AEIS Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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	1,799	1,482	1,656	1,845	1,456
Revenue Growth (YoY)	21.38%	-10.50%	-10.27%	26.75%	2.83%
Cost of Revenue	1,121	952.7	1,063	1,170	923.63
Gross Profit	677.4	529.3	592.4	675.51	532.32
Selling, General & Admin	242.4	224.6	221	218.46	192
Depreciation & Amortization Expenses	22.1	26	28.3	26.11	22.06
Research & Development	232.4	211.8	202.4	191.02	161.83
Other Operating Expenses	12.5	30.3	27	6.81	4.75
Total Operating Expenses	509.4	492.7	478.7	442.41	380.64
Operating Income	168	36.6	113.7	233.1	151.68
Interest Income	26.6	42.9	27.1	4.15	0.45
Interest Expense	-16.7	-25.1	-16.6	-7.33	-3.58
Other Non-Operating Income (Expense)	-9.2	-2	-1.7	11.82	0.15
Total Non-Operating Income (Expense)	0.7	15.8	8.8	8.65	-2.97
Pretax Income	168.7	52.4	122.5	241.74	148.71
Provision for Income Taxes	-	-	-	39.85	14
Net Income	148.4	54.2	128.3	199.66	134.74
Minority Interest in Earnings	-	-	-	0.02	0.04
Earnings From Discontinued Operations	-0.9	-2.1	-2.5	-2.22	0.07
Net Income to Common	148.4	54.2	128.3	199.66	134.74
Net Income Growth	173.80%	-57.76%	-35.74%	48.19%	0.04%
Shares Outstanding (Basic)	38	38	38	37	38
Shares Outstanding (Diluted)	39	38	38	38	38
Shares Change (YoY)	2.12%	-	0.21%	-1.65%	-0.48%
EPS (Basic)	3.95	1.45	3.42	5.39	3.53
EPS (Diluted)	3.84	1.43	3.40	5.35	3.51
EPS Growth	168.53%	-57.94%	-36.45%	52.42%	-
Shares Outstanding	37.8	37.7	37.3	37.43	37.59
Free Cash Flow	125.9	74	147.9	124.7	118.71
Free Cash Flow Growth	70.14%	-49.97%	18.60%	5.05%	-28.00%
Free Cash Flow Per Share	3.26	1.96	3.91	3.31	3.10
Dividends Per Share	0.400	0.400	0.400	0.400	0.400
Gross Margin	37.66%	35.72%	35.78%	36.60%	36.56%
Operating Margin	9.34%	2.47%	6.87%	12.63%	10.42%
Profit Margin	8.30%	3.80%	7.90%	10.94%	9.25%
FCF Margin	7.00%	4.99%	8.93%	6.76%	8.15%
EBITDA	230	105.1	180.2	293.39	204.57
EBITDA Margin	12.79%	7.09%	10.88%	15.90%	14.05%
EBIT	168	36.6	113.7	233.1	151.68
EBIT Margin	9.34%	2.47%	6.87%	12.63%	10.42%
Effective Tax Rate	0.00%	0.00%	0.00%	16.48%	9.42%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q