IMXI Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Revenue	625.12	658.65	658.74	546.81	459.21	357.21
Revenue Growth (YoY)	-6.09%	-0.01%	20.47%	19.08%	28.55%	11.77%
Gross Profit	625.12	658.65	658.74	546.81	459.21	357.21
Selling, General & Admin	121.93	116.14	117.86	86.62	73.4	54.92
Depreciation & Amortization Expenses	16.16	13.65	12.87	9.47	9.49	10.83
Other Operating Expenses	418.18	433.85	432.52	367.81	308.46	238.6
Total Operating Expenses	556.27	563.63	563.25	463.9	391.35	304.34
Operating Income	68.77	95.02	95.49	82.91	67.85	52.87
Interest Expense	-11.52	-11.75	-10.43	-5.63	-4.54	-6.57
Total Non-Operating Income (Expense)	-11.52	-11.75	-10.43	-5.63	-4.54	-6.57
Pretax Income	57.25	83.27	85.06	77.28	63.32	46.3
Provision for Income Taxes	18.13	24.45	25.55	19.95	16.47	12.52
Net Income	39.12	58.82	59.52	57.33	46.84	33.78
Net Income to Common	39.12	58.82	59.52	57.33	46.84	33.78
Net Income Growth	-35.79%	-1.17%	3.81%	22.39%	38.65%	72.29%
Shares Outstanding (Basic)	30	32	36	38	38	38
Shares Outstanding (Diluted)	30	33	36	39	39	38
Shares Change (YoY)	-9.95%	-9.83%	-5.68%	-1.22%	1.94%	2.03%
EPS (Basic)	1.29	1.81	1.67	1.52	1.22	0.89
EPS (Diluted)	1.28	1.79	1.63	1.48	1.20	0.88
EPS Growth	-28.49%	9.82%	10.13%	23.33%	36.36%	69.23%
Free Cash Flow	26.98	23.09	130.72	3	67.51	-4.94
Free Cash Flow Growth	16.84%	-82.34%	4255.95%	-95.56%	-	-
Free Cash Flow Per Share	0.88	0.70	3.59	0.08	1.73	-0.13
Gross Margin	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%
Operating Margin	11.00%	14.43%	14.50%	15.16%	14.78%	14.80%
Profit Margin	6.26%	8.93%	9.03%	10.48%	10.20%	9.46%
FCF Margin	4.32%	3.51%	19.84%	0.55%	14.70%	-1.38%
EBITDA	84.93	108.66	108.36	92.38	77.34	63.7
EBITDA Margin	13.59%	16.50%	16.45%	16.89%	16.84%	17.83%
EBIT	68.77	95.02	95.49	82.91	67.85	52.87
EBIT Margin	11.00%	14.43%	14.50%	15.16%	14.78%	14.80%
Effective Tax Rate	31.66%	29.36%	30.04%	25.81%	26.02%	27.03%

Updated Nov 10, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q