Legence Corp. (LGN)

Legence Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2023
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022
Revenue	2,361	2,099	1,615	1,247
Revenue Growth (YoY)	46.19%	29.94%	29.57%	-
Cost of Revenue	1,860	1,668	1,300	1,013
Gross Profit	501.38	430.77	315.15	233.71
Selling, General & Admin	290.85	242.89	186.06	142.05
Depreciation & Amortization Expenses	102.03	97.15	80.24	82.51
Other Operating Expenses	2.03	26.5	41.25	33.39
Total Operating Expenses	394.92	366.54	307.54	257.95
Operating Income	106.46	64.23	7.6	-24.25
Total Non-Operating Income (Expense)	-152.45	-93.47	-64.2	-50.41
Pretax Income	-12.53	-23.12	-53.94	-74.66
Provision for Income Taxes	13.66	4.52	-7.92	7.61
Net Income	-51.03	-28.56	-46.03	-82.27
Minority Interest in Earnings	4.94	0.91	-	-
Net Income to Common	-51.03	-28.56	-46.03	-82.27
Shares Outstanding (Basic)	59	102	-	-
Shares Outstanding (Diluted)	59	102	-	-
EPS (Basic)	0.16	0.16	-	-
EPS (Diluted)	0.16	0.16	-	-
Free Cash Flow	199.74	10.26	16.84	0.68
Free Cash Flow Growth	1846.77%	-39.09%	2362.57%	-
Free Cash Flow Per Share	-	0.10	-	-
Gross Margin	21.24%	20.53%	19.51%	18.75%
Operating Margin	4.51%	3.06%	0.47%	-1.95%
Profit Margin	-1.12%	-1.32%	-2.85%	-6.60%
FCF Margin	8.46%	0.49%	1.04%	0.05%
EBITDA	221.93	175.07	100.4	68.77
EBITDA Margin	9.40%	8.34%	6.22%	5.52%
EBIT	106.46	64.23	7.6	-24.25
EBIT Margin	4.51%	3.06%	0.47%	-1.95%
Effective Tax Rate	-187.41%	-19.55%	14.68%	-10.20%

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

SEC Filings: 10-K · 10-Q