Boku, Inc. 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	128.82	99.27	82.72	63.76	62.08
Revenue Growth (YoY)	29.76%	20.01%	29.73%	2.71%	10.07%
Cost of Revenue	66.15	2.42	2.05	1.77	1.57
Gross Profit	62.67	96.85	80.67	61.99	60.51
Selling, General & Admin	19.83	75.97	62.47	46.92	43.5
Amortization of Goodwill & Intangibles	-	-	-	3.63	4.01
Other Operating Expenses	13.11	-	-	-0.76	-
Operating Expenses	42.09	83.87	70.02	51.6	49.75
Operating Income	20.58	12.99	10.65	10.39	10.76
Interest Expense	-0.31	-0.22	-0.25	-0.68	-0.77
Interest & Investment Income	3.72	3.65	1.89	0.2	0.02
Currency Exchange Gain (Loss)	-	-5.96	-1.03	-0.8	0.12
Other Non Operating Income (Expenses)	-2.77	-3.4	0.05	-3.47	-0.5
EBT Excluding Unusual Items	21.21	7.05	11.3	5.65	9.64
Merger & Restructuring Charges	-1.8	-1.34	-	-	-
Asset Writedown	-	-	-	-1.26	-
Other Unusual Items	0.15	0.47	0.1	-0.33	0.26
Pretax Income	19.56	6.19	11.41	4.06	9.89
Income Tax Expense	7.29	2.41	1.32	-0.24	-1.88
Earnings From Continuing Operations	12.27	3.78	10.09	4.3	11.77
Earnings From Discontinued Operations	-	-	-	24.61	-5.51
Net Income	12.27	3.78	10.09	28.9	6.27
Net Income to Common	12.27	3.78	10.09	28.9	6.27
Net Income Growth	224.72%	-62.53%	-65.11%	361.06%	-
Shares Outstanding (Basic)	297	300	298	298	294
Shares Outstanding (Diluted)	318	317	313	310	303
Shares Change (YoY)	0.39%	1.17%	1.21%	2.20%	10.60%
EPS (Basic)	0.04	0.01	0.03	0.10	0.02
EPS (Diluted)	0.04	0.01	0.03	0.09	0.02
EPS Growth	299.99%	-66.67%	-67.88%	356.61%	-
Free Cash Flow	78.33	41.48	40.16	49.18	11.11
Free Cash Flow Per Share	0.25	0.13	0.13	0.16	0.04
Gross Margin	48.65%	97.56%	97.52%	97.22%	97.47%
Operating Margin	15.97%	13.08%	12.87%	16.30%	17.34%
Profit Margin	9.53%	3.81%	12.19%	45.33%	10.10%
Free Cash Flow Margin	60.80%	41.79%	48.55%	77.13%	17.89%
EBITDA	21.74	14.12	11.94	11.63	12.97
EBITDA Margin	16.88%	14.22%	14.43%	18.24%	20.89%
D&A For EBITDA	1.16	1.13	1.29	1.24	2.21
EBIT	20.58	12.99	10.65	10.39	10.76
EBIT Margin	15.97%	13.08%	12.87%	16.30%	17.34%
Effective Tax Rate	37.27%	38.91%	11.58%	-	-

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