AIOS Tech Inc. (AIOS)

AIOS Tech Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	238.75	340.22	386.67	234.17	160.2	42.19
Revenue Growth (YoY)	-43.08%	-12.01%	65.12%	46.18%	279.71%	1570.55%
Cost of Revenue	214.45	308.71	346.16	196.35	105.62	19.74
Gross Profit	24.29	31.51	40.51	37.82	54.58	22.45
Selling, General & Admin	20.65	20.75	12.38	12.49	13.96	11.37
Research & Development	1.47	1.41	1.09	1.56	1.6	0.82
Other Operating Expenses	0.48	0.6	0.53	0.77	0.53	0.23
Operating Expenses	27.89	27.8	16.22	19.34	16.39	12.42
Operating Income	-3.6	3.71	24.29	18.49	38.19	10.03
Interest & Investment Income	0.86	1.66	2.56	2.79	2.12	0.59
Other Non Operating Income (Expenses)	-0.04	0.32	2.16	2.02	0.46	0.24
EBT Excluding Unusual Items	-2.78	5.69	29.01	23.3	40.78	10.86
Impairment of Goodwill	-17.5	-0.13	-5.49	-0.78	-	-
Pretax Income	-76.07	5.56	23.52	22.52	40.78	10.86
Income Tax Expense	3.21	4.53	5.82	4.74	10.27	0.94
Earnings From Continuing Operations	-79.28	1.04	17.7	17.78	30.51	9.92
Earnings From Discontinued Operations	4.86	4.86	-	-	-	-22.97
Net Income to Company	-74.42	5.9	17.7	17.78	30.51	-13.05
Minority Interest in Earnings	-0.09	-0.11	-0.13	-0.16	-0.13	-0.04
Net Income	-74.51	5.79	17.58	17.62	30.38	-13.09
Net Income to Common	-74.51	5.79	17.58	17.62	30.38	-13.09
Net Income Growth	-	-67.07%	-0.24%	-42.00%	-	-
Shares Outstanding (Basic)	4	4	4	4	2	2
Shares Outstanding (Diluted)	4	4	4	4	2	2
Shares Change (YoY)	10.56%	2.77%	-1.07%	85.35%	15.71%	14.25%
EPS (Basic)	-17.08	1.43	4.46	4.42	14.13	-7.04
EPS (Diluted)	-17.08	1.43	4.46	4.42	14.13	-7.04
EPS Growth	-	-67.96%	0.84%	-68.71%	-	-
Free Cash Flow	-43.14	-75.71	35	-29.61	23.67	2.48
Free Cash Flow Per Share	-9.89	-18.68	8.87	-7.43	11.01	1.33
Gross Margin	10.17%	9.26%	10.48%	16.15%	34.07%	53.21%
Operating Margin	-1.51%	1.09%	6.28%	7.89%	23.84%	23.77%
Profit Margin	-31.21%	1.70%	4.55%	7.52%	18.96%	-31.03%
Free Cash Flow Margin	-18.07%	-22.25%	9.05%	-12.64%	14.78%	5.88%
EBITDA	-2.12	5.43	26.53	20.6	40.37	11.71
EBITDA Margin	-0.89%	1.59%	6.86%	8.80%	25.20%	27.77%
D&A For EBITDA	1.48	1.72	2.24	2.11	2.18	1.69
EBIT	-3.6	3.71	24.29	18.49	38.19	10.03
EBIT Margin	-1.51%	1.09%	6.28%	7.89%	23.84%	23.77%
Effective Tax Rate	-	81.38%	24.73%	21.05%	25.19%	8.67%
Revenue as Reported	238.75	340.22	386.67	234.17	160.2	42.19

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