JMSE:MJE 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	FY 2021
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	Dec '21 Dec 31, 2021
Other Revenue	-24.05	-25.71	6.04	-10.34	37.99	19.72
Revenue	-24.05	-25.71	6.04	-10.34	37.99	19.72
Revenue Growth (YoY)	-	-	-	-	92.69%	-
Gross Profit	-24.05	-25.71	6.04	-10.34	37.99	19.72
Selling, General & Admin	0.14	0.14	0.2	0.1	0.07	0.07
Other Operating Expenses	1.05	1.04	1.17	1.3	3.05	1.22
Operating Expenses	1.18	1.17	1.38	1.39	3.12	1.29
Operating Income	-25.24	-26.89	4.66	-11.73	34.87	18.43
Interest Expense	-5.22	-4.19	-5.64	-4.19	-1.66	-1.39
Currency Exchange Gain (Loss)	0.05	0.04	0.09	0.02	-0.02	0.13
EBT Excluding Unusual Items	-30.41	-31.04	-0.89	-15.9	33.19	17.17
Asset Writedown	-	-	-	-	-	-0.3
Other Unusual Items	-	-	-	-	-	-0.44
Pretax Income	-30.41	-31.04	-0.89	-15.9	33.19	16.43
Income Tax Expense	-	-	-	-	-	-0.02
Net Income	-30.41	-31.04	-0.89	-15.9	33.19	16.45
Net Income to Common	-30.41	-31.04	-0.89	-15.9	33.19	16.45
Net Income Growth	-	-	-	-	101.78%	-
Shares Outstanding (Basic)	1,201	1,201	1,201	1,201	1,201	1,201
Shares Outstanding (Diluted)	1,201	1,201	1,201	1,201	1,201	1,201
EPS (Basic)	-0.03	-0.03	-0.00	-0.01	0.03	0.01
EPS (Diluted)	-0.03	-0.03	-0.00	-0.01	0.03	0.01
EPS Growth	-	-	-	-	101.78%	-
Dividend Per Share	-	-	-	-	0.001	0.000
Dividend Growth	-	-	-	-	25.00%	-
Gross Margin	-	-	100.00%	-	100.00%	100.00%
Operating Margin	-	-	77.18%	-	91.78%	93.44%
Profit Margin	-	-	-14.69%	-	87.36%	83.43%
EBITDA	-	-	-	-11.72	34.88	18.47
EBITDA Margin	-	-	-	-	91.81%	93.69%
D&A For EBITDA	-	-	-	0.01	0.01	0.05
EBIT	-25.24	-26.89	4.66	-11.73	34.87	18.43
EBIT Margin	-	-	77.18%	-	91.78%	93.44%
Revenue as Reported	-	-	-	-10.32	37.98	19.85

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