The Joint 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	56.64	54.9	52.16	46.98	101.25	80.01
Revenue Growth (YoY)	7.29%	5.24%	11.04%	-53.60%	26.55%	36.34%
Cost of Revenue	10.98	11.23	11.52	10.48	9.17	7.67
Gross Profit	45.66	43.67	40.65	36.5	92.08	72.35
Selling, General & Admin	43.31	42.93	41.1	34.92	84.2	62.27
Depreciation & Amortization Expenses	1.68	1.64	1.37	1.28	6.65	3.92
Other Operating Expenses	0.03	0.01	0.07	-0.02	0.41	0.03
Total Operating Expenses	45.02	44.58	42.54	36.18	91.25	66.22
Operating Income	0.64	-0.91	-1.89	0.32	0.83	6.13
Total Non-Operating Income (Expense)	0.74	0.68	-0.28	0.06	-0.13	-0.07
Pretax Income	1.38	-0.23	-1.61	0.25	0.7	6.06
Provision for Income Taxes	0.01	-	-	-	-	-
Net Income	1.1	-0.23	-1.61	0.25	0.7	6.06
Earnings From Discontinued Operations	0.2	-	-	-	-	-
Net Income to Common	1.3	-0.23	-1.61	0.25	0.7	6.06
Net Income Growth	34.24%	-	-	-63.46%	-88.52%	-
Shares Outstanding (Basic)	15	15	15	15	14	14
Shares Outstanding (Diluted)	15	15	15	15	15	15
Shares Change (YoY)	-2.09%	-0.09%	1.42%	0.45%	-0.45%	2.42%
EPS (Basic)	0.23	0.19	-0.39	-0.66	0.04	0.53
EPS (Diluted)	0.23	0.19	-0.38	-0.65	0.04	0.51
EPS Growth	-	-	-	-	-92.16%	-43.33%
Free Cash Flow	2.66	0.33	8.23	9.68	2.31	6.85
Free Cash Flow Growth	693.52%	-95.93%	-14.97%	318.89%	-66.29%	-14.61%
Free Cash Flow Per Share	0.18	0.02	0.54	0.65	0.16	0.46
Gross Margin	80.62%	79.55%	77.92%	77.69%	90.94%	90.42%
Operating Margin	1.13%	-1.66%	-3.62%	0.68%	0.82%	7.66%
Profit Margin	1.95%	-0.42%	-3.08%	0.54%	0.69%	7.57%
FCF Margin	4.69%	0.61%	15.78%	20.60%	2.28%	8.57%
EBITDA	2.37	0.8	2.83	8.9	7.47	10.05
EBITDA Margin	4.18%	1.46%	5.43%	18.95%	7.38%	12.56%
EBIT	0.64	-0.91	-1.89	0.32	0.83	6.13
EBIT Margin	1.13%	-1.66%	-3.62%	0.68%	0.82%	7.66%
Effective Tax Rate	0.81%	0.00%	0.00%	0.00%	0.00%	0.00%

SEC Filings: 10-K · 10-Q