AIM:FRG Income Statement

Financials in millions EUR. Fiscal year is January - December.

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Cost of Revenue	0.22	0.22	0.2	0.33	0.21	0.01
Gross Profit	-0.22	-0.22	-0.2	-0.33	-0.21	-0.01
Selling, General & Admin	0.76	0.82	0.91	1.02	0.7	0.4
Other Operating Expenses	-0.2	-0.2	0.02	0.03	-	-
Operating Expenses	0.59	0.65	1.04	1.12	1.21	0.48
Operating Income	-0.81	-0.87	-1.23	-1.45	-1.42	-0.49
Interest Expense	-0.19	-0.08	-0.06	-0.1	-0.13	-0.01
Earnings From Equity Investments	-0.14	-0.09	-0.04	-	-	-
Other Non Operating Income (Expenses)	-0.41	-0.14	-0.15	1.37	-0.75	-
EBT Excluding Unusual Items	-1.56	-1.18	-1.48	-0.18	-2.3	-0.5
Asset Writedown	-	-	-1.28	-	-	-
Pretax Income	-1.56	-1.18	-2.76	-0.18	-2.3	-0.5
Earnings From Continuing Operations	-1.56	-1.18	-2.76	-0.18	-2.3	-0.5
Minority Interest in Earnings	-0.01	-	0.35	0.1	0.03	0.04
Net Income	-1.56	-1.18	-2.41	-0.08	-2.28	-0.45
Net Income to Common	-1.56	-1.18	-2.41	-0.08	-2.28	-0.45
Shares Outstanding (Basic)	103	146	92	87	38	1
Shares Outstanding (Diluted)	103	146	92	87	38	1
Shares Change (YoY)	-	58.40%	5.05%	128.23%	3732.02%	-
EPS (Basic)	-0.02	-0.01	-0.03	-0.00	-0.06	-0.45
EPS (Diluted)	-0.02	-0.01	-0.03	-0.00	-0.06	-0.45
Free Cash Flow	-0.92	-0.78	-1.29	-1.56	-0.83	-0.21
Free Cash Flow Per Share	-0.01	-0.01	-0.01	-0.02	-0.02	-0.21
EBITDA	-0.79	-0.85	-1.19	-1.4	-1.27	-0.41
D&A For EBITDA	0.03	0.03	0.05	0.05	0.15	0.08
EBIT	-0.81	-0.87	-1.23	-1.45	-1.42	-0.49

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.