| Perella Weinberg Partners (PWP) |
| Q1-CY2026 | Q4-CY2025 | Q3-CY2025 | Q2-CY2025 | Q1-CY2025 | Q4-CY2024 | Q3-CY2024 | Q2-CY2024 | Q1-CY2024 | Q4-CY2023 | Q3-CY2023 | Q2-CY2023 | Q1-CY2023 | Q4-CY2022 | Q3-CY2022 | Q2-CY2022 | Q1-CY2022 | Q4-CY2021 | Q3-CY2021 | Q2-CY2021 | Q1-CY2021 | Q4-CY2020 | Q3-CY2020 | Q2-CY2020 | Q1-CY2020 | Q4-CY2019 | Q3-CY2019 | Q2-CY2019 | Q1-CY2019 | Q4-CY2018 | Q3-CY2018 | Q2-CY2018 | Q1-CY2018 | Q4-CY2017 | Q3-CY2017 | Q2-CY2017 | Q1-CY2017 | Q4-CY2016 | Q3-CY2016 | Q2-CY2016 | Q1-CY2016 | Q4-CY2015 | Q3-CY2015 | Q2-CY2015 | Q1-CY2015 | Q4-CY2014 | Q3-CY2014 | Q2-CY2014 | Q1-CY2014 |
| Balance Sheet Date | | 2025-Dec-31 | 2025-Sep-30 | 2025-Jun-30 | 2025-Mar-31 | 2024-Dec-31 | 2024-Sep-30 | 2024-Jun-30 | 2024-Mar-31 | 2023-Dec-31 | 2023-Sep-30 | 2023-Jun-30 | 2023-Mar-31 | 2022-Dec-31 | 2022-Sep-30 | 2022-Jun-30 | 2022-Mar-31 | 2021-Dec-31 | 2021-Sep-30 | 2021-Jun-30 | 2021-Mar-31 | 2020-Dec-31 | 2020-Sep-30 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Fiscal Period | | Q4-FY2025 | Q3-FY2025 | Q2-FY2025 | Q1-FY2025 | Q4-FY2024 | Q3-FY2024 | Q2-FY2024 | Q1-FY2024 | Q4-FY2023 | Q3-FY2023 | Q2-FY2023 | Q1-FY2023 | Q4-FY2022 | Q3-FY2022 | Q2-FY2022 | Q1-FY2022 | Q4-FY2021 | Q3-FY2021 | Q2-FY2021 | Q1-FY2021 | Q4-FY2020 | Q3-FY2020 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Total Revenue | | 219,160,000$ | 164,645,000$ | 155,267,000$ | 211,831,000$ | 225,672,000$ | 278,242,000$ | 271,998,000$ | 102,127,000$ | 212,678,000$ | 139,003,000$ | 165,545,000$ | 131,426,000$ | 183,148,000$ | 145,379,000$ | 151,104,000$ | 151,876,000$ | 198,913,000$ | 177,427,000$ | 255,520,000$ | 169,802,000$ | 189,145,000$ | 122,844,000$ | 114,601,000$ | | | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ% | | 33.11% | 6.04% | (26.70%) | (6.13%) | (18.89%) | 2.30% | 166.33% | (51.98%) | 53.00% | (16.03%) | 25.96% | (28.24%) | 25.98% | (3.79%) | (.51%) | (23.65%) | 12.11% | (30.56%) | 50.48% | (10.23%) | 53.97% | 7.19% | | | | | | | | | | | | | | | | | | | | | | | | | | |
| YoY% | | (2.89%) | (40.83%) | (42.92%) | 107.42% | 6.11% | 100.17% | 64.31% | (22.29%) | 16.12% | (4.39%) | 9.56% | (13.47%) | (7.93%) | (18.06%) | (40.86%) | (10.56%) | 5.16% | 44.43% | 122.97% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Cost Of Revenue | | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | | | | | | | | | | | | | | | | | | | | | | | | | |
| Gross Profit | | 219,160,000$ | 164,645,000$ | 155,267,000$ | 211,831,000$ | 225,672,000$ | 278,242,000$ | 271,998,000$ | 102,127,000$ | 212,678,000$ | 139,003,000$ | 165,545,000$ | 131,426,000$ | 183,148,000$ | 145,379,000$ | 151,104,000$ | 151,876,000$ | 198,913,000$ | 177,427,000$ | 255,520,000$ | 169,802,000$ | 189,145,000$ | 122,844,000$ | 114,601,000$ | | | | | | | | | | | | | | | | | | | | | | | | | |
| Gross Margin | | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | | | | | | | | | | | | | | | | | | | | | | | | | |
| Operating Expenses | | 200,633,000$ | 155,778,000$ | 146,319,000$ | 200,163,000$ | 204,303,000$ | 242,348,000$ | 354,230,000$ | 155,690,000$ | 256,644,000$ | 165,695,000$ | 187,297,000$ | 154,116,000$ | 202,691,000$ | 154,197,000$ | 160,117,000$ | 162,235,000$ | 199,532,000$ | 187,754,000$ | 206,034,000$ | 141,758,000$ | 886,187,000$ | (121,312,000$) | (135,302,000$) | 993$ | 350$ | | | | | | | | | | | | | | | | | | | | | | | |
