Firefly Aerospace Inc. (FLY)

United States Steel Income Statement

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

Year Ending	TTM	Dec 31, 2024	Dec 31, 2023
Revenue	108.33	60.79	55.24
Revenue Growth (YoY)	-	10.06%	-
Cost of Revenue	-	72.16	28.64
Gross Profit	-7.22	-11.37	26.6
Selling, General & Admin	-	46.85	40.61
Research & Development	-	149.5	117.87
Other Operating Expenses	0	1.74	-0
Operating Expenses	-	198.09	158.48
Operating Income	-218.86	-209.45	-131.88
Interest Expense / Income	21.78	20.37	3.96
Other Expense / Income	-2.19	1.31	-0.38
Pretax Income	-280.1	-265.81	-156.27
Net Income	-238.46	-231.13	-135.46
Preferred Dividends	41.65	34.68	20.81
Net Income Common	-280.1	-265.81	-156.27
Free Cash Flow	-184.45	-190.35	-170.68
Gross Margin	-6.67%	-18.70%	48.16%
Operating Margin	-202.03%	-344.54%	-238.75%
Profit Margin	-258.56%	-437.24%	-282.92%
Free Cash Flow Margin	-170.27%	-313.11%	-309.01%
EBITDA	-243.27	-232.89	-147.6
EBITDA Margin	-224.57%	-383.10%	-267.22%
Depreciation & Amortization	15.05	12.55	4.71
EBIT	-258.32	-245.44	-152.31
EBIT Margin	-238.45%	-403.73%	-275.75%

Source: IPO financials are sourced from S-1 and S-1/A filings submitted to the Securities and Exchange Commission (SEC).