Fly Play 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	292.2	281.78	139.91	16.44	-
Revenue Growth (YoY)	3.70%	101.41%	751.21%	-	-
Cost of Revenue	256.88	245.43	138.65	26.86	0.34
Gross Profit	35.32	36.34	1.26	-10.43	-0.34
Other Operating Expenses	25.41	25	13.22	5.75	1.3
Operating Expenses	65.86	59.3	45.04	14.24	1.3
Operating Income	-30.54	-22.96	-43.79	-24.66	-1.64
Interest Expense	-17.74	-16.9	-10.6	-2.38	-0.05
Interest & Investment Income	1.81	1.71	0.52	0.49	-
Currency Exchange Gain (Loss)	2.22	0.94	-0.52	-1.89	-0.23
Other Non Operating Income (Expenses)	-7.04	-6.76	-3.35	-0.03	-
Pretax Income	-51.29	-43.96	-57.74	-28.47	-1.91
Income Tax Expense	14.72	-8.93	-9.94	-5.94	-
Net Income	-66.01	-35.03	-47.79	-22.53	-1.91
Net Income to Common	-66.01	-35.03	-47.79	-22.53	-1.91
Shares Outstanding (Basic)	12	7	6	700	0
Shares Outstanding (Diluted)	12	7	6	700	0
Shares Change (YoY)	74.38%	18.24%	-99.18%	167765.71%	-
EPS (Basic)	-5.60	-5.18	-8.36	-0.03	-4.59
EPS (Diluted)	-5.60	-5.20	-8.40	-0.03	-4.60
Free Cash Flow	-2.65	10.81	-9.29	-14.83	-1.67
Free Cash Flow Per Share	-0.22	1.60	-1.63	-0.02	-4.01
Gross Margin	12.09%	12.90%	0.90%	-63.43%	-
Operating Margin	-10.45%	-8.15%	-31.30%	-150.05%	-
Profit Margin	-22.59%	-12.43%	-34.16%	-137.10%	-
Free Cash Flow Margin	-0.91%	3.84%	-6.64%	-90.23%	-
EBITDA	-28.52	-21.77	-43.19	-24.51	-
EBITDA Margin	-9.76%	-7.73%	-30.87%	-149.14%	-
D&A For EBITDA	2.03	1.19	0.6	0.15	-
EBIT	-30.54	-22.96	-43.79	-24.66	-1.64
EBIT Margin	-10.45%	-8.15%	-31.30%	-150.05%	-

Source: S&P Capital IQ. Standard template. Financial Sources.