TFPM Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Year	2023	2022	2021	2020	2019	2018
Revenue	204.02	151.89	150.42	112.59	59.15	Upgrade
Revenue Growth (YoY)	34.33%	0.97%	33.60%	90.35%	37.42%	Upgrade
Cost of Revenue	101.95	64.88	67.17	62.49	46.95	Upgrade
Gross Profit	102.08	87	83.25	50.1	12.19	Upgrade
Selling, General & Admin	20.1	19.3	14.11	7.17	10.78	Upgrade
Research & Development	4.22	2.98	0.77	0	0	Upgrade
Other Operating Expenses	-0.67	-2.98	0.4	0.4	0.36	Upgrade
Operating Expenses	34.71	19.3	14.51	7.57	11.14	Upgrade
Operating Income	40.26	16.75	68.74	34.66	1.41	Upgrade
Interest Income	3.2	1.9	0.75	0.53	0.35	Upgrade
Interest Expense	7.32	1.41	6.42	10.39	8.73	Upgrade
Other Expense / Income	-0.25	-42.64	11.11	-37.36	30.57	Upgrade
Pretax Income	36.39	59.88	51.96	62.16	-37.54	Upgrade
Income Tax	0.11	4.79	6.44	6.6	3.85	Upgrade
Net Income	36.28	55.09	45.53	55.57	-41.39	Upgrade
Net Income Growth	-34.14%	21.00%	-18.07%	-	-	Upgrade
Shares Outstanding (Basic)	202	156	148	155	155	Upgrade
Shares Outstanding (Diluted)	200	156	148	155	155	Upgrade
Shares Change	27.94%	5.35%	-4.58%	-	-	Upgrade
EPS (Basic)	0.18	0.35	0.31	0.36	-0.27	Upgrade
EPS (Diluted)	0.18	0.35	0.31	0.36	-0.27	Upgrade
EPS Growth	-48.57%	12.90%	-13.89%	-	-	Upgrade
Free Cash Flow	-36.76	66.1	68.75	-645.31	-132.77	Upgrade
Free Cash Flow Per Share	-0.18	0.42	0.46	-4.16	-0.86	Upgrade
Gross Margin	50.03%	57.28%	55.35%	44.50%	20.62%	Upgrade
Operating Margin	19.73%	11.03%	45.70%	30.79%	2.38%	Upgrade
Profit Margin	17.78%	36.27%	30.27%	49.35%	-69.98%	Upgrade
Free Cash Flow Margin	-18.02%	43.52%	45.71%	-573.16%	-224.48%	Upgrade
Effective Tax Rate	0.29%	8.00%	12.39%	10.61%	-	Upgrade
EBITDA	136.05	67.21	123.57	96.69	43.37	Upgrade
EBITDA Margin	66.68%	44.25%	82.15%	85.88%	73.32%	Upgrade
Depreciation & Amortization	0.37	0.37	0.4	0.4	0.36	Upgrade
EBIT	135.68	66.83	123.17	96.29	43.01	Upgrade
EBIT Margin	66.50%	44.00%	81.88%	85.52%	72.72%	Upgrade

Sources: The data provider is Financial Modeling Prep and the numbers are sourced from SEC filings.