Tempus AI 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	1,272	693.4	531.82	320.67	257.85
Revenue Growth (YoY)	83.41%	30.38%	65.85%	24.36%	37.15%
Cost of Revenue	473.89	312.29	245.65	190.48	174.21
Gross Profit	797.9	381.11	286.18	130.19	83.64
Selling, General & Admin	731.74	755.35	296.76	233.38	199
Research & Development	319.03	316.84	185.5	162.25	128.35
Operating Income	-252.87	-691.08	-196.08	-265.44	-243.71
Interest Income	12.63	11.08	7.6	3.03	0.62
Interest Expense	-70.27	-53.65	-46.87	-21.89	-15.18
Other Non-Operating Income (Expense)	19.41	32.34	21.82	-4.85	-0.32
Total Non-Operating Income (Expense)	-38.23	-10.23	-17.45	-23.71	-14.88
Pretax Income	-291.1	-701.32	-213.53	-289.15	-258.59
Provision for Income Taxes	-51.68	0.27	0.29	0.07	-
Net Income	-245.03	-746.33	-265.96	-333.93	-297.74
Minority Interest in Earnings	5.61	4.23	0.3	0.6	0.6
Net Income Attributable to Preferred Dividends	-	40.52	51.85	44.12	38.54
Net Income to Common	-245.03	-746.33	-265.96	-333.93	-297.74
Shares Outstanding (Basic)	174	120	63	63	63
Shares Outstanding (Diluted)	174	120	63	63	63
Shares Change (YoY)	45.40%	89.32%	0.43%	0.09%	0.43%
EPS (Basic)	-1.41	-6.23	-4.20	-5.30	-4.73
EPS (Diluted)	-1.41	-6.23	-4.20	-5.30	-4.73
Free Cash Flow	-239.14	-211.17	-248.95	-186.58	-223.75
Free Cash Flow Per Share	-1.37	-1.76	-3.93	-2.96	-3.55
Gross Margin	62.74%	54.96%	53.81%	40.60%	32.44%
Operating Margin	-19.88%	-99.67%	-36.87%	-82.78%	-94.52%
Profit Margin	-18.82%	-101.18%	-40.20%	-90.19%	-100.29%
FCF Margin	-18.80%	-30.45%	-46.81%	-58.19%	-86.77%
EBITDA	-150.55	-653.84	-163.03	-235.41	-219.83
EBITDA Margin	-11.84%	-94.29%	-30.66%	-73.41%	-85.25%
EBIT	-252.87	-691.08	-196.08	-265.44	-243.71
EBIT Margin	-19.88%	-99.67%	-36.87%	-82.78%	-94.52%
Effective Tax Rate	17.75%	-0.04%	-0.13%	-0.02%	0.00%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.