LQR House Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021
Period Ending	Sep '24 Sep 30, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Operating Revenue	2.27	1.12	0.6	0.32
Other Revenue	-	-	-	0
Revenue	2.27	1.12	0.6	0.32
Revenue Growth (YoY)	158.05%	86.42%	90.66%	-
Cost of Revenue	2.47	0.92	0.8	0.68
Gross Profit	-0.2	0.21	-0.2	-0.36
Selling, General & Admin	12.5	13.91	1.64	1.6
Operating Expenses	12.5	13.91	1.64	1.6
Operating Income	-12.7	-13.7	-1.84	-1.96
Interest Expense	-	-0.17	-	-
EBT Excluding Unusual Items	-12.53	-13.87	-1.84	-1.96
Asset Writedown	-1.88	-1.88	-	-
Pretax Income	-14.33	-15.75	-1.84	-1.96
Net Income	-14.33	-15.75	-1.84	-1.96
Net Income to Common	-14.33	-15.75	-1.84	-1.96
Shares Outstanding (Basic)	4	1	0	0
Shares Outstanding (Diluted)	4	1	0	0
Shares Change (YoY)	1726.25%	310.69%	21.11%	-
EPS (Basic)	-3.19	-17.01	-8.17	-10.55
EPS (Diluted)	-3.19	-17.01	-8.17	-10.55
Free Cash Flow	-8.11	-9.11	-0.92	-1.48
Free Cash Flow Per Share	-1.80	-9.85	-4.07	-7.95
Gross Margin	-8.76%	18.30%	-33.61%	-114.86%
Operating Margin	-559.14%	-1222.69%	-306.45%	-622.51%
Profit Margin	-630.63%	-1405.27%	-306.45%	-622.51%
Free Cash Flow Margin	-356.97%	-813.29%	-152.74%	-469.09%
EBITDA	-12.53	-13.49	-1.59	-1.8
EBITDA Margin	-	-	-264.86%	-
D&A For EBITDA	0.18	0.21	0.25	0.17
EBIT	-12.7	-13.7	-1.84	-1.96
Revenue as Reported	2.27	1.12	0.6	0.32

Source: S&P Capital IQ. Standard template. Financial Sources.