System1, Inc. - SST - Fundamentals - Financial Statements

‌
‌

‌

Let's get started...

‌

Breakdown	2018 12/31	2019 12/31	2020 12/31	2021 12/31	2022 12/31	2023 12/31	2024 12/31	2025 12/31	TTM
REVENUE	266	407	476	688	827	402	344	266	229	📊
Revenue Growth (1Y)	--	+53.46%	+16.81%	+44.63%	+20.09%	-51.37%	-14.44%	-22.62%	-14.01%	📊
Revenue Growth (5Y)	--	--	--	--	+211.32%	-1.36%	-27.74%	-61.34%	-66.76%	📊
Revenue Growth (10Y)	--	--	--	--	--	--	--	--	--	📊
Cost of Revenue	171	276	341	13	521	355	192	166	134	📊
Cost of Revenue Growth (1Y)	--	+61.24%	+23.65%	-96.09%	+3810.12%	-31.83%	-46.08%	-13.48%	-19.44%	📊
Cost of Revenue Growth (5Y)	--	--	--	--	+204.69%	+28.82%	-43.82%	+1143.57%	+901.83%	📊
Cost of Revenue Growth (10Y)	--	--	--	--	--	--	--	--	--	📊
Gross Profit	95	132	135	675	306	47	152	100	95	📊
Gross Profit Growth (1Y)	--	+39.39%	+2.47%	+400.12%	-54.74%	-84.71%	+226.11%	-34.11%	-5.04%	📊
Gross Profit Growth (5Y)	--	--	--	--	+223.32%	-64.53%	+12.88%	-85.13%	-85.88%	📊
Gross Profit Growth (10Y)	--	--	--	--	--	--	--	--	--	📊
Operating Expenses	72	80	92	13	116	133	241	162	195	📊
Operating Expenses Growth (1Y)	--	+10.80%	+16.04%	-85.57%	+773.73%	+13.97%	+81.57%	-32.59%	+20.22%	📊
Operating Expenses Growth (5Y)	--	--	--	--	+62.10%	+66.74%	+160.90%	+1118.82%	+1365.30%	📊
Operating Expenses Growth (10Y)	--	--	--	--	--	--	--	--	--	📊
Sell General Administrative	67	68	79	13	36	54	47	70	70	📊
Research and Development	0	0	0	5	1	3	0	0	--	📊
Other Income Expenses	5	11	14	11	81	75	194	93	125	📊
EBITDA	25	61	53	65	-428	-4	14	-62	-100	📊
EBITDA Growth (1Y)	--	+138.64%	-12.89%	+22.28%	-760.74%	+98.95%	+412.45%	-543.11%	-61.11%	📊
EBITDA Growth (5Y)	--	--	--	--	-1779.59%	-107.38%	-73.55%	-195.87%	-254.45%	📊
EBITDA Growth (10Y)	--	--	--	--	--	--	--	--	--	📊
Depreciation and Amortization	5	11	14	14	70	78	80	0	21	📊
Operating Income	23	52	43	-13	51	-86	-89	-62	-100	📊
Operating Income Growth (1Y)	--	+130.01%	-18.24%	-131.27%	+481.41%	-269.17%	-3.04%	+29.98%	-61.11%	📊
Operating Income Growth (5Y)	--	--	--	--	+124.28%	-264.95%	-307.88%	-365.51%	-649.97%	📊
Operating Income Growth (10Y)	--	--	--	--	--	--	--	--	--	📊
Interest Expense	19	26	24	17	17	49	32	28	27	📊
Pre Tax Income	4	25	18	21	34	-132	-98	-84	-121	📊
Tax Provision	25	1	2	1	1	-20	-0	-19	-29	📊
NET INCOME	-21	24	16	21	33	-227	-75	-65	-97	📊
Net Income Growth (1Y)	--	+215.72%	-32.52%	+28.49%	+56.92%	-788.63%	+67.14%	+12.49%	-47.72%	📊
Net Income Growth (5Y)	--	--	--	--	+257.46%	-1037.03%	-556.32%	-410.77%	-559.08%	📊
Net Income Growth (10Y)	--	--	--	--	--	--	--	--	--	📊
Basic EPS	-0.26	0.27	0.25	1.03	0.36	-2.44	-1.07	0	-10.35	📊
Diluted EPS	-0.26	0.27	0.25	1.03	0.36	-2.44	-1.07	0	-10.35	📊
Basic Average Shares	82	89	65	20	92	91	70	0	6	📊
Diluted Average Shares	82	89	65	20	92	91	70	0	6	📊

