JMSE:ASBH Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Revenue	603.45	612.82	500.49	378.85	316.85
Revenue Growth (YoY)	20.57%	22.45%	32.11%	19.57%	-
Cost of Revenue	436.24	442.93	366.51	281.45	227.26
Gross Profit	167.21	169.89	133.98	97.4	89.59
Selling, General & Admin	142.8	140.22	102.11	64.35	61.73
Other Operating Expenses	-7.38	-7.19	-1.74	-0.06	-0.09
Operating Expenses	135.43	133.03	100.87	64.94	62.7
Operating Income	31.78	36.87	33.11	32.46	26.9
Interest Expense	-15.62	-15.42	-12.39	-7.97	-5.96
Earnings From Equity Investments	0.07	0.17	0	0.01	0.32
Pretax Income	16.24	21.62	20.72	24.49	21.25
Income Tax Expense	8.44	10.65	11.28	3.83	3.65
Earnings From Continuing Operations	7.8	10.97	9.44	20.66	17.6
Minority Interest in Earnings	-0.33	-1.3	-1.5	-1.63	-1.08
Net Income	7.47	9.67	7.94	19.03	16.52
Net Income to Common	7.47	9.67	7.94	19.03	16.52
Net Income Growth	-5.93%	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	32.09	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	0.004	0.003
Dividend Growth	0.21%	0.21%	5.02%	16.96%	-
Gross Margin	27.71%	27.72%	26.77%	25.71%	28.28%
Operating Margin	5.27%	6.02%	6.62%	8.57%	8.49%
Profit Margin	1.24%	1.58%	1.59%	5.02%	5.21%
Free Cash Flow Margin	5.32%	4.66%	1.21%	3.23%	-14.71%
EBITDA	44.73	48.75	41.18	37.93	31.2
EBITDA Margin	7.41%	7.95%	8.23%	10.01%	9.85%
D&A For EBITDA	12.94	11.88	8.07	5.48	4.3
EBIT	31.78	36.87	33.11	32.46	26.9
EBIT Margin	5.27%	6.02%	6.62%	8.57%	8.49%
Effective Tax Rate	51.95%	49.27%	54.45%	15.65%	17.19%
Advertising Expenses	-	-	7.21	5.06	-

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