Meridian Holdings Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2023	FY 2022
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Oct '23 Oct 31, 2023	Oct '22 Oct 31, 2022
Revenue	190.24	182.86	151.12	92.99	44.17	36.03
Revenue Growth (YoY)	12.58%	21.01%	62.50%	110.52%	22.59%	589.92%
Cost of Revenue	82.84	79.41	62.54	24.75	34.31	26.87
Gross Profit	107.41	103.46	88.57	68.24	9.87	9.16
Selling, General & Admin	200.31	199.63	85.83	54.48	10.4	8.97
Total Operating Expenses	200.31	199.63	85.83	54.48	10.4	8.97
Operating Income	-92.91	-96.17	2.74	13.76	-0.53	0.19
Interest Income	0.2	0.24	0.22	0.1	0.06	0.01
Interest Expense	-3.46	-4.58	-3.52	-0.04	-0.01	-
Other Non-Operating Income (Expense)	2.43	3.32	1.77	1.64	-0.01	0.26
Total Non-Operating Income (Expense)	-0.82	-1.02	-1.54	1.71	0.04	0.27
Pretax Income	-93.73	-97.19	1.21	15.47	-0.49	0.46
Provision for Income Taxes	-4.17	-5.21	2.62	1.57	0.68	0.42
Net Income	-89.56	-91.98	-1.41	13.89	-1.17	0.04
Minority Interest in Earnings	-0.39	2.08	-0.07	-0.19	-	-0.29
Net Income to Common	-87.41	-89.9	-1.48	13.7	-1.17	-0.25
Shares Outstanding (Basic)	12	12	9	7	3	2
Shares Outstanding (Diluted)	12	12	9	7	3	2
Shares Change (YoY)	13.90%	22.52%	35.98%	135.67%	26.31%	-11.23%
EPS (Basic)	-7.27	-7.76	-0.16	1.92	-0.36	-0.12
EPS (Diluted)	-7.27	-7.76	-0.16	1.92	-0.36	-0.12
Free Cash Flow	17.73	19.17	16.75	17.95	2.19	2.51
Free Cash Flow Growth	-7.51%	14.46%	-6.65%	717.96%	-12.76%	33.90%
Free Cash Flow Per Share	1.47	1.65	1.77	2.58	0.74	1.08
Gross Margin	56.46%	56.58%	58.61%	73.38%	22.34%	25.43%
Operating Margin	-48.84%	-52.59%	1.82%	14.80%	-1.19%	0.53%
Profit Margin	-47.07%	-50.30%	-0.93%	14.94%	-2.65%	0.12%
FCF Margin	9.32%	10.49%	11.09%	19.30%	4.97%	6.98%
EBITDA	-78.88	-81.02	13.53	19.18	-0.04	0.6
EBITDA Margin	-41.46%	-44.31%	8.96%	20.62%	-0.10%	1.66%
EBIT	-92.91	-96.17	2.74	13.76	-0.53	0.19
EBIT Margin	-48.84%	-52.59%	1.82%	14.80%	-1.19%	0.53%
Effective Tax Rate	4.45%	5.36%	216.66%	10.16%	-139.61%	90.49%