Team Internet Group Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Revenue	657	802.8	836.9	728.2	410.54	240.01
Revenue Growth (YoY)	-22.72%	-4.08%	14.93%	77.38%	71.05%	119.80%
Cost of Revenue	494.4	615.3	645.8	550.5	292.04	164.89
Gross Profit	162.6	187.5	191.1	177.7	118.5	75.12
Selling, General & Admin	135.2	133.2	130.5	125.1	92.44	70.7
Operating Expenses	134.8	133.8	135	130.8	97.44	75.81
Operating Income	27.8	53.7	56.1	46.9	21.06	-0.69
Interest Expense	-16.7	-17.4	-15	-13.4	-10.68	-8.83
Interest & Investment Income	1.1	1.2	0.6	-	0.06	0.01
Earnings From Equity Investments	-	-	-	-	-	0.08
Currency Exchange Gain (Loss)	-	-	-	-5.6	-	0.14
Other Non Operating Income (Expenses)	-1	-1.3	-1.2	-1.1	-0.18	-1.14
EBT Excluding Unusual Items	11.2	36.2	40.5	26.8	10.26	-10.45
Merger & Restructuring Charges	-12	-9.5	-9.7	-7.5	-7	-1.39
Impairment of Goodwill	-8.6	-8.6	-	-3.6	-	-
Asset Writedown	-28.2	-27.4	-0.7	-1.5	-	-
Other Unusual Items	-0.7	-	-	0.6	-1.71	-
Pretax Income	-38.3	-9.3	30.1	14.8	1.56	-11.83
Income Tax Expense	3.3	8.4	5	16.9	5.1	-0.98
Earnings From Continuing Operations	-41.6	-17.7	25.1	-2.1	-3.54	-10.86
Net Income	-41.6	-17.7	25.1	-2.1	-3.54	-10.86
Net Income to Common	-41.6	-17.7	25.1	-2.1	-3.54	-10.86
Shares Outstanding (Basic)	249	254	272	268	227	197
Shares Outstanding (Diluted)	249	254	282	268	227	197
Shares Change (YoY)	-8.69%	-9.89%	5.14%	17.95%	15.61%	12.34%
EPS (Basic)	-0.17	-0.07	0.09	-0.01	-0.02	-0.06
EPS (Diluted)	-0.17	-0.07	0.09	-0.01	-0.02	-0.06
Free Cash Flow	61.3	75.3	70.7	76.3	40.3	19.4
Free Cash Flow Per Share	0.25	0.30	0.25	0.28	0.18	0.10
Dividend Per Share	-	0.013	0.025	0.012	-	-
Dividend Growth	-	-50.86%	111.43%	-	-	-
Gross Margin	24.75%	23.36%	22.83%	24.40%	28.86%	31.30%
Operating Margin	4.23%	6.69%	6.70%	6.44%	5.13%	-0.29%
Profit Margin	-6.33%	-2.21%	3.00%	-0.29%	-0.86%	-4.52%
Free Cash Flow Margin	9.33%	9.38%	8.45%	10.48%	9.82%	8.08%
EBITDA	42.7	71.3	74.8	62.6	32.35	9.53
EBITDA Margin	6.50%	8.88%	8.94%	8.60%	7.88%	3.97%
D&A For EBITDA	14.9	17.6	18.7	15.7	11.29	10.23
EBIT	27.8	53.7	56.1	46.9	21.06	-0.69
EBIT Margin	4.23%	6.69%	6.70%	6.44%	5.13%	-0.29%
Effective Tax Rate	-	-	16.61%	114.19%	327.78%	-

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