Grandstand 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	Jun '26 Jun 30, 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	163.42	165.45	127.18	108.65	76.51	42.32
Revenue Growth	10.68%	30.09%	17.05%	42.02%	80.77%	51.26%
Cost of Revenue	22.32	15.26	7.54	9.11	2.96	-
Gross Profit	141.1	150.19	119.65	99.54	73.55	42.32
Selling, General & Admin	117.93	114.5	81.34	68.52	59.48	28.46
Operating Expenses	117.8	114.83	81.82	69.43	60.28	28.36
Operating Income	23.3	35.35	37.83	30.11	13.27	13.96
Interest Expense	-8.71	-7.39	-1.51	-0.17	-0.65	-0.67
Interest & Investment Income	0.06	0.1	0.14	0.26	-	-
Currency Exchange Gain (Loss)	-0.07	7.72	1.32	-0.92	2.1	1.54
Other Non Operating Income (Expenses)	-2.07	-1.05	-1.47	-0.81	-0.43	-0.1
EBT Excluding Unusual Items	12.51	34.73	36.3	28.47	14.29	14.73
Merger & Restructuring Charges	-8.13	-5.46	-2.15	-1.19	-0.54	-0.52
Asset Writedown	-14.01	-14.01	-	-	-	-
Other Unusual Items	-25.72	-47.68	-	-7.14	-10.85	-2.05
Pretax Income	-35.34	-32.41	34.15	20.14	2.9	12.16
Income Tax Expense	1.21	0.52	3.47	1.88	0.51	-0.29
Net Income	-36.55	-32.93	30.68	18.26	2.39	12.45
Net Income to Common	-36.55	-32.93	30.68	18.26	2.39	12.45
Net Income Growth	-	-	68.01%	664.02%	-80.81%	-17.81%
Shares Outstanding (Basic)	35	35	36	37	36	31
Shares Outstanding (Diluted)	35	35	36	39	38	34
Shares Change	-1.44%	-2.36%	-5.72%	0.86%	13.23%	9.28%
EPS (Basic)	-1.03	-0.93	0.85	0.49	0.07	0.40
EPS (Diluted)	-1.03	-0.93	0.84	0.47	0.06	0.37
EPS Growth	-	-	78.72%	683.35%	-83.78%	-24.49%

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 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
Free Cash Flow	3.11	18.24	36.31	17.46	18.43	13.69
Free Cash Flow Per Share	0.09	0.51	1.00	0.45	0.48	0.41
Gross Margin	86.34%	90.78%	94.08%	91.61%	96.13%	100.00%
Operating Margin	14.26%	21.37%	29.74%	27.71%	17.34%	32.98%
Profit Margin	-22.36%	-19.90%	24.12%	16.81%	3.12%	29.42%
Free Cash Flow Margin	1.91%	11.03%	28.55%	16.07%	24.08%	32.35%
EBITDA	29.41	42.26	41.42	31.76	19.83	14.14
EBITDA Margin	18.00%	25.54%	32.56%	29.23%	25.91%	33.40%
D&A For EBITDA	6.11	6.9	3.59	1.65	6.56	0.18
EBIT	23.3	35.35	37.83	30.11	13.27	13.96
EBIT Margin	14.26%	21.37%	29.74%	27.71%	17.34%	32.98%
Effective Tax Rate	-	-	10.16%	9.34%	17.59%	-

SEC Filings: 10-K · 10-Q