Crimson Wine Group, Ltd. (CWGL)

Crimson Wine Group Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Revenue	65.09	72.99	72.4	74.24	68.92
Revenue Growth (YoY)	-10.82%	0.80%	-2.48%	7.73%	7.50%
Cost of Revenue	34.37	37.93	38.72	41.45	39.67
Gross Profit	30.72	35.05	33.68	32.79	29.25
Selling, General & Admin	32.09	34.18	31.67	30.52	28.78
Operating Expenses	32.09	34.18	31.67	30.52	28.78
Operating Income	-1.37	0.87	2.01	2.28	0.47
Interest Expense	-0.74	-0.78	-0.83	-0.93	-1.02
Other Non Operating Income (Expenses)	5.35	1.53	1.22	0.42	0.36
EBT Excluding Unusual Items	3.23	1.63	2.41	1.76	-0.18
Impairment of Goodwill	-1.26	-	-	-	-
Gain (Loss) on Sale of Assets	-1.09	-0.81	-0.04	-0.31	-1.03
Other Unusual Items	-	-	-	-	3.86
Pretax Income	0.88	1.12	4.27	1.46	3.45
Income Tax Expense	0.26	0.27	1.15	0.38	0.29
Net Income	0.61	0.85	3.12	1.08	3.17
Net Income to Common	0.61	0.85	3.12	1.08	3.17
Net Income Growth	-27.97%	-72.75%	189.97%	-65.97%	-
Shares Outstanding (Basic)	21	21	21	22	23
Shares Outstanding (Diluted)	21	21	21	22	23
Shares Change (YoY)	-0.97%	-2.41%	-4.43%	-2.25%	-1.88%
EPS (Basic)	0.03	0.04	0.15	0.05	0.14
EPS (Diluted)	0.03	0.04	0.15	0.05	0.14
EPS Growth	-25.58%	-72.71%	203.41%	-65.19%	-
Free Cash Flow	-2.5	-2.69	-3.1	-0.08	14.2
Free Cash Flow Per Share	-0.12	-0.13	-0.14	-0.00	0.62
Gross Margin	47.19%	48.03%	46.52%	44.17%	42.45%
Operating Margin	-2.11%	1.20%	2.78%	3.06%	0.69%
Profit Margin	0.94%	1.17%	4.31%	1.45%	4.59%
Free Cash Flow Margin	-3.84%	-3.69%	-4.28%	-0.11%	20.60%
EBITDA	6.67	4.21	4.89	5.06	3.34
EBITDA Margin	10.24%	5.76%	6.75%	6.82%	4.85%
D&A For EBITDA	8.04	3.33	2.88	2.79	2.87
EBIT	-1.37	0.87	2.01	2.28	0.47
EBIT Margin	-2.11%	1.20%	2.78%	3.06%	0.69%
Effective Tax Rate	30.02%	24.09%	26.90%	26.13%	8.29%
Advertising Expenses	-	1	0.7	0.7	0.6

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.