The Joint Corp. (JYNT)

The Joint Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Revenue	54.9	52.16	46.98	101.25	80.01
Revenue Growth (YoY)	5.24%	11.04%	-53.60%	26.55%	36.34%
Cost of Revenue	11.23	11.52	10.48	9.17	7.67
Gross Profit	43.67	40.65	36.5	92.08	72.35
Selling, General & Admin	42.93	41.1	34.92	84.2	62.27
Depreciation & Amortization Expenses	1.64	1.37	1.28	6.65	3.92
Other Operating Expenses	0.01	0.07	-0.02	0.41	0.03
Total Operating Expenses	44.58	42.54	36.18	91.25	66.22
Operating Income	-0.91	-1.89	0.32	0.83	6.13
Total Non-Operating Income (Expense)	0.68	-0.28	0.06	-0.13	-0.07
Pretax Income	-0.23	-1.61	0.25	0.7	6.06
Provision for Income Taxes	0.04	0.01	11.02	0.07	-1.51
Net Income	2.91	-5.8	-9.75	0.63	7.57
Earnings From Discontinued Operations	3.18	-4.18	1.02	-	-
Net Income to Common	2.91	-5.8	-9.75	0.63	7.57
Net Income Growth	-	-	-	-91.72%	-42.55%
Shares Outstanding (Basic)	15	15	15	14	14
Shares Outstanding (Diluted)	15	15	15	15	15
Shares Change (YoY)	-0.09%	1.42%	0.45%	-0.45%	2.42%
EPS (Basic)	0.19	-0.39	-0.66	0.04	0.53
EPS (Diluted)	0.19	-0.38	-0.65	0.04	0.51
EPS Growth	-	-	-	-92.16%	-43.33%
Free Cash Flow	0.33	8.23	9.68	2.31	6.85
Free Cash Flow Growth	-95.93%	-14.97%	318.89%	-66.29%	-14.61%
Free Cash Flow Per Share	0.02	0.54	0.65	0.16	0.46
Gross Margin	79.55%	77.92%	77.69%	90.94%	90.42%
Operating Margin	-1.66%	-3.62%	0.68%	0.82%	7.66%
Profit Margin	-0.49%	-3.09%	-22.92%	0.62%	9.46%
FCF Margin	0.61%	15.78%	20.60%	2.28%	8.57%
EBITDA	0.8	2.83	8.9	7.47	10.05
EBITDA Margin	1.46%	5.43%	18.95%	7.38%	12.56%
EBIT	-0.91	-1.89	0.32	0.83	6.13
EBIT Margin	-1.66%	-3.62%	0.68%	0.82%	7.66%
Effective Tax Rate	-16.84%	-0.35%	4339.82%	9.85%	-24.92%

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

SEC Filings: 10-K · 10-Q