Data Storage 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	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Revenue	20.06	25.37	24.96	23.87	14.88	9.32
Revenue Growth (YoY)	2.05%	1.65%	4.56%	60.46%	59.60%	9.87%
Cost of Revenue	11.25	14.27	15.38	15.79	8.46	5.43
Gross Profit	8.81	11.1	9.58	8.08	6.42	3.9
Selling, General & Admin	10.52	11.02	9.74	9.84	7.18	3.9
Other Operating Expenses	-	-	-	2.32	-	-
Total Operating Expenses	10.52	11.02	9.74	12.16	7.18	3.9
Operating Income	-1.71	0.08	-0.17	-4.08	-0.77	-0
Interest Income	0.55	0.59	0.54	0.01	-	0
Interest Expense	-0.07	-0.12	-0.07	-0.14	-0.13	-0.18
Other Non-Operating Income (Expense)	-0.02	-0	-	-0.2	0.75	0.35
Total Non-Operating Income (Expense)	0.46	0.47	0.47	-0.33	0.63	0.17
Pretax Income	-1.24	0.55	0.3	-4.41	-0.14	0.17
Provision for Income Taxes	-1.07	-0.04	-	-	0.4	-
Net Income	16.36	0.52	0.38	-4.36	0.2	0.06
Minority Interest in Earnings	0.01	-0.01	-0.08	-0.05	-0.01	-0.03
Net Income Attributable to Preferred Dividends	-	-	-	-	0.06	0.14
Earnings From Discontinued Operations	16.65	-	-	-	-	-
Net Income to Common	16.36	0.52	0.38	-4.36	0.2	0.06
Net Income Growth	10101.99%	37.12%	-	-	268.93%	-
Shares Outstanding (Basic)	7	7	7	7	5	3
Shares Outstanding (Diluted)	7	7	7	7	6	3
Shares Change (YoY)	-0.46%	-1.03%	9.58%	6.86%	88.36%	5.06%
EPS (Basic)	2.29	0.08	0.06	-0.64	0.04	0.02
EPS (Diluted)	2.19	0.07	0.05	-0.64	0.03	0.02
EPS Growth	10850.00%	40.00%	-	-	50.00%	-
Free Cash Flow	-0.05	-0.06	2.33	0.54	-0.82	0.93
Free Cash Flow Growth	-	-	333.89%	-	-	22.43%
Free Cash Flow Per Share	-0.01	-0.01	0.31	0.08	-0.13	0.28
Gross Margin	43.92%	43.76%	38.37%	33.86%	43.14%	41.80%
Operating Margin	-8.50%	0.31%	-0.67%	-17.08%	-5.16%	-0.01%
Profit Margin	78.55%	2.02%	1.20%	-18.47%	1.75%	1.86%
FCF Margin	-0.26%	-0.24%	9.33%	2.25%	-5.49%	9.97%
EBITDA	-1.35	1.43	1.13	-2.85	0.52	1.03
EBITDA Margin	-6.71%	5.64%	4.54%	-11.94%	3.48%	11.07%
EBIT	-1.71	0.08	-0.17	-4.08	-0.77	-0
EBIT Margin	-8.50%	0.31%	-0.67%	-17.08%	-5.16%	-0.01%
Effective Tax Rate	66.66%	-7.07%	0.00%	0.00%	-286.04%	0.00%

Updated Nov 19, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q