TSS, Inc.
TechnologyNASDAQ:TSSI · NASDAQ Capital Market
+$0.52 today
Vol 0.84M · Avg 1.70M
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
$202.1M of revenue converted into $14.4M of net income for the selected period. Gross margin is 14.9% and net margin is 6.0%, showing how much revenue survives after costs and taxes. EPS is $0.58, 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 | $245.7M +65.9% | $148.1M +172.3% | $54.4M +77.6% | $30.6M +11.8% | $27.4M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $214.4M +70.5% | $125.8M +189.9% | $43.4M +100.4% | $21.7M +2.9% | $21.0M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $31.3M +40.0% | $22.4M +103.2% | $11.0M +22.5% | $9.0M +41.2% | $6.4M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 12.7% -2.4pp | 15.1% -5.1pp | 20.2% -9.1pp | 29.3% +6.1pp | 23.2% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $20.6M +56.0% | $13.2M +48.2% | $8.9M +16.2% | $7.7M +15.4% | $6.7M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $20.6M +49.1% | $13.8M +49.7% | $9.3M +14.7% | $8.1M +12.2% | $7.2M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $3.8M +519.2% | $608.0K +90.0% | $320.0K -16.4% | $383.0K -28.5% | $536.0K | $374.2M | $1.2B | $631.8M |
| EBITDA | $15.6M +64.7% | $9.5M +290.9% | $2.4M +87.0% | $1.3M +587.6% | -$266.0K | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 6.4% -0.0pp | 6.4% +1.9pp | 4.5% +0.2pp | 4.2% +5.2pp | -1.0% | 5.6% | 46.3% | 42.0% |
| Operating Income | $10.6M +25.1% | $8.5M +385.9% | $1.8M +91.5% | $914.0K +210.0% | -$831.0K | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 4.3% -1.4pp | 5.7% +2.5pp | 3.2% +0.2pp | 3.0% +6.0pp | -3.0% | 16.6% | 24.1% | 22.0% |
| Interest Income | $1.7M +194.8% | $562.0K +58.3% | $355.0K | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $4.3M +57.5% | $2.7M +38.9% | $2.0M +111.7% | $931.0K +116.5% | $430.0K | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$3.1M -31.1% | -$2.4M -46.6% | -$1.6M -73.6% | -$931.0K -132.2% | -$401.0K | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $7.5M +22.8% | $6.1M +4477.6% | $134.0K +888.2% | -$17.0K +98.6% | -$1.2M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 3.1% -1.1pp | 4.1% +3.9pp | 0.2% +0.3pp | -0.1% +4.4pp | -4.5% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | -$7.6M -4905.1% | $158.0K +163.3% | $60.0K +7.1% | $56.0K -13.8% | $65.0K | $1.3B | -$1.6B | $745.2M |
| Net Income | $15.1M +153.1% | $6.0M +7975.7% | $74.0K +201.4% | -$73.0K +94.4% | -$1.3M | $4.9B | $4.8B | $4.7B |
| Net Margin | 6.2% +2.1pp | 4.0% +3.9pp | 0.1% +0.4pp | -0.2% +4.5pp | -4.7% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $1 +140.7% | $0 +7841.2% | $0 +194.4% | -$0 +94.9% | -$0 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $1 +154.2% | $0 +6958.8% | $0 +194.4% | -$0 +94.9% | -$0 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $23.4M +6.0% | $22.1M +1.4% | $21.8M +8.5% | $20.1M +9.2% | $18.4M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $24.7M +0.0% | $24.7M +12.2% | $22.0M +9.8% | $20.1M +9.2% | $18.4M | $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
Xerox Holdings Corporation
NASDAQ:XRX
$453.81M
Climb Global Solutions, Inc.
NASDAQ:CLMB
$421.04M
IBEX Limited
NASDAQ:IBEX
$413.99M
Telos Corporation
NASDAQ:TLS
$341.92M
The Hackett Group, Inc.
NASDAQ:HCKT
$277.08M
Conduent Incorporated
NASDAQ:CNDT
$217.14M
Endava plc
NYSE:DAVA
$155.37M
LZ Technology Holdings Limited Class B Ordinary Shares
LZMH
$10.99M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does TSSI generate?
TSS, Inc. (TSSI) reported $245.72M of revenue in fiscal 2025.
Is TSSI profitable?
TSS, Inc. (TSSI) reported $15.13M of net income, with a net margin of 6.2%.
Explore More
Continue the stock analysis
Jump to another research area for this company.