Everspin Technologies, Inc. (LON:0IJ3)

Everspin Technologies Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	51.68	50.4	63.77	59.99	55.15	42.03
Revenue Growth (YoY)	-11.27%	-20.96%	6.30%	8.77%	31.20%	12.07%
Cost of Revenue	25.4	24.28	26.52	26.04	22.07	23.94
Gross Profit	26.27	26.13	37.25	33.95	33.07	18.09
Selling, General & Admin	20.09	19.53	19.58	16.61	15.41	14.76
Research & Development	13.75	13.69	11.78	11.11	12.63	10.9
Operating Expenses	33.84	33.22	31.36	27.72	28.04	25.65
Operating Income	-7.57	-7.09	5.89	6.23	5.04	-7.56
Interest Expense	-0.03	-	-0.06	-0.27	-0.55	-0.67
Other Non Operating Income (Expenses)	9.13	7.83	1.41	0.19	-0.14	-0.02
EBT Excluding Unusual Items	1.54	0.74	7.24	6.14	4.35	-8.25
Other Unusual Items	-	-	1.8	-	-	-
Pretax Income	1.54	0.74	9.04	6.14	4.35	-8.25
Income Tax Expense	-0.11	-0.04	-0.02	0.01	0	0.26
Net Income	1.65	0.78	9.05	6.13	4.34	-8.51
Net Income to Common	1.65	0.78	9.05	6.13	4.34	-8.51
Net Income Growth	-3.11%	-91.37%	47.69%	41.12%	-	-
Shares Outstanding (Basic)	22	22	21	20	19	19
Shares Outstanding (Diluted)	23	22	21	21	20	19
Shares Change (YoY)	5.05%	3.69%	2.85%	4.03%	6.33%	8.46%
EPS (Basic)	0.07	0.04	0.44	0.30	0.22	-0.45
EPS (Diluted)	0.07	0.04	0.42	0.29	0.22	-0.45
EPS Growth	2.00%	-91.46%	43.75%	33.59%	-	-
Free Cash Flow	8.42	4.05	11.72	6.71	8.33	-3.24
Free Cash Flow Per Share	0.37	0.18	0.55	0.32	0.42	-0.17
Gross Margin	50.84%	51.84%	58.41%	56.59%	59.97%	43.04%
Operating Margin	-14.64%	-14.07%	9.23%	10.38%	9.13%	-17.99%
Profit Margin	3.19%	1.55%	14.20%	10.22%	7.88%	-20.25%
Free Cash Flow Margin	16.28%	8.04%	18.39%	11.18%	15.10%	-7.72%
EBITDA	-5.03	-5.46	7.09	7.21	6.49	-5.58
EBITDA Margin	-9.74%	-10.83%	11.12%	12.02%	11.77%	-13.28%
D&A For EBITDA	2.53	1.63	1.21	0.98	1.46	1.98
EBIT	-7.57	-7.09	5.89	6.23	5.04	-7.56
EBIT Margin	-14.64%	-14.07%	9.23%	10.38%	9.13%	-17.99%
Effective Tax Rate	-	-	-	0.23%	0.09%	-
Revenue as Reported	51.68	50.4	63.77	59.99	55.15	42.03

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