Autonomous Guard 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	19.83	22.63	19.47	-	0.01
Other Revenue	-	-	-	0.01	0.45
Revenue	19.83	22.63	19.47	0.01	0.46
Revenue Growth (YoY)	-12.39%	16.25%	243225.00%	-98.28%	124.15%
Cost of Revenue	9.43	11.35	10.97	-	-
Gross Profit	10.4	11.28	8.49	0.01	0.46
Selling, General & Admin	6.61	5.77	5.29	0.44	0.46
Research & Development	1.81	1.45	2.34	-	-
Other Operating Expenses	0.05	-	0.48	-	-
Operating Expenses	8.46	7.23	8.11	0.44	0.46
Operating Income	1.94	4.05	0.39	-0.43	0.01
Interest Expense	-0.28	-0.77	-1.33	-0	-0
Interest & Investment Income	0.09	0.48	0.13	-	0.02
Currency Exchange Gain (Loss)	0.22	0	1.25	-0.65	0.18
Other Non Operating Income (Expenses)	0.54	0.99	-5.7	0.03	-0.01
EBT Excluding Unusual Items	2.5	4.76	-5.26	-1.04	0.2
Merger & Restructuring Charges	-6.79	-	-	-	-
Gain (Loss) on Sale of Investments	-	-	-	-0.32	-0.09
Gain (Loss) on Sale of Assets	-0.46	-	-	-	-
Asset Writedown	-	0.27	-1.27	-	-
Pretax Income	-4.74	5.02	-6.53	-1.37	0.11
Income Tax Expense	0.03	2.33	-0.83	-	-
Earnings From Continuing Operations	-4.77	2.7	-5.7	-1.37	0.11
Earnings From Discontinued Operations	-	42.96	7.28	-	-
Net Income to Company	-4.77	45.66	1.58	-1.37	0.11
Minority Interest in Earnings	-0	-1.81	-3.39	-	-
Net Income	-4.77	43.85	-1.81	-1.37	0.11
Net Income to Common	-4.77	43.85	-1.81	-1.37	0.11
Shares Outstanding (Basic)	6	5	5	2	2
Shares Outstanding (Diluted)	6	5	5	2	2
Shares Change (YoY)	30.97%	-	100.05%	27.64%	2.17%
EPS (Basic)	-0.78	9.34	-0.39	-0.58	0.06
EPS (Diluted)	-0.78	9.34	-0.39	-0.58	-0.16
Free Cash Flow	0.61	9.53	3.74	-0.44	-0.43
Free Cash Flow Per Share	0.10	2.03	0.80	-0.19	-0.23
Dividend Per Share	-	-	-	0.606	-
Gross Margin	52.46%	49.84%	43.63%	100.00%	100.00%
Operating Margin	9.79%	17.91%	1.98%	-5337.50%	1.29%
Profit Margin	-24.05%	193.77%	-9.29%	-17075.00%	22.63%
Free Cash Flow Margin	3.10%	42.11%	19.21%	-5462.50%	-91.59%
EBITDA	2.3	4.84	2.42	-0.43	0.01
EBITDA Margin	11.61%	21.38%	12.43%	-	1.51%
D&A For EBITDA	0.36	0.79	2.03	0	0
EBIT	1.94	4.05	0.39	-0.43	0.01
EBIT Margin	9.79%	17.91%	1.98%	-	1.29%
Effective Tax Rate	-	46.29%	-	-	-
Revenue as Reported	-	-	-	0.04	0.67

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