Breakdown

2018

12/31

2019

12/31

2020

12/31

2021

12/31

2022

12/31

2023

12/31

2024

12/31

2025

12/31

TTM

REVENUE

266

407

476

688

827

402

344

266

229

📊

Revenue Growth (1Y)

+53.46%

+16.81%

+44.63%

+20.09%

-51.37%

-14.44%

-22.62%

-14.01%

📊

Revenue Growth (5Y)

+211.32%

-1.36%

-27.74%

-61.34%

-66.76%

📊

Revenue Growth (10Y)

📊

Cost of Revenue

171

276

341

521

355

192

166

134

📊

Cost of Revenue Growth (1Y)

+61.24%

+23.65%

-96.09%

+3810.12%

-31.83%

-46.08%

-13.48%

-19.44%

📊

Cost of Revenue Growth (5Y)

+204.69%

+28.82%

-43.82%

+1143.57%

+901.83%

📊

Cost of Revenue Growth (10Y)

📊

Gross Profit

132

135

675

306

152

100

📊

Gross Profit Growth (1Y)

+39.39%

+2.47%

+400.12%

-54.74%

-84.71%

+226.11%

-34.11%

-5.04%

📊

Gross Profit Growth (5Y)

+223.32%

-64.53%

+12.88%

-85.13%

-85.88%

📊

Gross Profit Growth (10Y)

📊

Operating Expenses

116

133

241

162

195

📊

Operating Expenses Growth (1Y)

+10.80%

+16.04%

-85.57%

+773.73%

+13.97%

+81.57%

-32.59%

+20.22%

📊

Operating Expenses Growth (5Y)

+62.10%

+66.74%

+160.90%

+1118.82%

+1365.30%

📊

Operating Expenses Growth (10Y)

📊

Sell General Administrative

📊

Research and Development

📊

Other Income Expenses

194

125

📊

EBITDA

-428

-4

-62

-100

📊

EBITDA Growth (1Y)

+138.64%

-12.89%

+22.28%

-760.74%

+98.95%

+412.45%

-543.11%

-61.11%

📊

EBITDA Growth (5Y)

-1779.59%

-107.38%

-73.55%

-195.87%

-254.45%

📊

EBITDA Growth (10Y)

📊

Depreciation and Amortization

📊

Operating Income

-13

-86

-89

-62

-100

📊

Operating Income Growth (1Y)

+130.01%

-18.24%

-131.27%

+481.41%

-269.17%

-3.04%

+29.98%

-61.11%

📊

Operating Income Growth (5Y)

+124.28%

-264.95%

-307.88%

-365.51%

-649.97%

📊

Operating Income Growth (10Y)

📊

Interest Expense

📊

Pre Tax Income

-132

-98

-84

-121

📊

Tax Provision

-20

-0

-19

-29

📊

NET INCOME

-21

-227

-75

-65

-97

📊

Net Income Growth (1Y)

+215.72%

-32.52%

+28.49%

+56.92%

-788.63%

+67.14%

+12.49%

-47.72%

📊

Net Income Growth (5Y)

+257.46%

-1037.03%

-556.32%

-410.77%

-559.08%

📊

Net Income Growth (10Y)

