JMSE:ASBH 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
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Revenue	620.9	500.49	378.85	316.85
Revenue Growth (YoY)	57.82%	32.11%	19.57%	-
Cost of Revenue	453.67	366.51	281.45	227.26
Gross Profit	167.23	133.98	97.4	89.59
Selling, General & Admin	132.89	102.11	64.35	61.73
Other Operating Expenses	-1.44	-1.74	-0.06	-0.09
Operating Expenses	131.96	100.87	64.94	62.7
Operating Income	35.27	33.11	32.46	26.9
Interest Expense	-16.02	-12.39	-7.97	-5.96
Earnings From Equity Investments	0.27	0	0.01	0.32
Pretax Income	19.52	20.72	24.49	21.25
Income Tax Expense	10.09	11.28	3.83	3.65
Earnings From Continuing Operations	9.43	9.44	20.66	17.6
Minority Interest in Earnings	-1.47	-1.5	-1.63	-1.08
Net Income	7.97	7.94	19.03	16.52
Net Income to Common	7.97	7.94	19.03	16.52
Net Income Growth	-49.99%	-58.26%	15.18%	-
Shares Outstanding (Basic)	1,566	1,485	1,390	1,297
Shares Outstanding (Diluted)	1,566	1,485	1,390	1,297
Shares Change (YoY)	11.99%	6.83%	7.11%	-
EPS (Basic)	0.01	0.01	0.01	0.01
EPS (Diluted)	0.01	0.01	0.01	0.01
EPS Growth	-55.35%	-60.93%	7.53%	-
Free Cash Flow	0.56	6.04	12.26	-46.6
Free Cash Flow Per Share	-	0.00	0.01	-0.04
Dividend Per Share	0.006	0.004	0.004	0.003
Dividend Growth	217.39%	5.02%	16.96%	-
Gross Margin	26.93%	26.77%	25.71%	28.28%
Operating Margin	5.68%	6.62%	8.57%	8.49%
Profit Margin	1.28%	1.59%	5.02%	5.21%
Free Cash Flow Margin	0.09%	1.21%	3.23%	-14.71%
EBITDA	46.7	41.18	37.93	31.2
EBITDA Margin	7.52%	8.23%	10.01%	9.85%
D&A For EBITDA	11.43	8.07	5.48	4.3
EBIT	35.27	33.11	32.46	26.9
EBIT Margin	5.68%	6.62%	8.57%	8.49%
Effective Tax Rate	51.68%	54.45%	15.65%	17.19%
Advertising Expenses	-	7.21	5.06	-

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