JMSE:ASBH 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
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Revenue	612.82	500.49	378.85	316.85
Revenue Growth (YoY)	22.45%	32.11%	19.57%	-
Cost of Revenue	442.93	366.51	281.45	227.26
Gross Profit	169.89	133.98	97.4	89.59
Selling, General & Admin	140.22	102.11	64.35	61.73
Other Operating Expenses	-7.19	-1.74	-0.06	-0.09
Operating Expenses	133.03	100.87	64.94	62.7
Operating Income	36.87	33.11	32.46	26.9
Interest Expense	-15.42	-12.39	-7.97	-5.96
Earnings From Equity Investments	0.17	0	0.01	0.32
Pretax Income	21.62	20.72	24.49	21.25
Income Tax Expense	10.65	11.28	3.83	3.65
Earnings From Continuing Operations	10.97	9.44	20.66	17.6
Minority Interest in Earnings	-1.3	-1.5	-1.63	-1.08
Net Income	9.67	7.94	19.03	16.52
Net Income to Common	9.67	7.94	19.03	16.52
Net Income Growth	21.76%	-58.26%	15.18%	-
Shares Outstanding (Basic)	1,845	1,485	1,390	1,297
Shares Outstanding (Diluted)	1,845	1,485	1,390	1,297
Shares Change (YoY)	24.30%	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	-2.04%	-60.93%	7.53%	-
Free Cash Flow	28.58	6.04	12.26	-46.6
Free Cash Flow Per Share	0.01	0.00	0.01	-0.04
Dividend Per Share	0.004	0.004	0.004	0.003
Dividend Growth	0.21%	5.02%	16.96%	-
Gross Margin	27.72%	26.77%	25.71%	28.28%
Operating Margin	6.02%	6.62%	8.57%	8.49%
Profit Margin	1.58%	1.59%	5.02%	5.21%
Free Cash Flow Margin	4.66%	1.21%	3.23%	-14.71%
EBITDA	48.75	41.18	37.93	31.2
EBITDA Margin	7.95%	8.23%	10.01%	9.85%
D&A For EBITDA	11.88	8.07	5.48	4.3
EBIT	36.87	33.11	32.46	26.9
EBIT Margin	6.02%	6.62%	8.57%	8.49%
Effective Tax Rate	49.27%	54.45%	15.65%	17.19%
Advertising Expenses	-	7.21	5.06	-

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