Spackman Equities Group Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '25 Mar 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	4.15	5.65	14.12	16.16	10.2
Revenue Growth (YoY)	-74.32%	-60.01%	-12.61%	58.41%	-
Cost of Revenue	3.04	4.2	10.92	12.44	7.99
Gross Profit	1.11	1.45	3.2	3.72	2.21
Selling, General & Admin	1.88	1.72	1.94	1.95	1.77
Other Operating Expenses	0.04	0.01	0.01	-0.04	-0.02
Operating Expenses	2.27	2.09	2.36	1.9	1.74
Operating Income	-1.17	-0.64	0.84	1.82	0.47
Interest Expense	-0.04	-0.04	-0.03	-0.03	-0.04
Interest & Investment Income	0.06	0.06	0.09	0.02	0.02
Currency Exchange Gain (Loss)	0.09	0.09	0.01	0.04	0.07
EBT Excluding Unusual Items	-1.06	-0.53	0.91	1.84	0.52
Impairment of Goodwill	-	-	-	-	-0.16
Gain (Loss) on Sale of Investments	-0.82	-0.1	0	-	-
Gain (Loss) on Sale of Assets	0.01	0.01	-	0.46	0.01
Asset Writedown	-	-	-	-	-0.09
Other Unusual Items	-2.05	-2.05	-	-	-
Pretax Income	-3.91	-2.67	0.92	2.3	0.28
Income Tax Expense	0.06	0.1	0.23	0.35	0.15
Net Income	-3.97	-2.77	0.68	1.95	0.13
Net Income to Common	-3.97	-2.77	0.68	1.95	0.13
Net Income Growth	-	-	-64.83%	1345.37%	-
Shares Outstanding (Basic)	217	205	201	2	2
Shares Outstanding (Diluted)	217	205	201	2	2
Shares Change (YoY)	9785.38%	1.91%	9023.05%	-	-
EPS (Basic)	-0.02	-0.01	0.00	0.88	0.06
EPS (Diluted)	-0.02	-0.01	0.00	0.88	0.06
EPS Growth	-	-	-99.61%	1345.39%	-
Free Cash Flow	-1.96	-2.74	-0.68	1.44	1.68
Free Cash Flow Per Share	-0.01	-0.01	-0.00	0.65	0.76
Gross Margin	26.68%	25.63%	22.69%	23.04%	21.71%
Operating Margin	-28.09%	-11.32%	5.95%	11.25%	4.63%
Profit Margin	-95.64%	-49.09%	4.84%	12.04%	1.32%
Free Cash Flow Margin	-47.17%	-48.60%	-4.78%	8.91%	16.42%
EBITDA	-0.98	-0.45	1.01	1.87	0.55
EBITDA Margin	-23.69%	-8.02%	7.15%	11.59%	5.38%
D&A For EBITDA	0.18	0.19	0.17	0.06	0.08
EBIT	-1.17	-0.64	0.84	1.82	0.47
EBIT Margin	-28.09%	-11.32%	5.95%	11.25%	4.63%
Effective Tax Rate	-	-	25.27%	15.23%	52.74%

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