Serial Achieva 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	96.83	79.5	42.81	-	-
Other Revenue	2.14	-	-	-	-
Revenue	98.97	79.5	42.81	-	-
Revenue Growth (YoY)	24.50%	85.72%	-	-	-
Cost of Revenue	93.93	78	41.25	0.24	0.16
Gross Profit	5.04	1.49	1.55	-0.24	-0.16
Selling, General & Admin	3.18	1.64	1.04	0.05	0.06
Other Operating Expenses	1.43	0.53	0.33	0.34	0.51
Operating Expenses	4.62	2.17	1.43	0.4	0.57
Operating Income	0.43	-0.67	0.12	-0.64	-0.73
Interest Expense	-1.04	-0.33	-0.33	-	-
Interest & Investment Income	-	0.02	0.01	-	0.02
Currency Exchange Gain (Loss)	-	-0.58	-0.33	-0.01	-
Other Non Operating Income (Expenses)	-	0.11	0.1	-	-
EBT Excluding Unusual Items	-0.61	-1.45	-0.44	-0.65	-0.72
Merger & Restructuring Charges	-	-4.62	-	-	-
Other Unusual Items	-	-	-	-	-0.01
Pretax Income	-0.61	-6.07	-0.44	-0.65	-0.73
Income Tax Expense	0.05	-0	-	-	-
Earnings From Continuing Operations	-0.66	-6.07	-0.44	-0.65	-0.73
Earnings From Discontinued Operations	-	-	-	0.02	-
Net Income to Company	-0.66	-6.07	-0.44	-0.64	-0.73
Minority Interest in Earnings	-0.01	0.1	-	-	0
Net Income	-0.67	-5.97	-0.44	-0.64	-0.72
Net Income to Common	-0.67	-5.97	-0.44	-0.64	-0.72
Shares Outstanding (Basic)	172	155	138	23	23
Shares Outstanding (Diluted)	172	155	138	23	23
Shares Change (YoY)	10.70%	12.50%	490.20%	-	9.75%
EPS (Basic)	-0.00	-0.04	-0.00	-0.03	-0.03
EPS (Diluted)	-0.00	-0.04	-0.00	-0.03	-0.03
Free Cash Flow	8.7	-1.97	-0.22	-0.62	-1.13
Free Cash Flow Per Share	0.05	-0.01	-0.00	-0.03	-0.05
Dividend Per Share	-	-	-	-	0.448
Gross Margin	5.10%	1.88%	3.62%	-	-
Operating Margin	0.43%	-0.85%	0.28%	-	-
Profit Margin	-0.68%	-7.51%	-1.03%	-	-
Free Cash Flow Margin	8.79%	-2.47%	-0.50%	-	-
EBITDA	0.56	-0.66	0.13	-	-0.69
EBITDA Margin	0.57%	-0.83%	0.31%	-	-
D&A For EBITDA	0.13	0.01	0.02	-	0.04
EBIT	0.43	-0.67	0.12	-0.64	-0.73
EBIT Margin	0.43%	-0.85%	0.28%	-	-

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