MNTN, Inc. 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	Mar '25 Mar 31, 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	246.27	225.57	176.3	134.19	99.31	52.12
Revenue Growth (YoY)	83.53%	27.95%	31.38%	35.13%	90.55%	-
Cost of Revenue	68.87	64.05	52.89	61.77	33.33	19.9
Gross Profit	177.4	161.52	123.41	72.42	65.97	32.22
Selling, General & Admin	135.26	127.87	128.26	137.06	71	23.56
Research & Development	34.46	32.66	27.87	15.97	5.72	3.41
Operating Expenses	172.36	163.17	169.52	166.76	77.05	26.96
Operating Income	5.04	-1.65	-46.11	-94.35	-11.07	5.26
Interest Expense	-5.13	-6.92	-10.08	-1.45	-0.56	-2.06
Other Non Operating Income (Expenses)	-15.93	-2.85	-0.04	0.63	-12.3	0.73
EBT Excluding Unusual Items	-16.02	-11.42	-56.23	-95.16	-23.93	3.94
Merger & Restructuring Charges	-	-	-	-	-	-0.07
Legal Settlements	-	-	-	-0.89	-	-
Other Unusual Items	-20.8	-15.68	3.53	1.58	5.19	-
Pretax Income	-36.82	-27.09	-52.7	-94.47	-18.74	3.87
Income Tax Expense	1.47	5.79	0.58	-0	-6.57	0.19
Net Income	-38.29	-32.88	-53.28	-94.47	-12.17	3.69
Preferred Dividends & Other Adjustments	-	-	-	-	4.95	2.87
Net Income to Common	-38.29	-32.88	-53.28	-94.47	-17.11	0.82
Shares Outstanding (Basic)	14	14	13	13	11	10
Shares Outstanding (Diluted)	14	14	13	13	12	13
Shares Change (YoY)	9.43%	3.49%	2.76%	5.30%	-1.78%	-
EPS (Basic)	-2.69	-2.38	-3.99	-7.27	-1.60	0.08
EPS (Diluted)	-2.69	-2.38	-3.99	-7.27	-1.82	0.07
Free Cash Flow	52.61	42.55	17.97	-57.19	-1.1	6.15
Free Cash Flow Per Share	3.70	3.08	1.35	-4.40	-0.09	0.49
Gross Margin	72.03%	71.60%	70.00%	53.97%	66.44%	61.83%
Operating Margin	2.05%	-0.73%	-26.16%	-70.31%	-11.15%	10.10%
Profit Margin	-15.55%	-14.57%	-30.22%	-70.40%	-17.23%	1.57%
Free Cash Flow Margin	21.36%	18.86%	10.19%	-42.62%	-1.11%	11.80%
EBITDA	7.77	1	-32.66	-80.5	-10.68	5.46
EBITDA Margin	3.16%	0.44%	-18.53%	-59.99%	-10.75%	10.47%
D&A For EBITDA	2.73	2.65	13.45	13.84	0.4	0.2
EBIT	5.04	-1.65	-46.11	-94.35	-11.07	5.26
EBIT Margin	2.05%	-0.73%	-26.15%	-70.31%	-11.15%	10.10%
Effective Tax Rate	-	-	-	-	-	4.78%
Advertising Expenses	-	9.3	8.4	9.3	2.7	0.01

Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q