| Operating Income | | 18,527,000$ | 8,867,000$ | 8,948,000$ | 11,668,000$ | 21,369,000$ | 35,894,000$ | (82,232,000$) | (53,563,000$) | (43,966,000$) | (26,692,000$) | (21,752,000$) | (22,690,000$) | (19,543,000$) | (8,818,000$) | (9,013,000$) | (10,359,000$) | (619,000$) | (10,327,000$) | 49,486,000$ | 28,044,000$ | 8,168,000$ | 1,532,000$ | (20,701,000$) | (993$) | (155,118,031$) | | | | | | | | | | | | | | | | | | | | | | | |
| Operating Margin | | 8.45% | 5.39% | 5.76% | 5.51% | 9.47% | 12.90% | (30.23%) | (52.45%) | (20.67%) | (19.20%) | (13.14%) | (17.26%) | (10.67%) | (6.07%) | (5.97%) | (6.82%) | (.31%) | (5.82%) | 19.37% | 16.52% | 4.32% | 1.25% | (18.06%) | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest Expenses | | | | | | | | | | | | | | 70,000$ | 69,000$ | 69,000$ | 68,000$ | 70,000$ | 72,000$ | 3,596,000$ | 3,868,000$ | 3,858,000$ | 3,913,000$ | 3,996,000$ | | | | | | | | | | | | | | | | | | | | | | | | | |
| Income Before Tax | | 21,780,000$ | 11,588,000$ | 6,248,000$ | 11,899,000$ | 27,787,000$ | 36,351,000$ | (81,487,000$) | (50,906,000$) | (43,944,000$) | (23,929,000$) | (22,813,000$) | (22,134,000$) | (22,986,000$) | (8,289,000$) | 5,807,000$ | 4,048,000$ | (1,790,000$) | (9,312,000$) | 9,521,000$ | 24,531,000$ | 3,851,000$ | (95,000$) | (21,293,000$) | (993$) | (161,595,031$) | | | | | | | | | | | | | | | | | | | | | | | |
| Tax Expenses | | 7,983,000$ | 3,023,000$ | 1,980,000$ | (9,474,000$) | (4,871,000$) | 7,508,000$ | (642,000$) | 19,094,000$ | (1,532,000$) | (191,000$) | (4,543,000$) | 5,286,000$ | (380,000$) | 4,570,000$ | 3,141,000$ | 2,996,000$ | 16,232,000$ | 150,000$ | 521,000$ | 2,024,000$ | 935,000$ | 974,000$ | 834,000$ | | | | | | | | | | | | | | | | | | | | | | | | | |
| Net Income | | 13,797,000$ | 8,565,000$ | 4,268,000$ | 21,373,000$ | 32,658,000$ | 28,843,000$ | (80,845,000$) | (70,000,000$) | (42,412,000$) | (23,738,000$) | (18,270,000$) | (27,420,000$) | (22,606,000$) | (12,859,000$) | 2,666,000$ | 1,052,000$ | (18,022,000$) | (9,462,000$) | 37,350,000$ | 22,507,000$ | 2,916,000$ | (1,069,000$) | (22,127,000$) | (4,062,000$) | (350$) | | | | | | | | | | | | | | | | | | | | | | | |
| Profit Margin | | 6.30% | 5.20% | 2.75% | 10.09% | 14.47% | 10.37% | (29.72%) | (68.54%) | (19.94%) | (17.08%) | (11.04%) | (20.86%) | (12.34%) | (8.85%) | 1.76% | .69% | (9.06%) | (5.33%) | 14.62% | 13.26% | 1.54% | (.87%) | (19.31%) | | | | | | | | | | | | | | | | | | | | | | | | | |
| TTM | | 6.39% | 8.83% | 10.01% | .21% | (10.18%) | (19.01%) | (29.90%) | (24.93%) | (17.24%) | (14.87%) | (12.97%) | (9.86%) | (5.03%) | (4.20%) | (3.50%) | 1.39% | 4.04% | 6.73% | 8.37% | .37% | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Earnings to Minority | | 4,401,000$ | 2,561,000$ | 1,530,000$ | 4,034,000$ | 11,884,000$ | 12,473,000$ | (14,817,000$) | (34,156,000$) | (32,002,000$) | (21,689,000$) | (18,629,000$) | (22,297,000$) | (21,185,000$) | (13,999,000$) | (6,599,000$) | (7,842,000$) | (17,624,000$) | (12,938,000$) | 21,499,000$ | 17,603,520$ | 7,999,165$ | (1,049,155$) | (22,126,400$) | (4,061,007$) | | | | | | | | | | | | | | | | | | | | | | | | |
