tinyBuild, Inc. (AIM:TBLD)
London · Delayed Price · Currency is GBP · Price in GBX 10.11
-0.01 (-0.12%)
Oct 13, 2026, 1:29 PM GMT
tinyBuild Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
| 38.55 | 35.51 | 30.44 | 44.66 | 63.3 | 52.15 | |
Revenue Growth | 25.77% | 16.67% | -31.85% | -29.44% | 21.36% | 38.53% |
Cost of Revenue | 25.41 | 20.75 | 32.34 | 67.19 | 20.69 | 18.11 |
Gross Profit | 13.15 | 14.76 | -1.9 | -22.52 | 42.61 | 34.04 |
Selling, General & Admin | 17.71 | 16.23 | 17.42 | 26.5 | 25.05 | 16.92 |
Other Operating Expenses | 0.5 | - | 0.05 | 0.09 | - | - |
Operating Expenses | 16.79 | 14.8 | 19.28 | 26.59 | 25.05 | 16.92 |
Operating Income | -3.64 | -0.04 | -21.18 | -49.12 | 17.55 | 17.12 |
Interest Expense | -0.01 | -0.02 | -0.03 | -0.04 | -0.04 | -0.01 |
Interest & Investment Income | 0 | 0 | 0.13 | 0.39 | 0.06 | - |
Currency Exchange Gain (Loss) | - | - | - | -0.09 | -0.02 | - |
EBT Excluding Unusual Items | -3.65 | -0.06 | -21.07 | -48.85 | 17.55 | 17.11 |
Impairment of Goodwill | - | - | - | -6.16 | -9.46 | - |
Gain (Loss) on Sale of Assets | 0.5 | 0.5 | 1.07 | 0.71 | - | - |
Asset Writedown | -2.22 | -3.3 | - | -5.69 | -1.62 | - |
Legal Settlements | - | - | - | -3.5 | - | - |
Other Unusual Items | - | - | - | - | 9.45 | -4.59 |
Pretax Income | -5.37 | -2.86 | -20 | -63.49 | 15.93 | 12.52 |
Income Tax Expense | 0.28 | 0.53 | 0.27 | -0.65 | 4.42 | 4.28 |
Earnings From Continuing Operations | -5.65 | -3.39 | -20.27 | -62.85 | 11.51 | 8.24 |
Earnings From Discontinued Operations | -0.22 | -0.79 | -0.33 | - | - | - |
Net Income to Company | -5.87 | -4.18 | -20.59 | -62.85 | 11.51 | 8.24 |
Minority Interest in Earnings | 0.18 | 0.28 | 0.07 | 0.31 | 0.03 | 0.03 |
Net Income | -5.7 | -3.9 | -20.52 | -62.54 | 11.55 | 8.27 |
Net Income to Common | -5.7 | -3.9 | -20.52 | -62.54 | 11.55 | 8.27 |
Net Income Growth | - | - | - | - | 39.63% | 67.30% |
Shares Outstanding (Basic) | 400 | 397 | 383 | 204 | 203 | 191 |
Shares Outstanding (Diluted) | 400 | 397 | 383 | 204 | 206 | 195 |
Shares Change | 0.79% | 3.58% | 88.10% | -0.96% | 5.66% | 6.85% |
EPS (Basic) | -0.01 | -0.01 | -0.05 | -0.31 | 0.06 | 0.04 |
EPS (Diluted) | -0.01 | -0.01 | -0.05 | -0.31 | 0.06 | 0.04 |
EPS Growth | - | - | - | - | 33.34% | 55.55% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
Free Cash Flow | 12.19 | 12.61 | 6.27 | 10.7 | 18.09 | 13.29 |
Free Cash Flow Per Share | 0.03 | 0.03 | 0.02 | 0.05 | 0.09 | 0.07 |
Gross Margin | 34.10% | 41.57% | -6.23% | -50.43% | 67.32% | 65.27% |
Operating Margin | -9.45% | -0.11% | -69.57% | -109.97% | 27.73% | 32.83% |
Profit Margin | -14.77% | -10.97% | -67.42% | -140.02% | 18.24% | 15.85% |
Free Cash Flow Margin | 31.61% | 35.52% | 20.59% | 23.96% | 28.58% | 25.48% |
EBITDA | -4.77 | 3.05 | -17.79 | -44.21 | 21.97 | 18.83 |
EBITDA Margin | -12.37% | 8.59% | -58.45% | -99.00% | 34.71% | 36.10% |
D&A For EBITDA | -1.13 | 3.09 | 3.39 | 4.9 | 4.42 | 1.71 |
EBIT | -3.64 | -0.04 | -21.18 | -49.12 | 17.55 | 17.12 |
EBIT Margin | -9.45% | -0.11% | -69.57% | -109.97% | 27.73% | 32.83% |
Effective Tax Rate | - | - | - | - | 27.73% | 34.18% |