CinemaONE Income Statement

Financials in millions TTD. Fiscal year is October - September.

Millions TTD. Fiscal year is Oct - Sep.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Sep '25 Sep 30, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022	Sep '21 Sep 30, 2021
Revenue	18.21	18.83	19	17.02	9.72	2.07
Revenue Growth (YoY)	-4.78%	-0.91%	11.65%	75.15%	368.88%	-65.48%
Cost of Revenue	6.3	6.59	7.53	6.53	4.36	2.01
Gross Profit	11.91	12.24	11.48	10.49	5.36	0.06
Selling, General & Admin	13.4	13.8	12.87	8.61	5.85	6.88
Other Operating Expenses	-	-	-	-	-0.09	-
Operating Expenses	13.4	13.8	12.87	8.61	5.75	6.88
Operating Income	-1.49	-1.55	-1.39	1.88	-0.4	-6.81
Interest Expense	-6.96	-6.96	-5.11	-2.93	-2.05	-1.86
Interest & Investment Income	0.13	0.13	0.14	0.21	0.16	0.17
Currency Exchange Gain (Loss)	0.12	0.12	-0.11	-	0.05	0.09
Other Non Operating Income (Expenses)	-0	-	-0.18	-	-	-
EBT Excluding Unusual Items	-8.21	-8.27	-6.66	-0.84	-2.24	-8.41
Other Unusual Items	-	-	-	-	0.38	0.35
Pretax Income	-8.21	-8.27	-6.66	-0.84	-1.86	-8.07
Income Tax Expense	0.93	0.96	0.76	-0.16	-0.44	-1.07
Earnings From Continuing Operations	-9.14	-9.23	-7.42	-0.69	-1.42	-7
Minority Interest in Earnings	1.36	1.36	-0.13	-0.08	-	-
Net Income	-7.78	-7.87	-7.54	-0.77	-1.42	-7
Net Income to Common	-7.78	-7.87	-7.54	-0.77	-1.42	-7
Shares Outstanding (Basic)	-	8	8	8	6	6
Shares Outstanding (Diluted)	-	8	8	8	6	6
Shares Change (YoY)	-	-	-	25.00%	-	-
EPS (Basic)	-	-0.98	-0.94	-0.10	-0.22	-1.09
EPS (Diluted)	-	-0.98	-0.94	-0.10	-0.22	-1.09
Free Cash Flow	7.58	9.18	6.08	-3.46	0.91	-0.66
Free Cash Flow Per Share	-	1.15	0.76	-0.43	0.14	-0.10
Gross Margin	65.42%	65.02%	60.39%	61.65%	55.15%	3.04%
Operating Margin	-8.21%	-8.26%	-7.32%	11.03%	-4.08%	-328.79%
Profit Margin	-42.72%	-41.81%	-39.70%	-4.52%	-14.62%	-337.65%
Free Cash Flow Margin	41.63%	48.74%	32.01%	-20.30%	9.41%	-31.70%
EBITDA	4.28	4.14	4.15	5.99	2.35	-2.97
EBITDA Margin	23.53%	21.99%	21.83%	35.22%	24.23%	-143.20%
D&A For EBITDA	5.78	5.69	5.54	4.12	2.75	3.85
EBIT	-1.49	-1.55	-1.39	1.88	-0.4	-6.81
EBIT Margin	-8.21%	-8.26%	-7.32%	11.03%	-4.08%	-

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