XLMedia Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	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	-	50.33	70.94	57.77	54.84
Revenue Growth (YoY)	-	-29.05%	22.80%	5.34%	-31.19%
Cost of Revenue	-	22.91	30.05	30.33	36.22
Gross Profit	-	27.42	40.89	27.43	18.62
Selling, General & Admin	-	18.6	22.82	12.2	9.82
Operating Expenses	-	25.08	30.14	19.17	17.54
Operating Income	-	2.34	10.75	8.27	1.08
Interest Expense	-	-0.23	-0.45	-0.55	-0.83
Interest & Investment Income	-	0	0.01	0.04	0.7
Currency Exchange Gain (Loss)	-	0.02	-1.3	0.27	-
Other Non Operating Income (Expenses)	-	0.46	0.57	0.32	1.12
EBT Excluding Unusual Items	-	2.59	9.57	8.34	2.06
Merger & Restructuring Charges	-	-2.64	-4.58	-7.12	-
Impairment of Goodwill	-	-1.92	-	-	-
Gain (Loss) on Sale of Assets	-	-0.21	-	-	-
Asset Writedown	-	-42.7	-	-	-0.96
Pretax Income	-	-44.89	4.99	1.22	1.11
Income Tax Expense	-	0.63	1.6	-1.63	0.31
Earnings From Continuing Operations	-	-45.52	3.39	2.85	0.79
Earnings From Discontinued Operations	-12.48	-1.53	-12.82	2.8	-
Net Income to Company	-12.48	-47.05	-9.44	5.64	0.79
Minority Interest in Earnings	-	-	-	-	-0.26
Net Income	-12.48	-47.05	-9.44	5.64	0.53
Net Income to Common	-12.48	-47.05	-9.44	5.64	0.53
Net Income Growth	-	-	-	962.34%	-
Shares Outstanding (Basic)	263	263	263	246	184
Shares Outstanding (Diluted)	263	263	263	246	184
Shares Change (YoY)	-	-	6.58%	33.63%	-7.07%
EPS (Basic)	-0.05	-0.18	-0.04	0.02	0.00
EPS (Diluted)	-0.05	-0.18	-0.04	0.02	0.00
EPS Growth	-	-	-	697.12%	-
Free Cash Flow	-12.74	4.56	15.69	6.13	8.1
Free Cash Flow Per Share	-0.05	0.02	0.06	0.03	0.04
Gross Margin	-	54.47%	57.64%	47.49%	33.95%
Operating Margin	-	4.64%	15.15%	14.31%	1.97%
Profit Margin	-	-93.47%	-13.31%	9.77%	0.97%
Free Cash Flow Margin	-	9.05%	22.12%	10.61%	14.77%
EBITDA	-	2.64	11.06	8.85	2.11
EBITDA Margin	-	5.25%	15.60%	15.31%	3.85%
D&A For EBITDA	0.07	0.31	0.32	0.58	1.03
EBIT	-	2.34	10.75	8.27	1.08
EBIT Margin	-	4.64%	15.15%	14.31%	1.97%
Effective Tax Rate	-	-	32.15%	-	28.39%

Updated Dec 31, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.