Snail 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 2022	FY 2022
Period Ending	Sep '25 Sep 30, 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	82.33	84.47	60.9	74.44	106.73	124.94
Revenue Growth (YoY)	-5.17%	38.69%	-18.19%	-30.25%	-14.57%	44.77%
Cost of Revenue	58.17	54.24	48.31	53.12	63.69	67.3
Gross Profit	24.16	30.23	12.6	21.32	43.05	57.64
Selling, General & Admin	21.13	14.39	17.4	19.43	16.67	24.02
Depreciation & Amortization Expenses	0.27	0.3	0.43	0.57	0.8	0.9
Research & Development	14.76	11.65	5.06	2.96	0.83	1.38
Other Operating Expenses	0.75	-	0	-0.02	16.44	1.39
Total Operating Expenses	36.91	26.34	22.89	22.93	34.75	27.69
Operating Income	-12.75	3.89	-10.29	-1.61	8.3	29.95
Interest Income	0.59	0.26	0.13	0.78	1.68	1.01
Interest Expense	-0.53	-0.72	-1.53	-0.93	-0.42	-0.57
Other Non-Operating Income (Expense)	-1.41	-0.97	0.2	0.3	0.14	6.17
Total Non-Operating Income (Expense)	-1.35	-1.43	-1.2	0.16	1.39	6.61
Pretax Income	-14.06	2.46	-11.5	-1.45	9.69	36.56
Provision for Income Taxes	-11.2	-0.63	2.4	2.45	-1.78	-6.81
Net Income	-25.25	1.83	-9.09	0.95	8.47	30.69
Minority Interest in Earnings	0	0	0.01	-0.05	0.56	0.93
Net Income to Common	-25.25	1.83	-9.09	0.95	8.47	30.69
Net Income Growth	-	-	-	-88.81%	-72.40%	-
Shares Outstanding (Basic)	38	37	36	9	35	125
Shares Outstanding (Diluted)	37	37	36	9	35	125
Shares Change (YoY)	-4.45%	0.81%	298.01%	-73.91%	-72.00%	-
EPS (Basic)	-0.67	0.05	-0.25	0.03	0.24	0.11
EPS (Diluted)	-0.68	0.05	-0.25	0.03	0.24	0.11
EPS Growth	-	-	-	-87.50%	118.18%	-
Free Cash Flow	4.15	-1.57	0.47	-3.36	15.05	48.46
Free Cash Flow Growth	-	-	-	-	-68.95%	-11.80%
Free Cash Flow Per Share	0.18	-0.04	0.01	-0.37	0.43	0.39
Gross Margin	29.35%	35.79%	20.68%	28.64%	40.33%	46.13%
Operating Margin	-20.47%	4.60%	-16.90%	-2.16%	7.78%	23.97%
Profit Margin	-66.08%	4.33%	-29.87%	2.67%	7.41%	23.81%
FCF Margin	5.04%	-1.85%	0.76%	-4.52%	14.10%	38.79%
EBITDA	-15.35	4.2	-8.48	6.61	24.35	44.62
EBITDA Margin	-18.65%	4.97%	-13.92%	8.88%	22.82%	35.71%
EBIT	-12.75	3.89	-10.29	-1.61	8.3	29.95
EBIT Margin	-20.47%	4.60%	-16.90%	-2.16%	7.78%	23.97%
Effective Tax Rate	60.80%	-25.70%	-20.88%	-168.46%	-18.41%	-18.62%

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

SEC Filings: 10-K · 10-Q