📊

Basic EPS

-0.26

0.27

0.25

1.03

0.36

-2.44

-1.07

-10.35

📊

Diluted EPS

-0.26

0.27

0.25

1.03

0.36

-2.44

-1.07

-10.35

📊

Basic Average Shares

📊

Diluted Average Shares

📊

Breakdown	2018 12/31	2019 12/31	2020 12/31	2021 12/31	2022 12/31	2023 12/31	2024 12/31	2025 12/31	TTM
REVENUE	266	407	476	688	827	402	344	266	229	📊
Revenue Growth (1Y)	--	+53.46%	+16.81%	+44.63%	+20.09%	-51.37%	-14.44%	-22.62%	-14.01%	📊
Revenue Growth (5Y)	--	--	--	--	+211.32%	-1.36%	-27.74%	-61.34%	-66.76%	📊
Revenue Growth (10Y)	--	--	--	--	--	--	--	--	--	📊
Cost of Revenue	171	276	341	13	521	355	192	166	134	📊
Cost of Revenue Growth (1Y)	--	+61.24%	+23.65%	-96.09%	+3810.12%	-31.83%	-46.08%	-13.48%	-19.44%	📊
Cost of Revenue Growth (5Y)	--	--	--	--	+204.69%	+28.82%	-43.82%	+1143.57%	+901.83%	📊
Cost of Revenue Growth (10Y)	--	--	--	--	--	--	--	--	--	📊
Gross Profit	95	132	135	675	306	47	152	100	95	📊
Gross Profit Growth (1Y)	--	+39.39%	+2.47%	+400.12%	-54.74%	-84.71%	+226.11%	-34.11%	-5.04%	📊
Gross Profit Growth (5Y)	--	--	--	--	+223.32%	-64.53%	+12.88%	-85.13%	-85.88%	📊
Gross Profit Growth (10Y)	--	--	--	--	--	--	--	--	--	📊
Operating Expenses	72	80	92	13	116	133	241	162	195	📊
Operating Expenses Growth (1Y)	--	+10.80%	+16.04%	-85.57%	+773.73%	+13.97%	+81.57%	-32.59%	+20.22%	📊
Operating Expenses Growth (5Y)	--	--	--	--	+62.10%	+66.74%	+160.90%	+1118.82%	+1365.30%	📊
Operating Expenses Growth (10Y)	--	--	--	--	--	--	--	--	--	📊
Sell General Administrative	67	68	79	13	36	54	47	70	70	📊
Research and Development	0	0	0	5	1	3	0	0	--	📊
Other Income Expenses	5	11	14	11	81	75	194	93	125	📊
EBITDA	25	61	53	65	-428	-4	14	-62	-100	📊
EBITDA Growth (1Y)	--	+138.64%	-12.89%	+22.28%	-760.74%	+98.95%	+412.45%	-543.11%	-61.11%	📊
EBITDA Growth (5Y)	--	--	--	--	-1779.59%	-107.38%	-73.55%	-195.87%	-254.45%	📊
EBITDA Growth (10Y)	--	--	--	--	--	--	--	--	--	📊
Depreciation and Amortization	5	11	14	14	70	78	80	0	21	📊
Operating Income	23	52	43	-13	51	-86	-89	-62	-100	📊
Operating Income Growth (1Y)	--	+130.01%	-18.24%	-131.27%	+481.41%	-269.17%	-3.04%	+29.98%	-61.11%	📊
Operating Income Growth (5Y)	--	--	--	--	+124.28%	-264.95%	-307.88%	-365.51%	-649.97%	📊
Operating Income Growth (10Y)	--	--	--	--	--	--	--	--	--	📊
Interest Expense	19	26	24	17	17	49	32	28	27	📊
Pre Tax Income	4	25	18	21	34	-132	-98	-84	-121	📊
Tax Provision	25	1	2	1	1	-20	-0	-19	-29	📊
NET INCOME	-21	24	16	21	33	-227	-75	-65	-97	📊
Net Income Growth (1Y)	--	+215.72%	-32.52%	+28.49%	+56.92%	-788.63%	+67.14%	+12.49%	-47.72%	📊
Net Income Growth (5Y)	--	--	--	--	+257.46%	-1037.03%	-556.32%	-410.77%	-559.08%	📊
Net Income Growth (10Y)	--	--	--	--	--	--	--	--	--	📊
Basic EPS	-0.26	0.27	0.25	1.03	0.36	-2.44	-1.07	0	-10.35	📊
Diluted EPS	-0.26	0.27	0.25	1.03	0.36	-2.44	-1.07	0	-10.35	📊
Basic Average Shares	82	89	65	20	92	91	70	0	6	📊
Diluted Average Shares	82	89	65	20	92	91	70	0	6	📊

Breakdown

2018

12/31

2019

12/31

2020

12/31

2021

12/31

2022

12/31

2023

12/31

2024

12/31

2025

12/31

TTM

REVENUE

266

407

476

688

827

402

344

266

229

📊

Revenue Growth (1Y)

