Enigmatig Income Statement

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

Millions USD. Fiscal year is Oct - Sep.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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	4.45	3.97	4.61	2.82	1.95
Revenue Growth (YoY)	12.20%	-13.88%	63.28%	44.78%	-
Cost of Revenue	1.39	1.3	1.47	1.59	1.35
Gross Profit	3.06	2.66	3.13	1.23	0.6
Selling, General & Admin	0.55	0.43	0.77	0.18	0.2
Depreciation & Amortization Expenses	0.03	0.01	0	0	0
Other Operating Expenses	1.94	1.21	0.88	0.88	0.82
Total Operating Expenses	2.52	1.64	1.66	1.07	1.02
Operating Income	0.54	1.02	1.48	0.17	-0.42
Total Non-Operating Income (Expense)	0.32	-0.06	-0.1	0.1	0.05
Pretax Income	0.86	0.96	1.38	0.26	-0.38
Provision for Income Taxes	0.3	0.14	0.24	0.12	0.02
Net Income	0.56	0.82	1.13	0.14	-0.39
Net Income to Common	0.56	0.82	1.13	0.14	-0.39
Net Income Growth	-31.85%	-27.61%	723.88%	-	-
Shares Outstanding (Basic)	26	25	25	25	25
Shares Outstanding (Diluted)	26	25	25	25	25
Shares Change (YoY)	3.49%	-	-	-	-
EPS (Basic)	0.02	0.03	0.05	0.01	-0.02
EPS (Diluted)	0.02	0.03	0.05	0.01	-0.02
EPS Growth	-33.33%	-40.00%	400.00%	-	-
Shares Outstanding	28.01	25	25	25	25
Free Cash Flow	-1.96	-0.61	-0.06	-0.34	-0.51
Free Cash Flow Per Share	-0.08	-0.02	-0.00	-0.01	-0.02
Gross Margin	68.76%	67.13%	68.04%	43.63%	30.60%
Operating Margin	12.09%	25.78%	32.11%	5.86%	-21.80%
Profit Margin	12.57%	20.70%	24.62%	4.88%	-20.26%
FCF Margin	-44.06%	-15.28%	-1.36%	-12.19%	-26.10%
EBITDA	0.57	1.03	1.48	0.17	-0.42
EBITDA Margin	12.83%	25.92%	32.15%	5.99%	-21.57%
EBIT	0.54	1.02	1.48	0.17	-0.42
EBIT Margin	12.09%	25.78%	32.11%	5.86%	-21.80%
Effective Tax Rate	34.55%	14.76%	17.62%	47.47%	-5.10%

SEC Filings: 10-K · 10-Q