FSI Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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	38.52	38.23	38.32	45.84	34.42
Revenue Growth (YoY)	0.73%	-0.24%	-16.39%	33.19%	9.58%
Cost of Revenue	25.98	25	27.88	31.97	23.02
Gross Profit	12.54	13.24	10.44	13.87	11.4
Selling, General & Admin	8.35	7.39	6.82	6.7	5.77
Research & Development	0.62	0.33	0.16	0.1	0.12
Other Operating Expenses	1.39	-	-0.04	0.02	0.03
Total Operating Expenses	10.36	7.72	6.94	6.82	5.91
Operating Income	4.6	5.52	3.5	7.05	5.48
Interest Income	0.15	0.2	0.11	0.13	0.08
Other Non-Operating Income (Expense)	-1.48	-0.76	0.01	0.68	1.09
Total Non-Operating Income (Expense)	-1.33	-0.56	0.12	0.81	1.17
Pretax Income	3.27	4.95	3.62	7.86	6.65
Provision for Income Taxes	0.9	0.85	-0.13	0.15	2.36
Net Income	0.79	3.04	2.78	7.02	3.45
Minority Interest in Earnings	1.58	1.06	0.98	0.69	0.85
Net Income to Common	0.79	3.04	2.78	7.02	3.45
Net Income Growth	-74.10%	9.46%	-60.47%	103.57%	15.86%
Shares Outstanding (Basic)	13	12	12	12	13
Shares Outstanding (Diluted)	14	13	12	12	13
Shares Change (YoY)	7.21%	1.53%	0.18%	-0.31%	1.65%
EPS (Basic)	0.06	0.24	0.22	0.57	0.28
EPS (Diluted)	0.06	0.24	0.22	0.56	0.28
EPS Growth	-75.00%	9.09%	-60.71%	100.00%	16.67%
Shares Outstanding	12.72	12.52	12.44	12.38	12.36
Free Cash Flow	-0.59	0.6	1.13	-0.5	3.75
Free Cash Flow Growth	-	-46.37%	-	-	-18.84%
Free Cash Flow Per Share	-0.04	0.05	0.09	-0.04	0.30
Gross Margin	32.56%	34.63%	27.25%	30.25%	33.11%
Operating Margin	11.95%	14.43%	9.14%	15.38%	15.93%
Profit Margin	6.15%	10.73%	9.80%	16.83%	12.48%
FCF Margin	-1.54%	1.58%	2.94%	-1.10%	10.91%
EBITDA	6.57	7.47	5.19	8.38	6.72
EBITDA Margin	17.05%	19.54%	13.54%	18.28%	19.51%
EBIT	4.6	5.52	3.5	7.05	5.48
EBIT Margin	11.95%	14.43%	9.14%	15.38%	15.93%
Effective Tax Rate	27.53%	17.19%	-3.66%	1.86%	35.43%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q