GMR Solutions Inc. (GMRS)

GMR Solutions Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023
Revenue	5,740	5,976	5,395
Revenue Growth (YoY)	-3.96%	10.78%	-
Cost of Revenue	3,507	3,537	3,316
Gross Profit	2,233	2,439	2,079
Selling, General & Admin	191.58	170.51	156.51
Other Operating Expenses	866.3	1,204	1,146
Operating Expenses	1,387	1,673	1,617
Operating Income	845.24	766.13	461.97
Interest Expense	-422.67	-499.25	-521.16
Earnings From Equity Investments	2.34	7.21	4.7
Other Non Operating Income (Expenses)	1.04	2.02	5.3
EBT Excluding Unusual Items	425.95	276.11	-49.19
Gain (Loss) on Sale of Investments	-6.2	-	-
Gain (Loss) on Sale of Assets	-17.94	-1.67	-32.24
Legal Settlements	0.85	-20.06	-12.59
Other Unusual Items	-86.14	-139.85	-66.56
Pretax Income	316.53	114.52	-160.59
Income Tax Expense	110.3	94.11	42.07
Net Income	206.23	20.41	-202.66
Preferred Dividends & Other Adjustments	170.46	90.82	-
Net Income to Common	35.76	-70.41	-202.66
Net Income Growth	910.47%	-	-
Shares Outstanding (Basic)	46	36	21
Shares Outstanding (Diluted)	149	36	21
Shares Change (YoY)	318.53%	72.18%	-
EPS (Basic)	0.78	-1.98	-9.79
EPS (Diluted)	0.24	-1.98	-9.79
Free Cash Flow	382.6	-22.41	86.74
Free Cash Flow Per Share	2.57	-0.63	4.19
Gross Margin	38.90%	40.81%	38.53%
Operating Margin	14.73%	12.82%	8.56%
Profit Margin	0.62%	-1.18%	-3.76%
Free Cash Flow Margin	6.67%	-0.38%	1.61%
EBITDA	1,175	1,064	776.42
EBITDA Margin	20.47%	17.80%	14.39%
D&A For EBITDA	329.59	297.8	314.45
EBIT	845.24	766.13	461.97
EBIT Margin	14.73%	12.82%	8.56%
Effective Tax Rate	34.85%	82.18%	-

Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q