Abundance International 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 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Operating Revenue	492.78	729.66	623.36	569.28	714.2
Other Revenue	0.32	0.22	0.07	0.55	4.57
Revenue	493.1	729.88	623.43	569.83	718.77
Revenue Growth (YoY)	-32.44%	17.07%	9.41%	-20.72%	74.72%
Cost of Revenue	476.86	697.71	602.68	542.94	682.48
Gross Profit	16.24	32.17	20.75	26.9	36.29
Selling, General & Admin	21.05	25.78	16.91	20.42	23.92
Other Operating Expenses	3.14	4.42	3.3	4.69	4.72
Operating Expenses	24.96	30.97	20.96	25.8	29.43
Operating Income	-8.73	1.2	-0.21	1.1	6.86
Interest Expense	-0.5	-0.51	-0.44	-0.39	-0.58
Currency Exchange Gain (Loss)	0.07	-0.05	-0.24	0.95	0.54
Other Non Operating Income (Expenses)	0.21	0.29	0.23	0.19	0.07
EBT Excluding Unusual Items	-8.95	0.93	-0.66	1.85	6.89
Gain (Loss) on Sale of Investments	-	-	-0.27	-	-
Gain (Loss) on Sale of Assets	-	-	0.66	-	-
Asset Writedown	-	-0.01	-	-	-
Pretax Income	-8.95	0.92	-0.28	1.85	6.89
Income Tax Expense	0.21	0.64	0.02	0.44	2.08
Earnings From Continuing Operations	-9.16	0.28	-0.3	1.42	4.81
Net Income to Company	-9.16	0.28	-0.3	1.42	4.81
Minority Interest in Earnings	-0	-0	-0	0.01	0.02
Net Income	-9.16	0.28	-0.3	1.43	4.83
Net Income to Common	-9.16	0.28	-0.3	1.43	4.83
Net Income Growth	-	-	-	-70.48%	-
Shares Outstanding (Basic)	1,282	1,282	1,282	1,282	1,233
Shares Outstanding (Diluted)	1,282	1,282	1,282	1,282	1,233
Shares Change (YoY)	-	-	-	3.98%	91.78%
EPS (Basic)	-0.01	0.00	-0.00	0.00	0.00
EPS (Diluted)	-0.01	0.00	-0.00	0.00	0.00
EPS Growth	-	-	-	-71.62%	-
Free Cash Flow	-0.43	0.08	0.32	4.45	-1.76
Free Cash Flow Per Share	-	-	-	0.00	-0.00
Dividend Per Share	0.000	-	-	0.001	0.000
Dividend Growth	-	-	-	40.70%	-
Gross Margin	3.29%	4.41%	3.33%	4.72%	5.05%
Operating Margin	-1.77%	0.16%	-0.03%	0.19%	0.95%
Profit Margin	-1.86%	0.04%	-0.05%	0.25%	0.67%
Free Cash Flow Margin	-0.09%	0.01%	0.05%	0.78%	-0.24%
EBITDA	-8.1	1.81	0.37	1.62	7.35
EBITDA Margin	-1.64%	0.25%	0.06%	0.28%	1.02%
D&A For EBITDA	0.62	0.61	0.58	0.52	0.49
EBIT	-8.73	1.2	-0.21	1.1	6.86
EBIT Margin	-1.77%	0.16%	-0.03%	0.19%	0.95%
Effective Tax Rate	-	69.53%	-	23.49%	30.16%

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