The Elmet Group Co. Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024
Period Ending	Oct '26 Oct 2, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024
Revenue	256.96	201.64	190.44
Revenue Growth	28.98%	5.88%	-
Cost of Revenue	191.48	159.6	149.31
Gross Profit	65.48	42.03	41.13
Selling, General & Admin	46.33	23.01	22.36
Research & Development	6.79	3.36	3.7
Operating Expenses	53.12	26.37	26.07
Operating Income	12.36	15.67	15.06
Interest Expense	-3.97	-4.41	-4.84
Other Non Operating Income (Expenses)	2.31	0.13	0.21
EBT Excluding Unusual Items	12.16	11.38	10.44
Merger & Restructuring Charges	-	-	-0.85
Gain (Loss) on Sale of Investments	2.85	0.11	-0.01
Other Unusual Items	-3.59	-3.59	-
Pretax Income	11.42	7.9	9.58
Income Tax Expense	6.42	-0.05	-0.14
Earnings From Continuing Operations	5	7.94	9.72
Earnings From Discontinued Operations	0.65	-1.75	4.29
Net Income to Company	5.65	6.19	14
Minority Interest in Earnings	-1.83	-1.83	-2.21
Net Income	3.83	4.37	11.79
Net Income to Common	3.83	4.37	11.79
Net Income Growth	-0.34%	-62.94%	-
Shares Outstanding (Basic)	30	1	1
Shares Outstanding (Diluted)	30	1	1
Shares Change	3791.74%	-	-
EPS (Basic)	0.13	5.58	15.06
EPS (Diluted)	0.13	5.58	15.06
EPS Growth	-97.44%	-62.94%	-

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024
Period Ending	Oct '26 Oct 2, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024
Free Cash Flow	-57.98	0.31	16.22
Free Cash Flow Per Share	-1.90	0.39	20.72
Gross Margin	25.48%	20.84%	21.60%
Operating Margin	4.81%	7.77%	7.91%
Profit Margin	1.49%	2.17%	6.19%
Free Cash Flow Margin	-22.56%	0.15%	8.52%
EBITDA	19.28	21.72	20.42
EBITDA Margin	7.50%	10.77%	10.72%
D&A For EBITDA	6.91	6.05	5.36
EBIT	12.36	15.67	15.06
EBIT Margin	4.81%	7.77%	7.91%

SEC Filings: 10-K · 10-Q