BNB Plus Income Statement

Financials in millions USD. Fiscal year is October - September.

Millions USD. Fiscal year is Oct - Sep.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Sep '25 Sep 30, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022	Sep '21 Sep 30, 2021
Revenue	1.83	2.14	2.11	13.37	18.17	9.03
Revenue Growth (YoY)	-12.45%	1.11%	-84.19%	-26.43%	101.25%	367.40%
Cost of Revenue	1.28	1.3	1.14	7.83	13.12	4.54
Gross Profit	0.55	0.84	0.97	5.53	5.05	4.48
Selling, General & Admin	21.31	10.87	11.05	12.75	15.1	12.85
Research & Development	2.76	3.32	3.59	3.74	3.93	4.16
Operating Expenses	29.29	14.19	14.64	16.49	19.02	17.01
Operating Income	-28.74	-13.35	-13.67	-10.95	-13.97	-12.53
Interest & Investment Income	0.13	0.19	0.12	0.08	0.01	0.01
Other Non Operating Income (Expenses)	0.08	0.21	6.76	0.86	5.69	-0.01
EBT Excluding Unusual Items	-28.52	-12.94	-6.79	-10.02	-8.27	-12.52
Merger & Restructuring Charges	-0.34	-	-	-	-	-
Asset Writedown	-2.7	-2.7	-	-	-	-0.82
Other Unusual Items	-	-	-	-	-	-0.93
Pretax Income	-31.56	-15.64	-6.79	-10.02	-8.27	-14.28
Income Tax Expense	-0.68	-0.68	-	-	-	-
Earnings From Continuing Operations	-30.88	-14.96	-6.79	-10.02	-8.27	-14.28
Earnings From Discontinued Operations	-0.41	-0.39	-0.3	-	-	-
Net Income to Company	-31.29	-15.35	-7.09	-10.02	-8.27	-14.28
Minority Interest in Earnings	0.17	0.19	0.1	0.08	0	-0.01
Net Income	-31.11	-15.16	-6.99	-9.95	-8.27	-14.29
Preferred Dividends & Other Adjustments	39.45	54.33	0.23	-	0.11	-
Net Income to Common	-70.57	-69.49	-7.23	-9.95	-8.38	-14.29
Shares Outstanding (Basic)	3	1	-	-	-	-
Shares Outstanding (Diluted)	3	1	-	-	-	-
EPS (Basic)	-25.73	-134.23	-	-	-	-
EPS (Diluted)	-25.73	-134.23	-	-	-	-
Free Cash Flow	-14.93	-12.83	-14.12	-7.36	-9.47	-15.94
Free Cash Flow Per Share	-5.45	-24.79	-	-	-	-
Gross Margin	29.91%	39.26%	46.13%	41.39%	27.82%	49.66%
Operating Margin	-1568.63%	-624.62%	-646.72%	-81.94%	-76.89%	-138.76%
Profit Margin	-3851.85%	-3251.74%	-341.88%	-74.41%	-46.11%	-158.25%
Free Cash Flow Margin	-815.16%	-600.48%	-668.06%	-55.05%	-52.10%	-176.53%
EBITDA	-28.34	-12.96	-13.24	-9.59	-12.68	-11.68
EBITDA Margin	-	-	-	-71.75%	-69.79%	-129.41%
D&A For EBITDA	0.4	0.38	0.43	1.36	1.29	0.84
EBIT	-28.74	-13.35	-13.67	-10.95	-13.97	-12.53
EBIT Margin	-	-	-	-81.94%	-76.89%	-138.76%
Revenue as Reported	1.83	2.14	2.11	13.37	18.17	9.03
Advertising Expenses	-	0.11	0.12	0.19	0.29	0.28

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.