| Earnings to Common Shareholders | | 19,635,000$ | 8,232,000$ | 3,992,000$ | 18,252,000$ | 20,774,000$ | 16,977,000$ | (66,028,000$) | (82,178,000$) | (42,606,000$) | (23,770,000$) | (16,621,000$) | (32,001,000$) | (24,048,000$) | (16,784,000$) | (54,000$) | (434,000$) | (398,000$) | (8,687,000$) | (12,499,000$) | 4,903,480$ | (5,083,165$) | (19,845$) | (600$) | (993$) | (350$) | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ% | | 138.52% | 106.21% | (78.13%) | (12.14%) | 22.37% | 125.71% | 19.65% | (92.88%) | (79.24%) | (43.01%) | 48.06% | (33.07%) | (43.28%) | (30,981.48%) | 87.56% | (9.05%) | 95.42% | 30.50% | (354.90%) | 196.47% | (25,514.34%) | (3,207.50%) | 39.58% | (183.71%) | | | | | | | | | | | | | | | | | | | | | | | | |
| YoY% | | (5.48%) | (51.51%) | 106.05% | 122.21% | 148.76% | 171.42% | (297.26%) | (156.80%) | (77.17%) | (41.62%) | (30,679.63%) | (7,273.50%) | (5,942.21%) | (93.21%) | 99.57% | (108.85%) | 92.17% | (43,674.25%) | (2,083,066.67%) | 493,904.63% | (1,452,232.86%) | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Earnings Per Share, Basic | | 0.29$ | 0.13$ | 0.06$ | 0.29$ | 0.39$ | 0.31$ | (1.21$) | (1.67$) | (0.95$) | (0.55$) | (0.39$) | (0.76$) | (0.56$) | (0.40$) | 0.00$ | (0.01$) | | (0.20$) | (0.29$) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Earnings Per Share, Diluted | | 0.15$ | 0.08$ | 0.04$ | 0.24$ | (9.65$) | 0.24$ | (1.21$) | (0.91$) | (0.49$) | (0.27$) | (0.19$) | (0.37$) | (0.28$) | (0.19$) | 0.00$ | 0.00$ | | (0.09$) | (0.13$) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Unlevered FCF Per Share, Basic | | 1.41$ | 0.90$ | 0.88$ | (2.86$) | 2.60$ | 3.59$ | 1.53$ | (4.37$) | 3.26$ | 0.64$ | 1.52$ | (3.55$) | 1.47$ | 1.00$ | 2.26$ | (5.44$) | | 2.30$ | 0.66$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Unlevered FCF Per Share, Diluted | | 0.74$ | 0.58$ | 0.56$ | (2.34$) | (64.47$) | 2.86$ | 1.53$ | (2.37$) | 1.67$ | 0.32$ | 0.75$ | (1.74$) | 0.72$ | 0.48$ | 1.11$ | (2.68$) | | 1.06$ | 0.30$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Average Shares, Basic | | 67,560,120 | 64,071,958 | 63,064,731 | 62,138,123 | 53,448,996 | 55,513,159 | 54,589,542 | 49,200,283 | 44,910,853 | 43,123,465 | 42,743,611 | 42,317,827 | 42,585,017 | 42,263,427 | 44,584,181 | 45,917,935 | | 42,599,954 | 42,956,667 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Average Shares, Diluted | | 128,491,408 | 100,233,456 | 98,831,307 | 75,839,577 | -2,152,576 | 69,795,656 | 54,589,542 | 90,519,358 | 87,335,867 | 86,647,697 | 86,521,626 | 86,611,018 | 87,356,549 | 87,745,776 | 90,688,871 | 93,231,332 | | 92,754,153 | 94,013,583 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| EBIT | | 21,780,000$ | 11,588,000$ | 6,248,000$ | 11,899,000$ | 27,787,000$ | 36,351,000$ | (81,487,000$) | (50,906,000$) | (43,944,000$) | (23,929,000$) | (22,813,000$) | (22,134,000$) | (22,916,000$) | (8,220,000$) | 5,876,000$ | 4,116,000$ | (1,720,000$) | (9,240,000$) | 13,117,000$ | 28,399,000$ | 7,709,000$ | 3,818,000$ | (17,297,000$) | (993$) | (161,595,031$) | | | | | | | | | | | | | | | | | | | | | | | |
| EBITDA | | 27,535,000$ | 16,612,000$ | 11,300,000$ | 16,900,000$ | 32,848,000$ | 41,481,000$ | (76,379,000$) | (45,826,000$) | (39,433,000$) | (20,235,000$) | (19,174,000$) | (19,299,000$) | (20,275,000$) | (5,763,000$) | 8,529,000$ | 7,059,000$ | 1,688,000$ | (5,761,000$) | 16,839,000$ | 32,279,000$ | 11,595,000$ | 7,669,000$ | (13,464,000$) | (993$) | (161,595,031$) | | | | | | | | | | | | | | | | | | | | | | | |