SSII 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
Period Ending	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Operating Revenue	20.58	5.88	1.44	2.84
Other Revenue	0.07	-	-	-
Revenue	20.65	5.88	1.44	2.84
Revenue Growth (YoY)	251.46%	309.10%	-49.45%	-
Cost of Revenue	12.2	5.15	1.38	0.88
Gross Profit	8.45	0.73	0.06	1.96
Selling, General & Admin	10.16	10.06	1.94	2.32
Research & Development	2.49	1.06	0.99	0.06
Operating Expenses	27.43	21	3.02	2.38
Operating Income	-18.98	-20.27	-2.96	-0.42
Interest Expense	-0.97	-0.89	-0.27	-
Interest & Investment Income	0.8	0.29	0.01	0
Pretax Income	-19.15	-20.88	-3.21	-0.42
Net Income	-19.15	-20.88	-3.21	-0.42
Net Income to Common	-19.15	-20.88	-3.21	-0.42
Shares Outstanding (Basic)	171	145	128	3
Shares Outstanding (Diluted)	181	152	128	3
Shares Change (YoY)	19.16%	18.66%	4385.96%	-
EPS (Basic)	-0.11	-0.14	-0.03	-0.15
EPS (Diluted)	-0.11	-0.14	-0.03	-0.15
Free Cash Flow	-10.16	-15.81	-5.99	-0.74
Free Cash Flow Per Share	-0.06	-0.10	-0.05	-0.26
Gross Margin	40.93%	12.35%	4.22%	68.99%
Operating Margin	-91.90%	-345.07%	-206.01%	-14.95%
Profit Margin	-92.74%	-355.36%	-223.78%	-14.90%
Free Cash Flow Margin	-49.22%	-269.18%	-417.40%	-26.18%
EBITDA	-18.54	-20.12	-2.86	-0.34
EBITDA Margin	-89.78%	-	-199.28%	-11.89%
D&A For EBITDA	0.44	0.15	0.1	0.09
EBIT	-18.98	-20.27	-2.96	-0.42
EBIT Margin	-91.90%	-	-206.01%	-14.95%
Revenue as Reported	20.65	5.88	1.44	2.84

Source: S&P Global Market Intelligence. Standard template. Financial Sources.