Our Bond 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
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023
Revenue	10.08	9.97	9.74	7.19
Revenue Growth (YoY)	4.36%	2.42%	35.37%	-
Cost of Revenue	9.53	9.41	9.03	6.09
Gross Profit	0.55	0.57	0.71	1.11
Selling, General & Admin	11.73	7.29	7.58	6.67
Research & Development	2.66	2.53	2.71	2.98
Total Operating Expenses	14.39	9.82	10.29	9.65
Operating Income	-13.84	-9.25	-9.58	-8.55
Total Non-Operating Income (Expense)	-0.29	-1.26	-1.34	-
Pretax Income	-15.02	-10.51	-10.92	-12.18
Provision for Income Taxes	0.07	0.04	0.09	0.08
Net Income	-15.09	-10.55	-11.02	-12.26
Net Income to Common	-15.09	-10.55	-11.02	-12.26
Shares Outstanding (Basic)	5	5	3	1
Shares Outstanding (Diluted)	5	5	3	1
Shares Change (YoY)	125.22%	69.13%	148.98%	-
EPS (Basic)	-1.92	-2.23	-3.75	-10.39
EPS (Diluted)	-1.92	-2.23	-3.75	-10.39
Shares Outstanding	21.08	13.9	2.96	2.92
Free Cash Flow	-9.94	-6.96	-8.22	-7.09
Free Cash Flow Per Share	-2.00	-1.40	-2.80	-6.00
Gross Margin	5.44%	5.68%	7.28%	15.38%
Operating Margin	-137.40%	-92.78%	-98.43%	-118.83%
Profit Margin	-149.76%	-105.79%	-113.16%	-170.43%
FCF Margin	-98.66%	-69.76%	-84.42%	-98.51%
EBITDA	-13.79	-9.2	-9.53	-8.5
EBITDA Margin	-136.89%	-92.25%	-97.83%	-118.24%
EBIT	-13.84	-9.25	-9.58	-8.55
EBIT Margin	-137.40%	-92.78%	-98.43%	-118.83%
Effective Tax Rate	-0.47%	-0.33%	-0.86%	-0.66%

Updated May 15, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q