INLIF 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
Revenue	18.41	15.8	12.61	6.65	6.15
Revenue Growth (YoY)	16.52%	25.26%	89.57%	8.08%	-
Cost of Revenue	14.11	11.24	8.45	4.36	4.16
Gross Profit	4.29	4.55	4.16	2.29	2
Selling, General & Admin	8.04	1.7	1.41	1.14	1.23
Research & Development	2.07	1.56	1.36	0.5	0.42
Operating Expenses	10.11	3.27	2.77	1.64	1.65
Operating Income	-5.82	1.29	1.39	0.65	0.35
Interest Expense	-0.16	-0.2	-0.15	-0.08	-0.07
Interest & Investment Income	0	0	0.01	0	0
Currency Exchange Gain (Loss)	0.26	0	0.03	-0	-
Other Non Operating Income (Expenses)	0.26	0.52	0.09	-0.03	-0.24
Pretax Income	-5.45	1.62	1.36	0.54	0.04
Income Tax Expense	-0	0.01	0.01	-0	-0
Net Income	-5.45	1.61	1.35	0.54	0.04
Net Income to Common	-5.45	1.61	1.35	0.54	0.04
Net Income Growth	-	18.78%	151.60%	1369.17%	-
Shares Outstanding (Basic)	17	13	13	13	500
Shares Outstanding (Diluted)	17	13	13	13	500
Shares Change (YoY)	32.57%	-	-	-97.50%	-
EPS (Basic)	-0.33	0.13	0.11	0.04	0.00
EPS (Diluted)	-0.33	0.13	0.11	0.04	0.00
EPS Growth	-	18.78%	151.60%	58809.59%	-
Free Cash Flow	-2.08	1.55	0.18	1.22	-0.68
Free Cash Flow Per Share	-0.13	0.12	0.01	0.10	-0.00
Gross Margin	23.33%	28.83%	32.98%	34.48%	32.42%
Operating Margin	-31.61%	8.15%	10.98%	9.77%	5.67%
Profit Margin	-29.59%	10.17%	10.72%	8.08%	0.59%
Free Cash Flow Margin	-11.32%	9.84%	1.44%	18.35%	-11.04%
EBITDA	-5.49	1.64	1.75	1.04	0.76
EBITDA Margin	-29.83%	10.35%	13.89%	15.61%	12.28%
D&A For EBITDA	0.33	0.35	0.37	0.39	0.41
EBIT	-5.82	1.29	1.39	0.65	0.35
EBIT Margin	-31.61%	8.15%	10.98%	9.77%	5.67%
Effective Tax Rate	-	0.92%	0.83%	-	-
Advertising Expenses	-	0.14	0.02	0.04	0.06

Source: S&P Capital IQ. Standard template. Financial Sources.