Karman Holdings Inc. (KRMN)

Karman Holdings Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022
Revenue	428.25	345.25	280.71	226.31
Revenue Growth (YoY)	29.38%	22.99%	24.04%	-
Cost of Revenue	257.1	213.14	175.16	145.36
Gross Profit	171.15	132.11	105.55	80.95
Selling, General & Admin	75.87	44.42	36.62	30.04
Operating Expenses	104.89	68.55	57.06	60.51
Operating Income	66.25	63.56	48.49	20.43
Interest Expense	-46.01	-50.73	-47.87	-37.5
Other Non Operating Income (Expenses)	0.7	1.5	0.56	-0.21
Pretax Income	20.94	14.33	1.19	-17.27
Income Tax Expense	9.6	1.63	-3.17	-3.17
Net Income	11.34	12.7	4.36	-14.1
Net Income to Common	11.34	12.7	4.36	-14.1
Net Income Growth	-27.89%	191.35%	-	-
Shares Outstanding (Basic)	141	167	167	159
Shares Outstanding (Diluted)	141	167	167	159
Shares Change (YoY)	-15.48%	-0.02%	4.82%	-
EPS (Basic)	0.08	0.08	0.03	-0.09
EPS (Diluted)	0.08	0.08	0.03	-0.09
EPS Growth	-17.73%	191.41%	-	-
Free Cash Flow	-42.9	11.39	3.55	-27.16
Free Cash Flow Per Share	-0.30	0.07	0.02	-0.17
Gross Margin	39.96%	38.27%	37.60%	35.77%
Operating Margin	15.47%	18.41%	17.28%	9.03%
Profit Margin	2.65%	3.68%	1.55%	-6.23%
Free Cash Flow Margin	-10.02%	3.30%	1.26%	-12.00%
EBITDA	105.4	96.36	75.67	55.42
EBITDA Margin	24.61%	27.91%	26.96%	24.49%
D&A For EBITDA	39.15	32.8	27.18	34.98
EBIT	66.25	63.56	48.49	20.43
EBIT Margin	15.47%	18.41%	17.28%	9.03%
Effective Tax Rate	45.86%	11.36%	-	-

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q