ESTA 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	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	229.58	211.08	166.03	165.15	161.7	126.68
Revenue Growth (YoY)	34.86%	27.13%	0.53%	2.13%	27.64%	49.61%
Cost of Revenue	68.74	64.77	56.5	58.17	55.11	41.28
Gross Profit	160.84	146.31	109.53	106.98	106.6	85.4
Selling, General & Admin	168.98	165.07	139.81	145.58	125.98	92.23
Research & Development	20.43	20.25	19.71	26.43	20.27	18.32
Total Operating Expenses	189.41	185.32	159.51	172	146.25	110.54
Operating Income	-28.57	-39.01	-49.99	-65.03	-39.66	-25.14
Interest Income	0.2	0.42	1.48	1.02	0.09	0.02
Interest Expense	-26.49	-25.26	-20.83	-15.39	-11.76	-9.06
Other Non-Operating Income (Expense)	3.55	5.82	-15.29	0.82	-21.49	-5.53
Total Non-Operating Income (Expense)	-22.75	-19.01	-34.64	-13.56	-33.17	-14.57
Pretax Income	-51.32	-58.02	-84.63	-78.58	-72.82	-39.71
Provision for Income Taxes	-7.58	-6.96	-0.03	-0.08	2.39	1.43
Net Income	-43.74	-51.06	-84.6	-78.5	-75.21	-41.14
Net Income to Common	-43.74	-51.06	-84.6	-78.5	-75.21	-41.14
Shares Outstanding (Basic)	30	30	28	26	24	24
Shares Outstanding (Diluted)	30	30	28	26	24	24
Shares Change (YoY)	3.23%	5.18%	10.01%	4.67%	2.02%	2.82%
EPS (Basic)	-1.49	-1.72	-3.00	-3.07	-3.08	-1.72
EPS (Diluted)	-1.49	-1.72	-3.00	-3.07	-3.08	-1.72
Shares Outstanding	29.39	29.31	28.79	26.09	24.41	24.08
Free Cash Flow	-41.62	-56.94	-67.04	-111.73	-84.94	-32.81
Free Cash Flow Per Share	-1.41	-1.92	-2.38	-4.36	-3.47	-1.37
Gross Margin	70.06%	69.32%	65.97%	64.78%	65.92%	67.42%
Operating Margin	-12.45%	-18.48%	-30.11%	-39.37%	-24.53%	-19.84%
Profit Margin	-19.05%	-24.19%	-50.95%	-47.53%	-46.51%	-32.47%
FCF Margin	-18.13%	-26.98%	-40.38%	-67.65%	-52.53%	-25.90%
EBITDA	-17.97	-28.53	-42.41	-60.14	-35.32	-21.02
EBITDA Margin	-7.83%	-13.52%	-25.54%	-36.42%	-21.84%	-16.59%
EBIT	-28.57	-39.01	-49.99	-65.03	-39.66	-25.14
EBIT Margin	-12.45%	-18.48%	-30.11%	-39.37%	-24.53%	-19.84%
Effective Tax Rate	14.78%	11.99%	0.04%	0.10%	-3.28%	-3.59%

Updated May 8, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q