Income Statement for RDW

	Redwire Corp (RDW)
	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-Mar-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		Q1-FY2021		Q3-FY2020
Total Revenue		108,794,000$	103,432,000$	61,760,000$	61,395,000$	69,560,000$	68,638,000$	78,111,000$	87,792,000$	63,485,000$	62,612,000$	60,098,000$	57,605,000$	53,705,000$	37,249,000$	36,728,000$	32,867,000$	41,075,000$	32,680,000$	32,148,000$	31,698,000$		12,485,000$
QoQ%		5.18%	67.47%	.60%	(11.74%)	1.34%	(12.13%)	(11.03%)	38.29%	1.39%	4.18%	4.33%	7.26%	44.18%	1.42%	11.75%	(19.98%)	25.69%	1.66%	1.42%
YoY%		56.40%	50.69%	(20.93%)	(30.07%)	9.57%	9.62%	29.97%	52.40%	18.21%	68.09%	63.63%	75.27%	30.75%	13.98%	14.25%	3.69%		161.75%
Cost Of Revenue		98,296,000$	86,622,000$	80,824,000$	52,354,000$	64,937,000$	56,615,000$	65,127,000$	72,967,000$	52,754,000$	45,495,000$	44,194,000$	43,388,000$	45,112,000$	29,300,000$	29,746,000$	27,696,000$	33,806,000$	26,786,000$	23,534,000$	24,221,000$		10,546,000$
Gross Profit		10,498,000$	16,810,000$	(19,064,000$)	9,041,000$	4,623,000$	12,023,000$	12,984,000$	14,825,000$	10,731,000$	17,117,000$	15,904,000$	14,217,000$	8,593,000$	7,949,000$	6,982,000$	5,171,000$	7,269,000$	5,894,000$	8,614,000$	7,477,000$		1,939,000$
Gross Margin		9.65%	16.25%	(30.87%)	14.73%	6.65%	17.52%	16.62%	16.89%	16.90%	27.34%	26.46%	24.68%	16.00%	21.34%	19.01%	15.73%	17.70%	18.04%	26.80%	23.59%		15.53%
Operating Expenses		92,115,000$	58,662,000$	72,827,000$	23,358,000$	23,604,000$	24,535,000$	20,114,000$	18,402,000$	17,488,000$	19,834,000$	19,760,000$	16,435,000$	34,378,000$	18,264,000$	99,780,000$	22,721,000$	23,609,000$	36,945,000$	24,217,000$	14,669,000$		4,796,000$
Operating Income		(81,617,000$)	(41,852,000$)	(91,891,000$)	(14,317,000$)	(18,981,000$)	(12,512,000$)	(7,130,000$)	(3,577,000$)	(6,757,000$)	(2,717,000$)	(3,856,000$)	(2,218,000$)	(25,785,000$)	(10,315,000$)	(92,798,000$)	(17,550,000$)	(16,340,000$)	(31,051,000$)	(15,603,000$)	(7,192,000$)		(2,857,000$)
Operating Margin		(75.02%)	(40.46%)	(148.79%)	(23.32%)	(27.29%)	(18.23%)	(9.13%)	(4.07%)	(10.64%)	(4.34%)	(6.42%)	(3.85%)	(48.01%)	(27.69%)	(252.66%)	(53.40%)	(39.78%)	(95.02%)	(48.54%)	(22.69%)		(22.88%)
Interest Income		0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	28,458$		0$
Interest Expenses		6,073,000$	6,282,000$	23,755,000$	3,594,000$	3,946,000$	3,610,000$	3,009,000$	2,918,000$	2,762,000$	2,629,000$	2,664,000$	2,644,000$	2,696,000$	2,401,000$	1,670,000$	1,452,000$	1,525,000$	1,740,000$	1,770,000$	1,421,000$		82,000$
Income Before Tax		(84,563,000$)	(34,290,000$)	(129,583,000$)	(3,130,000$)	(68,841,000$)	(21,431,000$)	(18,072,000$)	(7,987,000$)	(8,333,000$)	(6,578,000$)	(5,550,000$)	(7,289,000$)	(26,899,000$)	(12,558,000$)	(78,953,000$)	(20,182,000$)	(17,008,000$)	(29,834,000$)	(17,263,000$)	(8,700,000$)		(2,947,000$)
Tax Expenses		910,000$	6,862,000$	(32,604,000$)	(182,000$)	(1,672,000$)	(472,000$)	15,000$	109,000$	(117,000$)	(253,000$)	(85,000$)	(31,000$)	(1,023,000$)	(2,135,000$)	(1,925,000$)	(2,889,000$)	(3,298,000$)	(5,582,000$)	(1,362,000$)	(1,026,000$)		(611,000$)
