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	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022
Revenue	362.37	345.25	280.71	226.31
Revenue Growth (YoY)	29.09%	22.99%	24.04%	-
Cost of Revenue	219.81	213.14	175.16	145.36
Gross Profit	142.56	132.11	105.55	80.95
Selling, General & Admin	57.62	44.42	36.62	30.04
Operating Expenses	82.54	68.55	57.06	60.51
Operating Income	60.02	63.56	48.49	20.43
Interest Expense	-50.05	-50.73	-47.87	-37.5
Other Non Operating Income (Expenses)	0.65	1.5	0.56	-0.21
Pretax Income	10.63	14.33	1.19	-17.27
Income Tax Expense	4.85	1.63	-3.17	-3.17
Net Income	5.78	12.7	4.36	-14.1
Net Income to Common	5.78	12.7	4.36	-14.1
Net Income Growth	32.61%	191.35%	-	-
Shares Outstanding (Basic)	158	167	167	159
Shares Outstanding (Diluted)	158	167	167	159
Shares Change (YoY)	-5.21%	-0.02%	4.82%	-
EPS (Basic)	0.04	0.08	0.03	-0.09
EPS (Diluted)	0.04	0.08	0.03	-0.09
EPS Growth	39.90%	191.41%	-	-
Free Cash Flow	-	11.39	3.55	-27.16
Free Cash Flow Per Share	-	0.07	0.02	-0.17
Gross Margin	39.34%	38.27%	37.60%	35.77%
Operating Margin	16.56%	18.41%	17.28%	9.03%
Profit Margin	1.59%	3.68%	1.55%	-6.23%
Free Cash Flow Margin	-	3.30%	1.26%	-12.00%
EBITDA	94.22	96.36	75.67	55.42
EBITDA Margin	26.00%	27.91%	26.96%	24.49%
D&A For EBITDA	34.2	32.8	27.18	34.98
EBIT	60.02	63.56	48.49	20.43
EBIT Margin	16.56%	18.41%	17.28%	9.03%
Effective Tax Rate	45.62%	11.36%	-	-

Updated May 13, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q