Lifeward Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2015 - 2019
Period Ending	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	2015 - 2019
Revenue	25.66	13.85	5.51	5.97	4.39	Upgrade
Revenue Growth (YoY)	85.24%	151.39%	-7.63%	35.81%	-9.85%	Upgrade
Cost of Revenue	17.8	9.4	3.61	3.06	2.2	Upgrade
Gross Profit	7.87	4.45	1.91	2.9	2.19	Upgrade
Selling, General & Admin	23.39	24.23	16.98	12.62	10.73	Upgrade
Research & Development	4.63	4.15	4.03	2.94	3.46	Upgrade
Operating Expenses	28.02	28.38	21.01	15.56	14.19	Upgrade
Operating Income	-20.15	-23.93	-19.1	-12.66	-12	Upgrade
Interest Expense	-	-	-	-	-0.91	Upgrade
Interest & Investment Income	0.64	1.35	-	-	-	Upgrade
Currency Exchange Gain (Loss)	-0.07	0.13	0.02	0.04	0.01	Upgrade
Other Non Operating Income (Expenses)	-0.13	-0.02	-0.02	-0.03	-0.02	Upgrade
EBT Excluding Unusual Items	-19.7	-22.46	-19.1	-12.64	-12.93	Upgrade
Merger & Restructuring Charges	-2.09	-	-	-	-	Upgrade
Asset Writedown	-9.79	-	-	-	-	Upgrade
Other Unusual Items	2.68	0.32	-	-	-	Upgrade
Pretax Income	-28.9	-22.15	-19.1	-12.64	-12.93	Upgrade
Income Tax Expense	0.04	-0.01	0.47	0.09	0.05	Upgrade
Net Income	-28.94	-22.13	-19.57	-12.74	-12.98	Upgrade
Net Income to Common	-28.94	-22.13	-19.57	-12.74	-12.98	Upgrade
Shares Outstanding (Basic)	9	9	9	7	2	Upgrade
Shares Outstanding (Diluted)	9	9	9	7	2	Upgrade
Shares Change (YoY)	1.88%	-4.26%	30.13%	204.06%	173.54%	Upgrade
EPS (Basic)	-3.33	-2.59	-2.20	-1.86	-5.76	Upgrade
EPS (Diluted)	-3.33	-2.59	-2.20	-1.89	-5.76	Upgrade
Free Cash Flow	-21.72	-20.75	-17.92	-11.52	-12.66	Upgrade
Free Cash Flow Per Share	-2.50	-2.43	-2.01	-1.68	-5.62	Upgrade
Gross Margin	30.65%	32.14%	34.57%	48.66%	49.83%	Upgrade
Operating Margin	-78.53%	-172.71%	-346.62%	-212.12%	-273.25%	Upgrade
Profit Margin	-112.78%	-159.76%	-355.09%	-213.48%	-295.38%	Upgrade
Free Cash Flow Margin	-84.63%	-149.76%	-325.10%	-193.03%	-288.23%	Upgrade
EBITDA	-16.31	-22.08	-18.9	-12.39	-11.72	Upgrade
EBITDA Margin	-63.56%	-159.38%	-	-207.66%	-266.76%	Upgrade
D&A For EBITDA	3.84	1.85	0.2	0.27	0.29	Upgrade
EBIT	-20.15	-23.93	-19.1	-12.66	-12	Upgrade
EBIT Margin	-78.53%	-172.71%	-	-212.12%	-273.25%	Upgrade

Updated Mar 7, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q