The Joint 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	54.17	52.16	46.98	101.25	80.01	58.68
Revenue Growth (YoY)	8.01%	11.04%	-53.60%	26.55%	36.34%	21.12%
Cost of Revenue	11.56	11.52	10.48	9.17	7.67	6.51
Gross Profit	42.62	40.65	36.5	92.08	72.35	52.18
Selling, General & Admin	-5.12	41.1	34.92	84.2	62.27	44
Depreciation & Amortization Expenses	-1.59	1.37	1.28	6.65	3.92	2.73
Other Operating Expenses	0.07	0.07	-0.02	0.41	0.03	-0.05
Total Operating Expenses	-6.65	42.54	36.18	91.25	66.22	46.68
Operating Income	49.26	-1.89	0.32	0.83	6.13	5.49
Total Non-Operating Income (Expense)	0	-0.28	0.06	-0.13	-0.07	-0.08
Pretax Income	-0.28	-1.61	0.25	0.7	6.06	5.41
Provision for Income Taxes	0.02	0.01	11.02	0.07	-1.51	7.75
Net Income	-0.8	-5.8	-9.75	0.63	7.57	13.17
Earnings From Discontinued Operations	-0.58	-4.18	1.02	-	-	-
Net Income to Common	-0.8	-5.8	-9.75	0.63	7.57	13.17
Net Income Growth	-	-	-	-91.72%	-42.55%	98.08%
Shares Outstanding (Basic)	15	15	15	14	14	14
Shares Outstanding (Diluted)	15	15	15	15	15	15
Shares Change (YoY)	1.48%	1.42%	0.45%	-0.45%	2.42%	0.80%
EPS (Basic)	-0.05	-0.39	-0.66	0.04	0.53	0.94
EPS (Diluted)	-0.05	-0.38	-0.65	0.04	0.51	0.90
EPS Growth	-	-	-	-92.16%	-43.33%	291.30%
Free Cash Flow	1.63	8.23	9.68	2.31	6.85	8.03
Free Cash Flow Growth	-80.16%	-14.97%	318.89%	-66.29%	-14.61%	98.77%
Free Cash Flow Per Share	0.11	0.54	0.65	0.16	0.46	0.55
Gross Margin	78.67%	77.92%	77.69%	90.94%	90.42%	88.91%
Operating Margin	-4.67%	-3.62%	0.68%	0.82%	7.66%	9.36%
Profit Margin	-0.40%	-3.09%	-22.92%	0.62%	9.46%	-3.99%
FCF Margin	3.01%	15.78%	20.60%	2.28%	8.57%	13.68%
EBITDA	-0.7	2.83	8.9	7.47	10.05	8.23
EBITDA Margin	-1.30%	5.43%	18.95%	7.38%	12.56%	14.02%
EBIT	49.26	-1.89	0.32	0.83	6.13	5.49
EBIT Margin	-4.67%	-3.62%	0.68%	0.82%	7.66%	9.36%
Effective Tax Rate	-5.56%	-0.35%	4339.82%	9.85%	-24.92%	143.27%

Updated Sep 30, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q