Silvair, Inc. (WSE:SVRS)

Silvair Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Revenue	4.43	2.53	1.94	1.3	0.65
Revenue Growth (YoY)	75.05%	30.29%	49.88%	100.77%	73.39%
Cost of Revenue	-	1.68	1.3	1.06	1.06
Gross Profit	4.43	0.85	0.64	0.24	-0.41
Selling, General & Admin	-	1.52	1.6	1.84	1.82
Other Operating Expenses	3.41	-0.06	0.07	0.44	-0.11
Operating Expenses	3.41	1.47	1.66	2.28	1.71
Operating Income	1.02	-0.62	-1.02	-2.04	-2.12
Interest Expense	-	-0.18	-0.14	-0.14	-0.22
Interest & Investment Income	-	0.19	-	-	-
Currency Exchange Gain (Loss)	-	-0.05	-0.05	-0.28	-0.55
Other Non Operating Income (Expenses)	-0.36	-0.09	-	-0.04	-0.04
EBT Excluding Unusual Items	0.66	-0.75	-1.21	-2.5	-2.92
Gain (Loss) on Sale of Assets	-	-	-	-	0
Asset Writedown	-	-	0.02	0.02	-0.01
Pretax Income	0.66	-0.75	-1.19	-2.48	-2.93
Income Tax Expense	0.14	0.04	0.06	-0.31	0.15
Earnings From Continuing Operations	0.52	-0.79	-1.25	-2.17	-3.08
Net Income	0.52	-0.79	-1.25	-2.17	-3.08
Net Income to Common	0.52	-0.79	-1.25	-2.17	-3.08
Shares Outstanding (Basic)	17	17	17	16	14
Shares Outstanding (Diluted)	17	17	17	16	14
Shares Change (YoY)	-1.72%	2.49%	8.18%	15.75%	17.08%
EPS (Basic)	0.03	-0.05	-0.07	-0.14	-0.23
EPS (Diluted)	0.03	-0.05	-0.07	-0.14	-0.23
Free Cash Flow	-	1.2	0.85	-0.33	-0.85
Free Cash Flow Per Share	-	0.07	0.05	-0.02	-0.06
Gross Margin	100.00%	33.57%	33.08%	18.46%	-63.72%
Operating Margin	23.04%	-24.40%	-52.60%	-157.84%	-328.06%
Profit Margin	11.63%	-31.16%	-64.50%	-167.41%	-476.74%
Free Cash Flow Margin	-	47.45%	43.69%	-25.79%	-131.16%
EBITDA	3.29	-0.59	-1.01	-0.82	-1.74
EBITDA Margin	74.36%	-23.37%	-52.09%	-63.32%	-269.35%
D&A For EBITDA	2.27	0.03	0.01	1.22	0.38
EBIT	1.02	-0.62	-1.02	-2.04	-2.12
EBIT Margin	23.04%	-24.40%	-52.60%	-157.84%	-
Effective Tax Rate	21.49%	-	-	-	-

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