Synergy CHC 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 2020
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 '20 Dec 31, 2020
Revenue	27.7	30.38	34.83	42.78	38.41	40.23
Revenue Growth (YoY)	-17.53%	-12.78%	-18.57%	11.37%	-4.52%	37.02%
Cost of Revenue	9.59	10.08	11.19	10.7	25.11	14.58
Gross Profit	18.11	20.3	23.64	32.08	13.3	25.65
Selling, General & Admin	22.29	28.63	17.71	21.24	37.92	22.46
Depreciation & Amortization Expenses	0.13	0.13	0.13	0.03	0.34	0.1
Other Operating Expenses	-	-	-	-	1.2	0.05
Total Operating Expenses	22.42	28.76	17.84	21.27	39.47	22.61
Operating Income	-4.31	-8.46	5.8	10.81	-26.17	3.04
Interest Income	0.01	0.02	0	0	0	0
Interest Expense	-6.64	-5.92	-4.11	-4.24	-6.45	-1.3
Other Non-Operating Income (Expense)	2.16	2.17	0.49	-0	-0.02	0.75
Total Non-Operating Income (Expense)	-4.48	-3.74	-3.61	-4.24	-6.47	-0.54
Pretax Income	-8.79	-12.19	2.19	6.57	-32.64	2.5
Provision for Income Taxes	0.17	0.12	0.1	0.23	0.03	-
Net Income	-15.79	-12.34	2.12	6.34	-32.63	1.41
Net Income to Common	-15.79	-12.34	2.12	6.34	-32.63	1.41
Net Income Growth	-	-	-66.48%	-	-	-
Shares Outstanding (Basic)	10	10	8	7	8	8
Shares Outstanding (Diluted)	10	10	8	7	8	8
Shares Change (YoY)	31.19%	27.42%	3.48%	-2.38%	-	0.01%
EPS (Basic)	-1.59	-1.27	0.28	0.86	-4.32	0.24
EPS (Diluted)	-1.59	-1.27	0.28	0.86	-4.32	0.24
EPS Growth	-	-	-67.44%	-	-	-
Shares Outstanding	11.3	11.3	8.54	7.37	7.55	7.55
Free Cash Flow	-3.81	-2.59	-4.8	0.42	-8.43	-1.59
Free Cash Flow Per Share	-0.37	-0.27	-0.63	0.06	-1.12	-0.21
Gross Margin	65.37%	66.83%	67.87%	74.99%	34.62%	63.76%
Operating Margin	-15.57%	-27.84%	16.65%	25.26%	-68.13%	7.55%
Profit Margin	-32.32%	-40.52%	5.99%	14.81%	-85.06%	6.20%
FCF Margin	-13.74%	-8.51%	-13.79%	0.99%	-21.95%	-3.95%
EBITDA	-4.18	-8.33	5.93	10.84	-25.83	3.14
EBITDA Margin	-15.09%	-27.40%	17.04%	25.34%	-67.25%	7.80%
EBIT	-4.31	-8.46	5.8	10.81	-26.17	3.04
EBIT Margin	-15.57%	-27.84%	16.65%	25.26%	-68.13%	7.55%
Effective Tax Rate	-1.88%	-0.96%	4.66%	3.58%	-0.10%	0.00%

SEC Filings: 10-K · 10-Q