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	Jul '26 Jul 3, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024
Revenue	228.53	201.64	190.44
Revenue Growth	-	5.88%	-
Cost of Revenue	176.8	159.6	149.31
Gross Profit	51.73	42.03	41.13
Selling, General & Admin	40.43	23.01	22.36
Research & Development	6.71	3.36	3.7
Operating Expenses	47.13	26.37	26.07
Operating Income	4.6	15.67	15.06
Interest Expense	-3.91	-4.41	-4.84
Other Non Operating Income (Expenses)	2.55	0.13	0.21
EBT Excluding Unusual Items	3.23	11.38	10.44
Merger & Restructuring Charges	-	-	-0.85
Gain (Loss) on Sale of Investments	1.21	0.11	-0.01
Other Unusual Items	-4.39	-3.59	-
Pretax Income	0.05	7.9	9.58
Income Tax Expense	0.92	-0.05	-0.14
Earnings From Continuing Operations	-0.87	7.94	9.72
Earnings From Discontinued Operations	-0.2	-1.75	4.29
Net Income to Company	-1.07	6.19	14
Minority Interest in Earnings	-1.83	-1.83	-2.21
Net Income	-2.89	4.37	11.79
Net Income to Common	-2.89	4.37	11.79
Net Income Growth	-	-62.94%	-
Shares Outstanding (Basic)	30	1	1
Shares Outstanding (Diluted)	30	1	1
Shares Change	-	-	-
EPS (Basic)	-0.10	5.58	15.06
EPS (Diluted)	-0.10	5.58	15.06
EPS Growth	-	-62.94%	-

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024
Period Ending	Jul '26 Jul 3, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024
Free Cash Flow	-12.09	0.31	16.22
Free Cash Flow Per Share	-0.40	0.39	20.72
Gross Margin	22.64%	20.84%	21.60%
Operating Margin	2.01%	7.77%	7.91%
Profit Margin	-1.27%	2.17%	6.19%
Free Cash Flow Margin	-5.29%	0.15%	8.52%
EBITDA	11.21	21.72	20.42
EBITDA Margin	4.91%	10.77%	10.72%
D&A For EBITDA	6.61	6.05	5.36
EBIT	4.6	15.67	15.06
EBIT Margin	2.01%	7.77%	7.91%

SEC Filings: 10-K · 10-Q