TAO Synergies Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Interest Income	0.44	1.28	1.65	0.34	0.01
Net Interest Income Growth	-65.29%	-22.62%	392.17%	4612.22%	-95.36%
Non-Interest Income	-19.83	-7.23	0.63	10.23	-
Non-Interest Income Growth	-	-	-93.87%	-	-
Revenues Before Loan Losses	-19.39	-5.96	2.28	10.56	0.01
Revenue	-19.39	-5.96	2.28	10.56	0.01
Revenue Growth (YoY)	-	-	-78.45%	148437.82%	-
Selling, General & Admin	9.02	5.21	6.34	9.81	8.28
Other Non-Interest Expenses	0.32	1.6	1.97	6.32	4.34
Total Non-Interest Expense	9.35	6.81	8.31	16.13	12.62
Pretax Income	-28.74	-12.77	6.04	-5.57	12.61
Net Income	-29.08	-13.56	13.78	-5.69	12.61
Net Income Attributable to Preferred Dividends	0.34	0.79	7.74	0.12	-
Net Income to Common	-29.08	-13.56	13.78	-5.69	12.61
Net Income Growth	-	-	-	-	-16.65%
Shares Outstanding (Basic)	3	1	0	0	0
Shares Outstanding (Diluted)	3	1	0	0	0
Shares Change (YoY)	167.50%	164.69%	66.72%	39.36%	298.79%
EPS (Basic)	-8.81	-10.99	-29.56	-20.25	62.75
EPS (Diluted)	-8.81	-10.99	-29.56	-20.25	62.75
Shares Outstanding	7.45	1.36	0.96	0.29	0.27
Free Cash Flow	-6.4	-4.88	-5.18	-11.22	-8.71
Free Cash Flow Per Share	-1.94	-3.96	-11.10	-40.13	-43.44
Profit Margin	148.20%	214.32%	265.39%	-52.78%	177372.67%
FCF Margin	32.98%	81.98%	-227.48%	-106.23%	-122558.69%
EBITDA	0	0.01	0.01	0.01	0
EBITDA Margin	-0.02%	-0.09%	0.28%	0.05%	69.85%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Banks template. Financial Sources.

SEC Filings: 10-K · 10-Q