Tantalus Systems Holding 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
Revenue	57.3	54.11	44.31	42.15	39.6	32.17
Revenue Growth (YoY)	22.39%	22.12%	5.13%	6.42%	23.10%	-2.66%
Cost of Revenue	26.33	24.52	20.29	20.29	20.71	17.82
Gross Profit	30.98	29.59	24.02	21.86	18.9	14.35
Selling, General & Admin	20.85	20.54	16.53	14.4	15.12	13.62
Research & Development	7.63	6.88	7	7.91	7.57	5.43
Operating Expenses	30.15	29.09	25.28	24.15	24.59	20.59
Operating Income	0.83	0.5	-1.26	-2.29	-5.69	-6.24
Interest Expense	-1.04	-1.17	-1.59	-1.43	-0.95	-0.53
Interest & Investment Income	0.24	0.1	-	-	-	-
Currency Exchange Gain (Loss)	-0.61	-0.33	0.23	-0.21	0.68	-0.11
Other Non Operating Income (Expenses)	0	-	-	-0.08	-0.12	-0.1
EBT Excluding Unusual Items	-0.58	-0.9	-2.62	-4.01	-6.08	-6.98
Other Unusual Items	0.02	0.02	-	2.33	-	-
Pretax Income	-0.57	-0.88	-2.62	-1.67	-6.08	-6.98
Income Tax Expense	0.18	0.11	0.01	0.01	-0.88	0.04
Net Income	-0.75	-0.99	-2.63	-1.69	-5.2	-7.02
Net Income to Common	-0.75	-0.99	-2.63	-1.69	-5.2	-7.02
Shares Outstanding (Basic)	52	51	48	45	44	40
Shares Outstanding (Diluted)	52	51	48	45	44	40
Shares Change (YoY)	4.15%	5.80%	8.50%	0.22%	10.39%	16.07%
EPS (Basic)	-0.01	-0.02	-0.05	-0.04	-0.12	-0.17
EPS (Diluted)	-0.02	-0.02	-0.05	-0.04	-0.12	-0.17
Free Cash Flow	5.51	3.96	2.23	-1.11	-3.58	-4.16
Free Cash Flow Per Share	0.11	0.08	0.05	-0.03	-0.08	-0.10
Gross Margin	54.06%	54.69%	54.21%	51.86%	47.71%	44.61%
Operating Margin	1.45%	0.93%	-2.85%	-5.42%	-14.37%	-19.40%
Profit Margin	-1.30%	-1.83%	-5.93%	-4.00%	-13.12%	-21.82%
Free Cash Flow Margin	9.62%	7.32%	5.03%	-2.63%	-9.03%	-12.94%
EBITDA	1.94	1.6	-0.15	-1.11	-4.58	-5.43
EBITDA Margin	3.38%	2.95%	-0.34%	-2.63%	-11.57%	-16.89%
D&A For EBITDA	1.11	1.09	1.11	1.18	1.11	0.81
EBIT	0.83	0.5	-1.26	-2.29	-5.69	-6.24
EBIT Margin	1.45%	0.93%	-2.85%	-5.42%	-14.37%	-19.40%

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