MEG 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	2018 - 2019
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	2018 - 2019
Revenue	826.32	696.4	624.21	544.42	546.41	328.24	Upgrade
Revenue Growth (YoY)	22.77%	11.56%	14.66%	-0.36%	66.47%	40.36%	Upgrade
Cost of Revenue	489.45	418.19	383.9	351.88	369.03	215.49	Upgrade
Gross Profit	336.88	278.2	240.31	192.53	177.39	112.75	Upgrade
Selling, General & Admin	286.81	253.8	215.93	174.4	115.57	81.2	Upgrade
Operating Expenses	341.18	306.56	261.71	221.88	160.38	118.48	Upgrade
Operating Income	-4.3	-28.36	-21.41	-29.35	17.01	-5.73	Upgrade
Interest Expense	-19.21	-17.76	-10.39	-5.24	-7.56	-13.82	Upgrade
Other Non Operating Income (Expenses)	21.56	0.17	6.97	3.68	-2.55	-20.27	Upgrade
EBT Excluding Unusual Items	-1.95	-45.96	-24.83	-30.91	6.9	-39.81	Upgrade
Merger & Restructuring Charges	-3.25	-7.83	-6.93	-1.89	-2.09	-4.34	Upgrade
Other Unusual Items	-0.99	-0.53	-0.08	3.23	-28.42	-12.94	Upgrade
Pretax Income	-6.19	-54.32	-31.84	-29.57	-23.62	-57.1	Upgrade
Income Tax Expense	14.66	8	-0.98	2.25	1.71	0.85	Upgrade
Net Income	-20.85	-62.31	-30.86	-31.82	-25.33	-57.95	Upgrade
Preferred Dividends & Other Adjustments	6.9	11.06	16.4	16.4	16.4	48.91	Upgrade
Net Income to Common	-27.75	-73.38	-47.26	-48.22	-41.73	-106.86	Upgrade
Shares Outstanding (Basic)	35	33	30	30	27	16	Upgrade
Shares Outstanding (Diluted)	35	33	30	30	27	16	Upgrade
Shares Change (YoY)	8.73%	9.99%	1.25%	11.09%	62.17%	87.50%	Upgrade
EPS (Basic)	-0.80	-2.22	-1.57	-1.62	-1.56	-6.48	Upgrade
EPS (Diluted)	-0.80	-2.22	-1.57	-1.62	-1.56	-6.48	Upgrade
Free Cash Flow	74.32	0.9	26.44	11.07	30.7	-5.91	Upgrade
Free Cash Flow Per Share	2.13	0.03	0.88	0.37	1.15	-0.36	Upgrade
Gross Margin	40.77%	39.95%	38.50%	35.37%	32.46%	34.35%	Upgrade
Operating Margin	-0.52%	-4.07%	-3.43%	-5.39%	3.11%	-1.74%	Upgrade
Profit Margin	-3.36%	-10.54%	-7.57%	-8.86%	-7.64%	-32.55%	Upgrade
Free Cash Flow Margin	8.99%	0.13%	4.24%	2.03%	5.62%	-1.80%	Upgrade
EBITDA	50.07	24.4	24.37	18.13	61.82	31.55	Upgrade
EBITDA Margin	6.06%	3.50%	3.91%	3.33%	11.31%	9.61%	Upgrade
D&A For EBITDA	54.37	52.76	45.78	47.48	44.81	37.27	Upgrade
EBIT	-4.3	-28.36	-21.41	-29.35	17.01	-5.73	Upgrade
EBIT Margin	-0.52%	-4.07%	-3.43%	-5.39%	3.11%	-1.74%	Upgrade

Updated Nov 4, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q