Wildpack Beverage 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	FY 2020
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	Dec '20 Dec 31, 2020
Revenue	65.47	55.32	56.31	35.37	28.28	-
Revenue Growth (YoY)	19.33%	-1.75%	59.17%	25.08%	-	-
Cost of Revenue	68.34	57.92	52.95	37.96	26.68	-
Gross Profit	-2.87	-2.6	3.36	-2.58	1.6	-
Selling, General & Admin	12.4	14.82	14.78	14.29	13.77	0.03
Depreciation & Amortization Expenses	5.78	6.43	6.28	6.99	3.83	-
Other Operating Expenses	14.26	1.78	2.01	1.28	2.2	0.01
Total Operating Expenses	32.43	23.03	23.07	22.57	19.8	0.04
Operating Income	-35.3	-25.63	-19.72	-25.15	-18.2	-0.04
Interest Expense	-16.5	-13.47	-9.41	-5.89	-1.71	-
Other Non-Operating Income (Expense)	-0.4	-15.65	-0.25	-8.65	-0.51	-
Total Non-Operating Income (Expense)	-16.9	-29.12	-9.65	-14.53	-2.22	-
Pretax Income	-52.2	-54.75	-29.37	-39.68	-20.42	-0.04
Provision for Income Taxes	-	-	-	-	-0.69	-
Net Income	-56.06	-51.66	-26.92	-36.65	-17.38	-0.04
Net Income to Common	-56.06	-51.66	-26.92	-36.65	-17.38	-0.04
Shares Outstanding (Basic)	100	100	111	102	61	43
Shares Outstanding (Diluted)	100	100	111	102	61	43
Shares Change (YoY)	-1.57%	-9.48%	8.36%	68.59%	39.90%	2065.32%
EPS (Basic)	-0.57	-0.52	-0.24	-0.36	-0.29	-0.00
EPS (Diluted)	-0.57	-0.52	-0.24	-0.36	-0.29	-0.00
Free Cash Flow	-12.25	-9.5	-20.43	-0.96	-19.23	10.19
Free Cash Flow Per Share	-0.12	-0.09	-0.18	-0.01	-0.32	-
Gross Margin	-4.39%	-4.69%	5.96%	-7.30%	5.67%	-
Operating Margin	-53.92%	-46.33%	-35.01%	-71.11%	-64.34%	-
Profit Margin	-85.62%	-93.38%	-47.80%	-103.59%	-61.46%	-
FCF Margin	-18.71%	-17.17%	-36.28%	-2.73%	-67.98%	-
EBITDA	-29.52	-19.2	-13.57	-18.16	-14.37	-0.04
EBITDA Margin	-45.09%	-34.71%	-24.10%	-51.34%	-50.80%	-
EBIT	-35.3	-25.63	-19.72	-25.15	-18.2	-0.04
EBIT Margin	-53.92%	-46.33%	-35.01%	-71.11%	-64.34%	-
Effective Tax Rate	-	0.00%	0.00%	0.00%	3.36%	0.00%

Updated Sep 30, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.