Net Income		(85,473,000$)	(41,152,000$)	(96,979,000$)	(2,948,000$)	(67,169,000$)	(20,959,000$)	(18,087,000$)	(8,096,000$)	(8,216,000$)	(6,325,000$)	(5,465,000$)	(7,258,000$)	(25,876,000$)	(10,423,000$)	(77,028,000$)	(17,293,000$)	(13,710,000$)	(24,252,000$)	(15,901,000$)	(7,674,000$)		(2,336,000$)
Profit Margin		(78.56%)	(39.79%)	(157.03%)	(4.80%)	(96.56%)	(30.54%)	(23.16%)	(9.22%)	(12.94%)	(10.10%)	(9.09%)	(12.60%)	(48.18%)	(27.98%)	(209.73%)	(52.62%)	(33.38%)	(74.21%)	(49.46%)	(24.21%)		(18.71%)
TTM		(67.55%)	(70.32%)	(71.95%)	(39.31%)	(37.59%)	(18.58%)	(13.95%)	(10.26%)	(11.18%)	(19.20%)	(23.49%)	(65.08%)	(81.36%)	(80.08%)	(92.28%)	(51.28%)	(44.72%)
Earnings to Minority		10,924,000$	1,674,000$	29,739,000$	3,531,000$	0$	0$	5,000$	(1,000$)	72,000$	(72,000$)	(1,000$)	4,366,000$	1,757,000$
Earnings to Common Shareholders		(96,397,000$)	(42,826,000$)	(126,718,000$)	(6,479,000$)	(92,096,000$)	(24,342,000$)	(27,791,000$)	(11,138,000$)	(16,269,000$)	(9,127,000$)	(10,264,000$)	(11,624,000$)	(27,633,000$)	(10,423,000$)	(77,028,000$)	(17,293,000$)	(13,710,000$)	(24,252,000$)	(15,901,000$)	(7,674,000$)		(2,336,000$)
QoQ%		(125.09%)	66.20%	(1,855.83%)	92.97%	(278.34%)	12.41%	(149.52%)	31.54%	(78.25%)	11.08%	11.70%	57.93%	(165.12%)	86.47%	(345.43%)	(26.13%)	43.47%	(52.52%)	(107.21%)
YoY%		(4.67%)	(75.94%)	(355.97%)	41.83%	(466.08%)	(166.70%)	(170.76%)	4.18%	41.13%	12.43%	86.68%	32.78%	(101.55%)	57.02%	(384.42%)	(125.35%)		(938.19%)
Earnings Per Share, Basic		(0.56$)	(0.29$)	(1.41$)	(0.09$)	(1.38$)	(0.37$)	(0.42$)	(0.17$)	(0.25$)	(0.14$)	(0.16$)	(0.18$)	(0.43$)	(0.16$)	(1.22$)	(0.28$)	(0.22$)	(0.55$)	(0.43$)	(0.21$)		(0.06$)
Earnings Per Share, Diluted		(0.56$)	(0.29$)	(1.41$)	(0.09$)	(1.38$)	(0.37$)	(0.42$)	(0.17$)	(0.25$)	(0.14$)	(0.16$)	(0.18$)	(0.43$)	(0.16$)	(1.22$)	(0.28$)	(0.22$)	(0.55$)	(0.43$)	(0.21$)		(0.06$)
Unlevered FCF Per Share, Basic		(0.15$)	(0.18$)	(1.01$)	(0.66$)	0.07$	(0.29$)	(0.16$)	0.02$	0.21$	(0.07$)	0.02$	(0.23$)	(0.09$)	(0.19$)	(0.08$)	(0.20$)	(0.05$)		(0.22$)	(0.35$)		0.00$
Unlevered FCF Per Share, Diluted		(0.15$)	(0.18$)	(1.01$)	(0.66$)	0.07$	(0.29$)	(0.16$)	0.02$	0.21$	(0.07$)	0.02$	(0.23$)	(0.09$)	(0.19$)	(0.08$)	(0.20$)	(0.05$)		(0.22$)	(0.35$)		0.00$
Average Shares, Basic		171,685,929	145,744,055	89,554,940	71,192,148	66,781,342	66,529,288	65,701,704	65,572,286	65,194,298	64,795,985	64,345,698	64,280,631	64,153,814	63,460,527	62,992,454	62,690,869	61,894,136	44,036,040	37,200,000	37,200,000		37,200,000
Average Shares, Diluted		171,685,929	145,744,055	89,554,940	71,192,148	66,781,342	66,529,288	65,701,704	65,572,286	65,194,298	64,795,985	64,345,698	64,280,631	64,153,814	63,460,527	62,992,454	62,690,869	61,894,136	44,036,040	37,200,000	37,200,000		37,200,000
EBIT		(78,490,000$)	(28,008,000$)	(105,828,000$)	464,000$	(64,895,000$)	(17,821,000$)	(15,063,000$)	(5,069,000$)	(5,571,000$)	(3,949,000$)	(2,886,000$)	(4,645,000$)	(24,203,000$)	(10,157,000$)	(77,283,000$)	(18,730,000$)	(15,483,000$)	(28,094,000$)	(15,493,000$)	(7,279,000$)		(2,865,000$)
EBITDA		(66,078,000$)	(15,887,000$)	(100,768,000$)	3,510,000$	(61,741,000$)	(14,961,000$)	(12,138,000$)	(2,316,000$)	(2,818,000$)	(1,062,000$)	(268,000$)	(2,179,000$)	(21,751,000$)	(8,381,000$)	(73,881,000$)	(15,072,000$)	(12,407,000$)	(28,094,000$)	(12,875,000$)	(5,008,000$)		(2,865,000$)