Exyn Technologies Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023
Revenue	5.81	5.57	4.55
Revenue Growth (YoY)	4.35%	22.33%	-
Cost of Revenue	3.72	3.61	2.84
Gross Profit	2.09	1.96	1.71
Selling, General & Admin	6.21	6.36	6.2
Research & Development	4.73	6.49	8.27
Other Operating Expenses	0.81	1.29	0.18
Operating Income	-9.66	-12.17	-12.93
Interest Income	0.02	0.14	0.45
Interest Expense	-0.4	-0.32	-0.05
Other Non-Operating Income (Expense)	-2.16	-0.46	-0.38
Total Non-Operating Income (Expense)	-2.54	-0.64	0.02
Pretax Income	-12.19	-12.81	-12.91
Net Income	-12.19	-12.81	-12.91
Net Income to Common	-12.19	-12.81	-12.91
Shares Outstanding (Basic)	1	1	1
Shares Outstanding (Diluted)	1	1	1
Shares Change (YoY)	0.45%	0.05%	-
EPS (Basic)	-9.22	-9.73	-9.25
EPS (Diluted)	-9.22	-9.73	-9.25
Free Cash Flow	-8.53	-11.41	-13.66
Free Cash Flow Per Share	-6.45	-8.67	-10.38
Gross Margin	35.97%	35.14%	37.57%
Operating Margin	-166.19%	-218.63%	-284.16%
Profit Margin	-209.82%	-230.05%	-283.63%
FCF Margin	-146.76%	-204.97%	-300.11%
EBITDA	-9.34	-11.75	-12.44
EBITDA Margin	-160.70%	-211.06%	-273.20%
EBIT	-9.66	-12.17	-12.93
EBIT Margin	-166.19%	-218.63%	-284.16%