INNOVATE 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	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	1,100	1,107	1,423	1,637	1,205	716.9
Revenue Growth (YoY)	-10.69%	-22.20%	-13.09%	35.85%	68.11%	-66.71%
Cost of Revenue	912.7	898.3	1,207	1,416	1,022	588.5
Gross Profit	187.2	208.8	216	221.4	183.7	128.4
Selling, General & Admin	152.9	160.2	168	180.1	168.3	145.5
Depreciation & Amortization Expenses	17.5	17.6	20.2	27.2	25.4	17.7
Other Operating Expenses	-0.1	-9	1.3	0.7	0.6	-6.5
Total Operating Expenses	170.3	168.8	189.5	208	194.3	156.7
Operating Income	16.9	40	26.5	13.4	-10.6	-28.3
Interest Expense	-84.6	-74.5	-68.2	-52	-59.1	-74.8
Other Non-Operating Income (Expense)	-0.5	1.1	7.3	-2.5	-11	56.4
Total Non-Operating Income (Expense)	-85.1	-73.4	-60.9	-54.5	-70.1	-18.4
Pretax Income	-68.2	-33.4	-34.4	-41.1	-80.7	-46.7
Provision for Income Taxes	6.6	6.3	4.5	0.9	5.6	7
Net Income	-142.9	-70.4	-72.8	-76.7	-457.2	-187.6
Minority Interest in Earnings	-3.9	-5.1	-3.7	-6.1	-8.7	-10.1
Net Income Attributable to Preferred Dividends	3.3	1.2	2.4	4.9	2.2	3.6
Earnings From Discontinued Operations	-	-	-	-	-149.9	-48.4
Net Income to Common	-142.9	-70.4	-72.8	-76.7	-457.2	-187.6
Shares Outstanding (Basic)	13	23	15	8	8	5
Shares Outstanding (Diluted)	13	23	15	8	8	5
Shares Change (YoY)	21.94%	51.02%	95.29%	0.52%	53.28%	12.28%
EPS (Basic)	-5.56	-3.08	-4.81	-5.30	-10.50	-18.80
EPS (Diluted)	-5.56	-3.08	-4.81	-5.30	-10.50	-18.80
Free Cash Flow	61.1	-9.9	8.1	-30.2	29.9	64.4
Free Cash Flow Growth	-	-	-	-	-53.57%	-67.26%
Free Cash Flow Per Share	4.63	-0.89	1.02	-3.90	3.88	12.80
Gross Margin	17.02%	18.86%	15.18%	13.52%	15.24%	17.91%
Operating Margin	1.54%	3.61%	1.86%	0.82%	-0.88%	-3.95%
Profit Margin	-6.83%	-3.59%	-2.73%	-2.57%	-7.16%	-7.49%
FCF Margin	5.56%	-0.89%	0.57%	-1.84%	2.48%	8.98%
EBITDA	47.8	72.9	62.5	55.6	27	-1.5
EBITDA Margin	4.35%	6.58%	4.39%	3.40%	2.24%	-0.21%
EBIT	16.9	40	26.5	13.4	-10.6	-28.3
EBIT Margin	1.54%	3.61%	1.86%	0.82%	-0.88%	-3.95%
Effective Tax Rate	-9.64%	-18.86%	-13.08%	-2.19%	-6.94%	-14.99%

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

SEC Filings: 10-K · 10-Q