FOA 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 2020
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 '20 Dec 31, 2020
Revenue	451.88	497.43	394.36	234.25	52.76	1,797
Revenue Growth (YoY)	5.29%	26.14%	68.35%	343.98%	-97.06%	101.57%
Gross Profit	451.88	497.43	394.36	234.25	52.76	1,797
Selling, General & Admin	258.23	245.47	237.25	292.42	291.06	1,297
Depreciation & Amortization Expenses	38.79	38.6	38.95	42.37	42.03	-
Other Operating Expenses	91.51	85.47	68.42	66.52	94.67	-
Total Operating Expenses	388.53	369.53	344.62	401.3	427.75	1,297
Operating Income	63.35	127.9	49.75	-167.05	-374.99	500.26
Total Non-Operating Income (Expense)	4.31	-14.8	-6.93	0.21	31.99	-
Pretax Income	67.66	113.1	42.82	-166.84	-343	500.26
Provision for Income Taxes	0.41	3.52	2.4	-	-	2.34
Net Income	47.79	38.7	10.76	-166.84	-343	497.91
Minority Interest in Earnings	6.11	57.8	20.2	-	-	-
Earnings From Discontinued Operations	-0.62	-6.54	-4.73	-	-	-
Net Income to Common	47.79	38.7	10.76	-166.84	-343	497.91
Net Income Growth	-43.18%	259.60%	-	-	-	549.76%
Shares Outstanding (Basic)	9	10	10	22	11	-
Shares Outstanding (Diluted)	22	27	23	22	11	-
Shares Change (YoY)	-8.54%	15.06%	4.94%	102.89%	-	-
EPS (Basic)	2.70	4.72	1.57	-7.48	-30.60	-
EPS (Diluted)	0.40	3.74	1.18	-7.48	-31.20	-
EPS Growth	-89.50%	216.95%	-	-	-	-
Shares Outstanding	8.55	7.9	9.93	9.63	6.34	-
Free Cash Flow	-	-429.75	-423.82	-71.57	1,408	-0.74
Free Cash Flow Per Share	-	-15.96	-18.11	-3.21	128.06	-
Gross Margin	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%
Operating Margin	14.02%	25.71%	12.61%	-71.31%	-710.72%	27.84%
Profit Margin	14.73%	20.71%	9.05%	-71.22%	-650.09%	27.71%
FCF Margin	-	-86.39%	-107.47%	-30.55%	2668.24%	-0.04%
EBITDA	63.35	166.5	88.69	-119.51	-310	500.26
EBITDA Margin	14.02%	33.47%	22.49%	-51.02%	-587.55%	27.84%
EBIT	63.35	127.9	49.75	-167.05	-374.99	500.26
EBIT Margin	14.02%	25.71%	12.61%	-71.31%	-710.72%	27.84%
Effective Tax Rate	0.60%	3.11%	5.60%	0.00%	0.00%	0.47%

Updated May 5, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q