-0.03
Net Income to Common	1.85	2.4	4.77	0.63	-0.03
Net Income Growth	17.65%	-49.63%	656.65%	-	-
Shares Outstanding (Basic)	7	9	18	24	3
Shares Outstanding (Diluted)	7	9	18	24	3
Shares Change (YoY)	-28.43%	-49.71%	-22.48%	577.37%	-
EPS (Basic)	0.25	0.26	0.26	0.03	-
EPS (Diluted)	0.25	0.26	0.26	0.03	-
EPS Growth	64.38%	0.15%	876.12%	-	-
EBIT	1.09	0.48	-1.39	-2.62	-0.03

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.