IDW Media Holdings, Inc. (IDWM)

IDW Media Holdings Income Statement

Financials in millions USD. Fiscal year is November - October.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jan 31, 2026	Oct 31, 2025	Oct 31, 2024	Oct 31, 2023	Oct 31, 2022	Oct 31, 2021
Revenue	23.79	23.16	26.47	26.71	36.09	32.43
Revenue Growth (YoY)	-6.89%	-12.52%	-0.90%	-26.00%	11.31%	-15.03%
Cost of Revenue	13.32	13.12	15.25	15.02	16.5	21.78
Gross Profit	10.48	10.04	11.22	11.69	19.59	10.64
Selling, General & Admin	10.52	11.43	12.3	15.68	19.93	19.08
Operating Expenses	10.8	11.72	12.61	16.65	20.28	19.33
Operating Income	-0.32	-1.68	-1.4	-4.96	-0.69	-8.69
Interest Expense	-	-	-	-	-0.01	-
Interest & Investment Income	0.27	0.28	0.13	0.08	-	0.12
Other Non Operating Income (Expenses)	-	-	-	-	-0.05	2.33
EBT Excluding Unusual Items	-0.05	-1.4	-1.27	-4.88	-0.75	-6.23
Gain (Loss) on Sale of Assets	-0.01	-0.01	-0.12	-0.05	-	-
Pretax Income	-0.06	-1.41	-1.4	-4.93	-0.75	-6.23
Earnings From Continuing Operations	-0.06	-1.41	-1.4	-4.93	-0.75	-6.23
Earnings From Discontinued Operations	-	-	-	-	-	0.84
Net Income to Company	-0.06	-1.41	-1.4	-4.93	-0.75	-5.39
Net Income	-0.06	-1.41	-1.4	-4.93	-0.75	-5.39
Net Income to Common	-0.06	-1.41	-1.4	-4.93	-0.75	-5.39
Shares Outstanding (Basic)	0	0	0	0	0	0
Shares Outstanding (Diluted)	0	0	0	0	0	0
Shares Change (YoY)	27.13%	44.77%	30.81%	1.88%	21.13%	18.63%
EPS (Basic)	-0.25	-5.65	-8.11	-37.48	-5.80	-50.61
EPS (Diluted)	-0.25	-5.65	-8.11	-37.48	-5.80	-50.61
Free Cash Flow	-0.47	-0.88	0.83	-6.42	-7.52	9.81
Free Cash Flow Per Share	-1.86	-3.55	4.84	-48.79	-58.25	92.02
Gross Margin	44.03%	43.36%	42.38%	43.78%	54.27%	32.82%
Operating Margin	-1.36%	-7.27%	-5.27%	-18.56%	-1.90%	-26.78%
Profit Margin	-0.26%	-6.08%	-5.27%	-18.45%	-2.07%	-16.63%
Free Cash Flow Margin	-1.97%	-3.81%	3.15%	-24.02%	-20.83%	30.24%
EBITDA	-0.04	-1.39	-1.08	-3.99	-0.34	-8.44
EBITDA Margin	-0.18%	-6.02%	-4.09%	-14.92%	-0.95%	-26.03%
D&A For EBITDA	0.28	0.29	0.31	0.97	0.34	0.25
EBIT	-0.32	-1.68	-1.4	-4.96	-0.69	-8.69
EBIT Margin	-1.36%	-7.27%	-5.27%	-18.56%	-1.90%	-26.78%
Advertising Expenses	-	0.92	0.78	0.6	0.36	0.33

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