Cheer Holding, Inc. (CHR)

Cheer Holding 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	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	147.13	147.2	152.33	157.08	153.01	123.76
Revenue Growth (YoY)	-5.65%	-3.37%	-3.02%	2.66%	23.63%	88.16%
Cost of Revenue	41.28	39.39	39.55	40.58	34.94	38.48
Gross Profit	105.86	107.81	112.78	116.5	118.07	85.28
Selling, General & Admin	79.18	78.79	81.86	88.44	80.86	53.92
Research & Development	4.4	3.43	1.64	1.33	0.92	0.69
Operating Expenses	83.58	82.22	83.49	89.77	81.78	54.61
Operating Income	22.28	25.59	29.29	26.73	36.29	30.67
Interest Expense	-0.06	-	-	-0.09	-0.51	-0.28
Interest & Investment Income	0.04	0.26	0	-	-	-
Other Non Operating Income (Expenses)	-0.41	0.08	1.3	0.22	0.55	20.25
Pretax Income	21.85	25.93	30.59	26.85	36.33	50.63
Income Tax Expense	0.54	-0.03	0.06	0.41	0.98	1.67
Earnings From Continuing Operations	21.31	25.97	30.53	26.44	35.35	48.96
Minority Interest in Earnings	-0	-0	-0.05	0.45	-0.07	0.03
Net Income	21.31	25.97	30.48	26.89	35.29	48.99
Net Income to Common	21.31	25.97	30.48	26.89	35.29	48.99
Net Income Growth	-37.61%	-14.80%	13.34%	-23.80%	-27.97%	86.11%
Shares Outstanding (Basic)	12	10	9	7	7	5
Shares Outstanding (Diluted)	12	10	9	7	7	6
Shares Change (YoY)	22.42%	19.56%	26.79%	4.20%	10.58%	27.20%
EPS (Basic)	1.76	2.51	3.53	3.95	5.40	9.10
EPS (Diluted)	1.76	2.51	3.53	3.95	5.40	8.30
EPS Growth	-49.03%	-28.74%	-10.61%	-26.86%	-34.97%	45.61%
Free Cash Flow	33.54	22.87	42.17	7.71	46.38	8.68
Free Cash Flow Per Share	2.76	2.21	4.88	1.13	7.09	1.47
Gross Margin	71.95%	73.24%	74.04%	74.17%	77.16%	68.91%
Operating Margin	15.14%	17.39%	19.23%	17.01%	23.71%	24.78%
Profit Margin	14.48%	17.64%	20.01%	17.12%	23.06%	39.58%
Free Cash Flow Margin	22.79%	15.54%	27.68%	4.91%	30.31%	7.02%
EBITDA	26.26	29.37	32.67	29.61	38.38	33.58
EBITDA Margin	17.84%	19.96%	21.45%	18.85%	25.08%	27.13%
D&A For EBITDA	3.98	3.78	3.39	2.88	2.09	2.91
EBIT	22.28	25.59	29.29	26.73	36.29	30.67
EBIT Margin	15.14%	17.39%	19.23%	17.01%	23.71%	24.78%
Effective Tax Rate	2.47%	-	0.20%	1.54%	2.69%	3.30%

Updated Mar 10, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q