AMBIQ Income Statement

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

Millions BRL. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Revenue	3,248	2,590	1,685	822.2	364.28
Revenue Growth (YoY)	25.42%	53.72%	104.92%	125.70%	-
Cost of Revenue	2,770	2,090	1,338	618.69	256.15
Gross Profit	478.78	499.48	347.15	203.51	108.14
Selling, General & Admin	32.29	28.39	26.55	26.84	18.96
Other Operating Expenses	-39.28	110.71	-12.54	-1.36	-0.71
Operating Expenses	-6.99	139.1	14.02	25.48	18.25
Operating Income	485.77	360.38	333.13	178.03	89.89
Interest Expense	-257.99	-162.53	-	-10.04	-6.08
Interest & Investment Income	13.62	15	-	4.54	0.35
Earnings From Equity Investments	-	-	3.63	-	-
Currency Exchange Gain (Loss)	-80.1	-5.75	-	5.47	0.84
Other Non Operating Income (Expenses)	-34.52	-98.07	-103.97	-2	-2.18
Pretax Income	126.78	109.04	232.79	176	82.81
Income Tax Expense	68.02	91.87	44.91	37.86	16.75
Earnings From Continuing Operations	58.76	17.18	187.88	138.14	66.05
Minority Interest in Earnings	-79.32	-79.65	-26.38	-7.03	-4.36
Net Income	-20.56	-62.48	161.49	131.12	61.7
Net Income to Common	-20.56	-62.48	161.49	131.12	61.7
Net Income Growth	-	-	23.17%	112.51%	-
Shares Outstanding (Basic)	55	55	262	49	37
Shares Outstanding (Diluted)	55	55	262	49	37
Shares Change (YoY)	-	-78.84%	438.76%	31.75%	-
EPS (Basic)	-0.37	-1.13	0.62	2.70	1.67
EPS (Diluted)	-0.37	-1.13	0.62	2.70	1.67
EPS Growth	-	-	-77.14%	61.29%	-
Free Cash Flow	286.63	-161.81	240.21	-59.47	10.5
Free Cash Flow Per Share	5.17	-2.92	0.92	-1.22	0.28
Gross Margin	14.74%	19.29%	20.60%	24.75%	29.68%
Operating Margin	14.95%	13.91%	19.77%	21.65%	24.68%
Profit Margin	-0.63%	-2.41%	9.59%	15.95%	16.94%
Free Cash Flow Margin	8.82%	-6.25%	14.26%	-7.23%	2.88%
EBITDA	650.88	483.03	445.16	238.19	110.87
EBITDA Margin	20.04%	18.65%	26.42%	28.97%	30.44%
D&A For EBITDA	165.11	122.65	112.03	60.16	20.99
EBIT	485.77	360.38	333.13	178.03	89.89
EBIT Margin	14.95%	13.91%	19.77%	21.65%	24.68%
Effective Tax Rate	53.65%	84.25%	19.29%	21.51%	20.23%
Advertising Expenses	-	-	-	3.4	4.42

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