tinyBuild 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	34.92	34.7	44.66	63.3	52.15	37.65
Revenue Growth (YoY)	-8.44%	-22.31%	-29.44%	21.36%	38.53%	34.59%
Cost of Revenue	27.97	35.03	67.19	20.69	18.11	15.12
Gross Profit	6.95	-0.33	-22.52	42.61	34.04	22.53
Selling, General & Admin	16.89	19.26	26.5	25.05	16.92	14.56
Other Operating Expenses	-0.32	0.05	0.09	-	-	-
Operating Expenses	17.44	21.11	26.59	25.05	16.92	14.56
Operating Income	-10.49	-21.45	-49.12	17.55	17.12	7.97
Interest Expense	-	-0.03	-0.04	-0.04	-0.01	-0.02
Interest & Investment Income	0.09	0.14	0.39	0.06	-	0.06
Currency Exchange Gain (Loss)	-	-	-0.09	-0.02	-	-
EBT Excluding Unusual Items	-10.4	-21.33	-48.85	17.55	17.11	8.01
Impairment of Goodwill	-	-	-6.16	-9.46	-	-
Gain (Loss) on Sale of Assets	0.3	1.07	0.71	-	-	-
Asset Writedown	-	-	-5.69	-1.62	-	-
Legal Settlements	-	-	-3.5	-	-	-
Other Unusual Items	-	-	-	9.45	-4.59	-0.31
Pretax Income	-10.11	-20.26	-63.49	15.93	12.52	7.7
Income Tax Expense	0.32	0.33	-0.65	4.42	4.28	2.75
Earnings From Continuing Operations	-10.43	-20.59	-62.85	11.51	8.24	4.95
Minority Interest in Earnings	0.14	0.07	0.31	0.03	0.03	-0.01
Net Income	-11.25	-20.52	-62.54	11.55	8.27	4.94
Net Income to Common	-11.25	-20.52	-62.54	11.55	8.27	4.94
Net Income Growth	-	-	-	39.63%	67.30%	-
Shares Outstanding (Basic)	397	383	204	203	191	180
Shares Outstanding (Diluted)	397	383	204	206	195	182
Shares Change (YoY)	38.45%	88.10%	-0.96%	5.66%	6.85%	32.25%
EPS (Basic)	-0.03	-0.05	-0.31	0.06	0.04	0.03
EPS (Diluted)	-0.03	-0.05	-0.31	0.06	0.04	0.03
EPS Growth	-	-	-	33.34%	55.55%	-
Free Cash Flow	11.1	6.27	10.7	18.09	13.29	16.45
Free Cash Flow Per Share	0.03	0.02	0.05	0.09	0.07	0.09
Gross Margin	19.89%	-0.96%	-50.43%	67.32%	65.27%	59.84%
Operating Margin	-30.04%	-61.81%	-109.97%	27.73%	32.83%	21.17%
Profit Margin	-32.22%	-59.14%	-140.02%	18.24%	15.85%	13.13%
Free Cash Flow Margin	31.78%	18.06%	23.96%	28.58%	25.48%	43.68%
EBITDA	-11.74	-17.79	-44.21	21.97	18.83	8.83
EBITDA Margin	-33.61%	-51.26%	-99.00%	34.71%	36.10%	23.44%
D&A For EBITDA	-1.25	3.66	4.9	4.42	1.71	0.86
EBIT	-10.49	-21.45	-49.12	17.55	17.12	7.97
EBIT Margin	-30.04%	-61.81%	-109.97%	27.73%	32.83%	21.17%
Effective Tax Rate	-	-	-	27.73%	34.18%	35.74%

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