Etherstack 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	8.75	5.93	9.42	9.68	8.5	4.7
Revenue Growth (YoY)	-10.90%	-37.02%	-2.71%	13.84%	80.97%	-1.94%
Cost of Revenue	4.52	4.53	4.26	3.17	2.99	2.03
Gross Profit	4.23	1.4	5.16	6.51	5.51	2.67
Selling, General & Admin	5.14	5.14	4.71	4.6	3.86	1.99
Amortization of Goodwill & Intangibles	-	-	-	-	-	1.18
Other Operating Expenses	-0.19	-0.19	-0.12	-0.13	-0.12	-0.06
Operating Expenses	4.95	4.96	4.59	4.47	3.74	3.12
Operating Income	-0.71	-3.56	0.57	2.04	1.77	-0.45
Interest Expense	-0.24	-0.22	-0.19	-0.11	-0.16	-0.16
Interest & Investment Income	0.02	0.02	0.01	0	0	0.01
Currency Exchange Gain (Loss)	-0.06	-0.05	0.01	-0.02	-0.54	0.13
Other Non Operating Income (Expenses)	-	-	-	-	-0.01	-2.22
EBT Excluding Unusual Items	-0.99	-3.81	0.39	1.92	1.06	-2.69
Other Unusual Items	-	-	-	-	-	0.07
Pretax Income	-0.99	-3.81	0.39	1.92	1.06	-2.62
Income Tax Expense	0.13	0.09	-0.13	-0.29	-0.39	-0.32
Net Income	-1.12	-3.89	0.52	2.21	1.46	-2.3
Net Income to Common	-1.12	-3.89	0.52	2.21	1.46	-2.3
Net Income Growth	-	-	-76.38%	51.89%	-	-
Shares Outstanding (Basic)	133	132	131	131	130	117
Shares Outstanding (Diluted)	133	132	135	135	133	117
Shares Change (YoY)	-2.06%	-2.23%	0.11%	1.32%	13.58%	4.98%
EPS (Basic)	-0.01	-0.03	0.00	0.02	0.01	-0.02
EPS (Diluted)	-0.01	-0.03	0.00	0.02	0.01	-0.02
EPS Growth	-	-	-76.22%	50.46%	-	-
Free Cash Flow	3.11	0.9	0.66	2.02	2.74	1.66
Free Cash Flow Per Share	0.02	0.01	0.01	0.01	0.02	0.01
Gross Margin	48.34%	23.62%	54.74%	67.25%	64.83%	56.76%
Operating Margin	-8.16%	-59.93%	6.00%	21.06%	20.85%	-9.62%
Profit Margin	-12.80%	-65.64%	5.54%	22.83%	17.11%	-48.95%
Free Cash Flow Margin	35.55%	15.22%	6.97%	20.86%	32.17%	35.41%
EBITDA	-0.49	-3.32	0.8	2.22	1.89	-0.33
EBITDA Margin	-5.58%	-55.93%	8.52%	22.96%	22.23%	-6.94%
D&A For EBITDA	0.23	0.24	0.24	0.18	0.12	0.13
EBIT	-0.71	-3.56	0.57	2.04	1.77	-0.45
EBIT Margin	-8.16%	-59.93%	6.00%	21.06%	20.85%	-9.62%

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