Telos Corporation
TechnologyNASDAQ:TLS · NASDAQ Global Market
+$0.04 today
Vol 0.61M · Avg 0.82M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$181.9M of revenue converted into -$25.9M of net income for the selected period. Gross margin is 36.2% and net margin is -15.3%, showing how much revenue survives after costs and taxes. EPS is $-0.35, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $164.8M +52.2% | $108.3M -25.5% | $145.4M -33.0% | $216.9M -10.5% | $242.4M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $103.8M +40.6% | $73.8M -20.1% | $92.4M -32.9% | $137.8M -11.9% | $156.4M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $61.0M +77.2% | $34.4M -35.0% | $52.9M -33.0% | $79.0M -8.1% | $86.0M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 37.0% +5.2pp | 31.8% -4.6pp | 36.4% -0.0pp | 36.4% +1.0pp | 35.5% | 9.8% | 28.9% | 38.3% |
| Research & Development | $7.1M -16.4% | $8.4M -31.1% | $12.2M -27.6% | $16.9M -11.4% | $19.1M | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $78.9M +4.6% | $75.5M -6.8% | $81.0M -30.1% | $116.0M +7.0% | $108.4M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $85.5M -5.3% | $90.3M -3.2% | $93.3M -29.8% | $132.9M +4.2% | $127.5M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $11.5M -3.5% | $11.9M +25.9% | $9.4M +60.1% | $5.9M +4.7% | $5.6M | $374.2M | $1.2B | $631.8M |
| EBITDA | -$25.2M +37.0% | -$40.0M -65.4% | -$24.2M +48.1% | -$46.6M -26.8% | -$36.8M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | -15.3% +21.6pp | -36.9% -20.3pp | -16.6% +4.9pp | -21.5% -6.3pp | -15.2% | 5.6% | 46.3% | 42.0% |
| Operating Income | -$24.5M +56.2% | -$55.9M -38.6% | -$40.3M +25.1% | -$53.9M -29.9% | -$41.5M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | -14.8% +36.8pp | -51.6% -23.9pp | -27.7% -2.9pp | -24.8% -7.7pp | -17.1% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $553.0K -14.1% | $644.0K -18.1% | $786.0K -10.1% | $874.0K +12.5% | $777.0K | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$12.7M -477.0% | $3.4M -43.0% | $5.9M +1145.6% | $476.0K +128.0% | -$1.7M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | -$37.2M +29.1% | -$52.5M -52.7% | -$34.4M +35.6% | -$53.4M -23.7% | -$43.2M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | -22.6% +25.9pp | -48.5% -24.8pp | -23.7% +1.0pp | -24.6% -6.8pp | -17.8% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | -$663.0K -2650.0% | $26.0K -27.8% | $36.0K -33.3% | $54.0K +292.9% | -$28.0K | $1.3B | -$1.6B | $745.2M |
| Net Income | -$36.5M +30.4% | -$52.5M -52.6% | -$34.4M +35.6% | -$53.4M -23.9% | -$43.1M | $4.9B | $4.8B | $4.7B |
| Net Margin | -22.2% +26.3pp | -48.5% -24.8pp | -23.7% +1.0pp | -24.6% -6.8pp | -17.8% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | -$1 +31.5% | -$1 -46.0% | -$1 +36.7% | -$1 -21.5% | -$1 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | -$1 +31.5% | -$1 -46.0% | -$1 +36.7% | -$1 -21.5% | -$1 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $72.9M +1.4% | $71.8M +3.7% | $69.3M +2.5% | $67.6M +1.8% | $66.4M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $72.9M +1.4% | $71.8M +3.7% | $69.3M +2.5% | $67.6M +1.8% | $66.4M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Bandwidth Inc.
NASDAQ:BAND
$2.09B
OneSpan Inc.
NASDAQ:OSPN
$531.25M
Cerence Inc.
NASDAQ:CRNC
$479.89M
Xerox Holdings Corporation
NASDAQ:XRX
$453.81M
IBEX Limited
NASDAQ:IBEX
$413.99M
Paysafe Limited
NYSE:PSFE
$366.90M
TSS, Inc.
NASDAQ:TSSI
$358.79M
The Hackett Group, Inc.
NASDAQ:HCKT
$277.08M
NovaBridge Biosciences
NASDAQ:NBP
$74.67M
LZ Technology Holdings Limited Class B Ordinary Shares
LZMH
$10.99M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does TLS generate?
Telos Corporation (TLS) reported $164.81M of revenue in fiscal 2025.
Is TLS profitable?
Telos Corporation (TLS) reported -$36,546,000.00 of net income, with a net margin of -22.2%.
Explore More
Continue the stock analysis
Jump to another research area for this company.