+53.46%

+16.81%

+44.63%

+20.09%

-51.37%

-14.44%

-22.62%

-14.01%

📊

Revenue Growth (5Y)

+211.32%

-1.36%

-27.74%

-61.34%

-66.76%

📊

Revenue Growth (10Y)

📊

Cost of Revenue

171

276

341

521

355

192

166

134

📊

Cost of Revenue Growth (1Y)

+61.24%

+23.65%

-96.09%

+3810.12%

-31.83%

-46.08%

-13.48%

-19.44%

📊

Cost of Revenue Growth (5Y)

+204.69%

+28.82%

-43.82%

+1143.57%

+901.83%

📊

Cost of Revenue Growth (10Y)

📊

Gross Profit

132

135

675

306

152

100

📊

Gross Profit Growth (1Y)

+39.39%

+2.47%

+400.12%

-54.74%

-84.71%

+226.11%

-34.11%

-5.04%

📊

Gross Profit Growth (5Y)

+223.32%

-64.53%

+12.88%

-85.13%

-85.88%

📊

Gross Profit Growth (10Y)

📊

Operating Expenses

116

133

241

162

195

📊

Operating Expenses Growth (1Y)

+10.80%

+16.04%

-85.57%

+773.73%

+13.97%

+81.57%

-32.59%

+20.22%

📊

Operating Expenses Growth (5Y)

+62.10%

+66.74%

+160.90%

+1118.82%

+1365.30%

📊

Operating Expenses Growth (10Y)

📊

Sell General Administrative

📊

Research and Development

📊

Other Income Expenses

194

125

📊

EBITDA

-428

-4

-62

-100

📊

EBITDA Growth (1Y)

+138.64%

-12.89%

+22.28%

-760.74%

+98.95%

+412.45%

-543.11%

-61.11%

📊

EBITDA Growth (5Y)

-1779.59%

-107.38%

-73.55%

-195.87%

-254.45%

📊

EBITDA Growth (10Y)

📊

Depreciation and Amortization

📊

Operating Income

-13

-86

-89

-62

-100

📊

Operating Income Growth (1Y)

+130.01%

-18.24%

-131.27%

+481.41%

-269.17%

-3.04%

+29.98%

-61.11%

📊

Operating Income Growth (5Y)

+124.28%

-264.95%

-307.88%

-365.51%

-649.97%

📊

Operating Income Growth (10Y)

📊

Interest Expense

📊

Pre Tax Income

-132

-98

-84

-121

📊

Tax Provision

-20

-0

-19

-29

📊

NET INCOME

-21

-227

-75

-65

-97

📊

Net Income Growth (1Y)

+215.72%

-32.52%

+28.49%

+56.92%

-788.63%

+67.14%

+12.49%

-47.72%

📊

Net Income Growth (5Y)

+257.46%

-1037.03%

-556.32%

-410.77%

-559.08%

📊

Net Income Growth (10Y)

📊

Basic EPS

-0.26

0.27

0.25

1.03

0.36

-2.44

-1.07

-10.35

📊

Diluted EPS

-0.26

0.27

0.25

1.03

0.36

-2.44

-1.07

-10.35

📊

Basic Average Shares

📊

Diluted Average Shares

📊

Ex-Dividend date	--
Payment date	--
Annual Dividend	--
Dividend Yield	--
Shareholders Yield	1062.44%
Next Earnings
Market cap	24.67M (USD)
EPS (TTM)	-10.35 ($)
P/E (TTM)	-0.29 ($)
Last Close	3.05

Next Earnings
Market cap	24.67M (USD)
EPS (TTM)	-10.35 ($)
P/E (TTM)	-0.29 ($)
Last Close	3.05 ($)

Ex-Dividend date	--
Payment date	--
Annual Dividend	--
Dividend Yield	--
Shareholders Yield	1062.44%
Next Earnings
Market cap	24.67M (USD)
EPS (TTM)	-10.35 ($)
P/E (TTM)	-0.29 ($)
Last Close	3.05

Next Earnings
Market cap	24.67M (USD)
EPS (TTM)	-10.35 ($)
P/E (TTM)	-0.29 ($)
Last Close	3.05 ($)