Boxabl 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	Mar '26 Mar 31, 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	2.95	1.51	3.38	0.34	10.87	1.96
Revenue Growth (YoY)	2.54%	-55.15%	881.39%	-96.84%	455.68%	2073.11%
Cost of Revenue	20.11	17.31	14.97	10.56	23.67	5.31
Gross Profit	-17.16	-15.8	-11.59	-10.21	-12.8	-3.36
Selling, General & Admin	35.66	40.1	22.11	23.26	16.91	6.27
Research & Development	3.28	3.3	6.59	8.29	3.38	2.63
Operating Expenses	38.94	43.4	28.7	31.55	20.29	8.9
Operating Income	-56.1	-59.2	-40.29	-41.76	-33.09	-12.26
Interest Expense	-	-	-	-	-	-1.32
Interest & Investment Income	1.3	1.4	1.58	3.12	0.53	-
Other Non Operating Income (Expenses)	-0.07	0.25	0.18	0.11	0.05	-
EBT Excluding Unusual Items	-54.87	-57.55	-38.52	-38.53	-32.51	-13.58
Asset Writedown	-	-	-12.43	-0.99	-	-
Other Unusual Items	-	-	-	-	-579.88	-
Pretax Income	-54.87	-57.55	-50.95	-39.53	-612.4	-13.58
Net Income	-54.87	-57.55	-50.95	-39.53	-612.4	-13.58
Net Income to Common	-54.87	-57.55	-50.95	-39.53	-612.4	-13.58
Shares Outstanding (Basic)	3,000	3,000	3,000	3,000	3,000	3,000
Shares Outstanding (Diluted)	3,000	3,000	3,000	3,000	3,000	3,000
EPS (Basic)	-0.02	-0.02	-0.02	-0.01	-0.20	-0.00
EPS (Diluted)	-0.02	-0.02	-0.02	-0.01	-0.20	-0.00
Free Cash Flow	-39.74	-47.35	-40.51	-47.99	-40.27	-16.78
Free Cash Flow Per Share	-0.01	-0.02	-0.01	-0.02	-0.01	-0.01
Gross Margin	-	-	-	-	-117.78%	-171.70%
Operating Margin	-1903.56%	-3910.17%	-1193.42%	-12139.53%	-304.48%	-626.81%
Profit Margin	-1861.72%	-3801.12%	-1509.18%	-11490.12%	-5634.85%	-694.56%
Free Cash Flow Margin	-1348.52%	-3127.68%	-1199.94%	-13950.00%	-370.56%	-858.16%
EBITDA	-55.65	-58.62	-39.24	-39.39	-31.89	-11.99
EBITDA Margin	-	-	-	-	-293.44%	-
D&A For EBITDA	0.45	0.59	1.05	2.38	1.2	0.27
EBIT	-56.1	-59.2	-40.29	-41.76	-33.09	-12.26
Advertising Expenses	-	-	-	-	5.45	0.58