The Fresh Factory B.C. Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Apr '26 Apr 4, 2026	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
Revenue	46.36	44.55	32.64	23.33	19.55	12.8
Revenue Growth (YoY)	32.80%	36.50%	39.88%	19.33%	52.76%	54.77%
Cost of Revenue	40.85	37.81	27.09	21.75	19.01	10.86
Gross Profit	5.51	6.74	5.54	1.58	0.55	1.93
Selling, General & Admin	5.75	6.04	5.32	4.87	4.79	3.45
Depreciation & Amortization Expenses	-	-	-	-	-	0.83
Other Operating Expenses	0.1	0.12	1.17	0.54	1	0.91
Total Operating Expenses	5.84	6.16	6.49	5.41	5.8	5.2
Operating Income	-0.25	0.58	-0.94	-3.83	-5.25	-3.27
Interest Income	0	0	0.01	0.03	0.02	-
Interest Expense	-0.86	-0.63	-0.49	-0.24	-0.15	-0.32
Other Non-Operating Income (Expense)	0.01	0.01	0.19	0.67	0.22	-3.11
Total Non-Operating Income (Expense)	-0.85	-0.62	-0.29	0.46	0.09	-3.43
Pretax Income	-1.1	-0.04	-1.23	-3.37	-5.16	-6.7
Net Income	-1.18	-0.04	-1.23	-3.37	-5.16	-6.7
Net Income to Common	-1.18	-0.04	-1.23	-3.37	-5.16	-6.7
Shares Outstanding (Basic)	55	54	52	51	47	33
Shares Outstanding (Diluted)	55	54	52	51	47	33
Shares Change (YoY)	6.19%	4.46%	1.94%	7.85%	44.36%	706.67%
EPS (Basic)	-0.02	-	-0.02	-0.07	-0.11	-0.20
EPS (Diluted)	-0.02	-	-0.02	-0.07	-0.11	-0.20
Free Cash Flow	-3.79	-3.53	2.56	-2.8	-4.76	-3.17
Free Cash Flow Per Share	-0.07	-0.06	0.05	-0.05	-0.10	-0.10
Gross Margin	11.88%	15.13%	16.99%	6.76%	2.79%	15.11%
Operating Margin	-0.54%	1.29%	-2.89%	-16.42%	-26.85%	-25.51%
Profit Margin	-2.55%	-0.10%	-3.76%	-14.46%	-26.39%	-52.32%
FCF Margin	-8.18%	-7.91%	7.84%	-12.01%	-24.37%	-24.77%
EBITDA	2.05	2.59	0.61	-2.61	-4.29	-2.43
EBITDA Margin	4.42%	5.80%	1.86%	-11.18%	-21.93%	-19.01%
EBIT	-0.25	0.58	-0.94	-3.83	-5.25	-3.27
EBIT Margin	-0.54%	1.29%	-2.89%	-16.42%	-26.85%	-25.51%