Change Agents 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
Rental Revenue	-	-	-	1.26	1.2	1.2
Other Revenue	-	0.39	-0.85	-8.57	-0.04	0.13
Total Revenue	-	0.39	-0.85	-7.32	1.16	1.33
Revenue Growth (YoY	-	-	-	-	-12.79%	0.33%
Property Expenses	-	-	-	1.02	0.93	0.98
Selling, General & Administrative	6.96	6.9	2.71	5.82	6.09	7.75
Other Operating Expenses	1	1.09	1.29	1.6	1.63	1.5
Total Operating Expenses	8.53	7.98	3.99	8.44	8.65	10.22
Operating Income	-8.53	-7.59	-4.84	-15.75	-7.48	-8.89
Interest Expense	-1.36	-1.46	-1.66	-1.35	-3.58	-0.2
Other Non-Operating Income	-0.66	0.61	-0.54	0.17	0.48	0
EBT Excluding Unusual Items	-10.55	-8.44	-7.04	-16.94	-10.58	-9.09
Gain (Loss) on Sale of Investments	-	-	-	-0.45	-	-
Total Legal Settlements	-	-	-	-	-1.35	-
Other Unusual Items	-9.08	-8.91	-	0.68	-	-
Pretax Income	-19.63	-17.36	-7.04	-16.71	-11.93	-9.09
Earnings From Continuing Operations	-19.63	-17.36	-7.04	-16.71	-11.93	-9.09
Earnings From Discontinued Operations	-0.63	-0.74	-0.86	-	-	-
Net Income to Company	-20.26	-18.1	-7.9	-16.71	-11.93	-9.09
Net Income	-20.26	-18.1	-7.9	-16.71	-11.93	-9.09
Net Income to Common	-20.26	-18.1	-7.9	-16.71	-11.93	-9.09
Basic Shares Outstanding	5	3	1	1	1	1
Diluted Shares Outstanding	5	3	1	1	1	1
Shares Change (YoY)	335.36%	242.81%	33.43%	12.87%	9.86%	6.79%
EPS (Basic)	-4.02	-5.64	-8.44	-23.80	-19.18	-16.06
EPS (Diluted)	-4.02	-5.64	-8.44	-23.80	-19.18	-16.06
Operating Margin	-	-1933.23%	-	-	-645.07%	-668.49%
Profit Margin	-	-4609.01%	-	-	-1028.25%	-683.24%
EBITDA	-7.87	-7.5	-4.84	-15.54	-7.15	-8.58
D&A For Ebitda	0.66	0.09	0	0.21	0.33	0.31
EBIT	-8.53	-7.59	-4.84	-15.75	-7.48	-8.89
Revenue as Reported	-	-	-	-	-	1.39