MEG Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	830.54	696.4	624.21	544.42	546.41
Revenue Growth (YoY)	19.26%	11.56%	14.66%	-0.36%	66.47%
Cost of Revenue	496.19	418.19	383.9	351.88	369.03
Gross Profit	334.35	278.2	240.31	192.53	177.39
Selling, General & Admin	270.81	261.63	222.86	176.3	117.66
Depreciation & Amortization Expenses	50.92	52.76	45.78	47.48	44.81
Other Operating Expenses	0.9	0.53	0.08	-3.23	24.37
Total Operating Expenses	322.62	314.92	268.73	220.55	186.84
Operating Income	11.73	-36.72	-28.42	-28.01	-9.46
Interest Expense	-19.57	-15.86	-7.79	-5.24	-11.62
Other Non-Operating Income (Expense)	19.06	-1.74	4.37	3.68	-2.55
Total Non-Operating Income (Expense)	-0.5	-17.6	-3.42	-1.56	-14.16
Pretax Income	11.22	-54.32	-31.84	-29.57	-23.62
Provision for Income Taxes	12.06	8	-0.98	2.25	1.71
Net Income	-4.99	-73.38	-47.26	-48.22	-41.73
Net Income Attributable to Preferred Dividends	4.15	11.06	16.4	16.4	16.4
Net Income to Common	-4.99	-73.38	-47.26	-48.22	-41.73
Shares Outstanding (Basic)	35	33	30	30	27
Shares Outstanding (Diluted)	35	33	30	30	27
Shares Change (YoY)	6.23%	9.99%	1.25%	11.09%	62.17%
EPS (Basic)	-0.14	-2.22	-1.57	-1.62	-1.56
EPS (Diluted)	-0.14	-2.22	-1.57	-1.62	-1.56
Free Cash Flow	91.16	0.9	26.44	11.07	30.7
Free Cash Flow Growth	10006.32%	-96.59%	138.97%	-63.95%	-
Free Cash Flow Per Share	2.60	0.03	0.88	0.37	1.15
Gross Margin	40.26%	39.95%	38.50%	35.37%	32.46%
Operating Margin	1.41%	-5.27%	-4.55%	-5.15%	-1.73%
Profit Margin	-0.10%	-8.95%	-4.94%	-5.84%	-4.63%
FCF Margin	10.98%	0.13%	4.24%	2.03%	5.62%
EBITDA	74.41	27.61	27.55	28.76	43.51
EBITDA Margin	8.96%	3.97%	4.41%	5.28%	7.96%
EBIT	11.73	-36.72	-28.42	-28.01	-9.46
EBIT Margin	1.41%	-5.27%	-4.55%	-5.15%	-1.73%
Effective Tax Rate	107.51%	-14.72%	3.08%	-7.61%	-7.24%

Updated Feb 25, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q