Also trades as: NR7.SI (SES) · $vol 0M

$0.05

+0.00 (+0.00%)

OTC · Consumer Defensive · Education & Training Services · Tech Score Sell · Power 41 · $75.2M mcap · 708M float · 0.0001% daily turnover

Revenue

$107M -4.5% ▼

5Y CAGR: +1.8%

Gross Profit

$6M -94.5% ▼

5Y CAGR: +4.9%

Operating Income

$6M -39.9% ▼

5Y CAGR: -15.8%

Net Income

-$5M -169.6% ▼

EPS (Diluted)

$-0.00 -162.5% ▼

EBITDA

$24M -45.3% ▼

5Y CAGR: -6.2%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$105M	$111M	$112M	$112M	$107M
YoY Growth	+7.8%	+5.2%	+1.4%	-0.7%	-4.5%
Cost of Revenue	$110M	$101M	$42M	$0	$100M
Gross Profit	-$4M	$10M	$70M	$112M	$6M
Gross Margin	-4.2%	9.0%	62.4%	100.0%	5.8%
R&D Expenses	$213K	$50K	$21K	$0	$0
SG&A Expenses	$16K	$69K	$3M	$0	$47M
Operating Expenses	$127M	$135M	$116M	$101M	$0
Operating Income	$5M	$19M	-$3M	$10M	$6M
Operating Margin	4.6%	16.8%	-2.8%	9.2%	5.8%
Interest Expense	$20M	$20M	$20M	$17M	$17M
Income Before Tax	$22M	-$2M	-$23M	$9M	$7M
Tax Expense	$15M	$7M	$1M	$4M	$13M
Net Income	$10M	-$5M	-$19M	$8M	-$5M
Net Margin	9.1%	-4.8%	-17.1%	6.9%	-5.0%
EPS (Diluted)	$0.01	$-0.00	$-0.01	$0.01	$-0.00
EBITDA	$25M	$38M	$16M	$44M	$24M
Shares Outstanding	1.38B	1.38B	1.38B	1.38B	1.53B

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$28M	$28M	$29M	$29M	$28M	$28M	$26M	$26M
Cost of Revenue	$11M	$11M	$13M	$13M	$12M	$12M	$12M	$12M
Gross Profit	$17M	$17M	$16M	$16M	$17M	$17M	$14M	$14M
Gross Margin	59.4%	59.4%	56.4%	56.4%	58.8%	58.8%	53.1%	53.1%
R&D Expenses	$2K	$2K	$2K	$2K	$2K	$2K	$2K	$2K
SG&A Expenses	$165K	$165K	$213K	$213K	$280K	$280K	$418K	$418K
Operating Expenses	$17M	$17M	$24M	$24M	$17M	$17M	$5M	$5M
Operating Income	-$158K	-$158K	-$8M	-$8M	$118K	$118K	$8M	$8M
Operating Margin	-0.6%	-0.6%	-26.1%	-26.1%	0.4%	0.4%	32.1%	32.1%
Interest Expense	$4M	$4M	$0	$0	$0	$0	$0	$0
Income Before Tax	$5M	$5M	-$880K	-$880K	$2M	$2M	$1M	$1M
Tax Expense	$2M	$2M	$620K	$620K	$515K	$515K	$6M	$6M
Net Income	$4M	$4M	-$12K	-$12K	$2M	$2M	-$4M	-$4M
Net Margin	13.6%	13.6%	-0.0%	-0.0%	5.9%	5.9%	-16.8%	-16.8%
EPS (Diluted)	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$-0.00	$-0.00
EBITDA	$8M	$8M	$4M	$4M	$8M	$8M	$3M	$3M
Shares Outstanding	1.38B	1.38B	1.42B	1.42B	1.39B	1.39B	1.68B	1.68B

RFLFF OTC