Corero Network Security 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	23.31	24.56	22.35	20.12	20.9	16.88
Revenue Growth (YoY)	-2.83%	9.89%	11.07%	-3.70%	23.81%	73.74%
Cost of Revenue	2.12	2.13	2.16	2.58	3.11	3.83
Gross Profit	21.19	22.43	20.19	17.55	17.78	13.05
Selling, General & Admin	20.83	19.93	18.43	14.93	14.45	14.47
Operating Expenses	22.84	21.93	20.2	16.87	16.64	16.79
Operating Income	-1.65	0.49	-0.02	0.68	1.14	-3.75
Interest Expense	-0.03	-0.04	-0.18	-0.28	-0.41	-0.3
Interest & Investment Income	0.09	0.1	0.04	0.01	0	0.02
Other Non Operating Income (Expenses)	-0	-0	-	-	-	-
EBT Excluding Unusual Items	-1.59	0.55	-0.15	0.4	0.74	-4.03
Other Unusual Items	-	-	-	-	0.64	-
Pretax Income	-1.59	0.55	-0.15	0.4	1.37	-4.03
Income Tax Expense	0.05	0.06	0.02	-0.15	-0.15	-0.25
Net Income	-1.64	0.5	-0.17	0.55	1.52	-3.78
Net Income to Common	-1.64	0.5	-0.17	0.55	1.52	-3.78
Net Income Growth	-	-	-	-63.60%	-	-
Shares Outstanding (Basic)	512	509	500	496	495	495
Shares Outstanding (Diluted)	512	565	500	511	514	495
Shares Change (YoY)	1.85%	13.05%	-2.14%	-0.51%	3.82%	21.71%
EPS (Basic)	-0.00	0.00	-0.00	0.00	0.00	-0.01
EPS (Diluted)	-0.00	0.00	-0.00	0.00	0.00	-0.01
EPS Growth	-	-	-	-66.67%	-	-
Free Cash Flow	-1.88	2.5	2.32	-2.15	2.36	4.13
Free Cash Flow Per Share	-0.00	0.00	0.01	-0.00	0.01	0.01
Gross Margin	90.92%	91.31%	90.32%	87.20%	85.11%	77.30%
Operating Margin	-7.09%	2.00%	-0.07%	3.36%	5.46%	-22.19%
Profit Margin	-7.05%	2.03%	-0.76%	2.75%	7.28%	-22.42%
Free Cash Flow Margin	-8.07%	10.17%	10.37%	-10.68%	11.31%	24.45%
EBITDA	-1.33	0.96	0.41	1.17	1.75	-3.23
EBITDA Margin	-5.70%	3.91%	1.82%	5.83%	8.35%	-19.14%
D&A For EBITDA	0.33	0.47	0.42	0.5	0.6	0.51
EBIT	-1.65	0.49	-0.02	0.68	1.14	-3.75
EBIT Margin	-7.09%	2.00%	-0.07%	3.36%	5.46%	-22.19%
Effective Tax Rate	-	10.11%	-	-	-	-

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