Telos Corporation (TLS)

Telos Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	109.27	108.27	145.38	216.89	242.43	179.92
Revenue Growth (YoY)	-21.82%	-25.52%	-32.97%	-10.54%	34.75%	13.00%
Cost of Revenue	61.32	61.77	88.89	136.47	156.4	117.5
Gross Profit	47.95	46.51	56.49	80.41	86.03	62.42
Selling, General & Admin	78.89	75.49	81.01	115.98	108.4	47.88
Research & Development	6.84	8.44	11.76	16.92	19.1	14.24
Operating Expenses	92.36	90.33	96.31	133.69	127.49	62.12
Operating Income	-44.41	-43.83	-39.83	-53.27	-41.46	0.3
Interest Expense	-0.62	-0.64	-0.79	-0.87	-0.78	-7.26
Other Non Operating Income (Expenses)	3.33	4.02	5.32	1.35	-	-0.16
EBT Excluding Unusual Items	-41.69	-40.45	-35.3	-52.8	-42.24	-7.12
Merger & Restructuring Charges	-0.34	-0.34	-	-0.58	-	-
Asset Writedown	-11.71	-11.71	-0.49	-	-	-
Legal Settlements	-	-	-	-	-0.92	-
Other Unusual Items	-	-	1.4	-	-	13.91
Pretax Income	-53.74	-52.49	-34.39	-53.37	-43.16	6.8
Income Tax Expense	0.01	0.03	0.04	0.05	-0.03	-0.05
Earnings From Continuing Operations	-53.75	-52.52	-34.42	-53.43	-43.13	6.84
Minority Interest in Earnings	-	-	-	-	-	-5.15
Net Income	-53.75	-52.52	-34.42	-53.43	-43.13	1.69
Net Income to Common	-53.75	-52.52	-34.42	-53.43	-43.13	1.69
Shares Outstanding (Basic)	72	72	69	68	66	42
Shares Outstanding (Diluted)	72	72	69	68	66	43
Shares Change (YoY)	3.58%	3.75%	2.51%	1.79%	54.80%	13.64%
EPS (Basic)	-0.74	-0.73	-0.50	-0.79	-0.65	0.04
EPS (Diluted)	-0.75	-0.73	-0.50	-0.79	-0.65	0.04
Free Cash Flow	-21.76	-28.19	0.66	15.5	4.06	-2.88
Free Cash Flow Per Share	-0.30	-0.39	0.01	0.23	0.06	-0.07
Gross Margin	43.89%	42.95%	38.86%	37.08%	35.49%	34.69%
Operating Margin	-40.64%	-40.48%	-27.40%	-24.56%	-17.10%	0.17%
Profit Margin	-49.19%	-48.51%	-23.68%	-24.63%	-17.79%	0.94%
Free Cash Flow Margin	-19.91%	-26.04%	0.46%	7.15%	1.68%	-1.60%
EBITDA	-41.17	-40.26	-35.35	-48.74	-37.44	3.95
EBITDA Margin	-37.67%	-37.18%	-24.32%	-22.47%	-15.44%	2.20%
D&A For EBITDA	3.24	3.57	4.48	4.53	4.02	3.65
EBIT	-44.41	-43.83	-39.83	-53.27	-41.46	0.3
EBIT Margin	-40.64%	-40.48%	-27.40%	-24.56%	-17.10%	0.17%
Revenue as Reported	109.27	108.27	145.38	216.89	242.43	179.92
Advertising Expenses	-	0.7	0.8	1.3	1.8	1

Updated May 9, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q