AIM:FRG Income Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Cost of Revenue	0.07	0.22	0.2	0.33	0.21
Gross Profit	-0.07	-0.22	-0.2	-0.33	-0.21
Selling, General & Admin	0.79	0.82	0.91	1.02	0.7
Other Operating Expenses	0.01	-0.2	0.02	0.03	-
Operating Expenses	0.82	0.65	1.04	1.12	1.21
Operating Income	-0.89	-0.87	-1.23	-1.45	-1.42
Interest Expense	-0.19	-0.08	-0.06	-0.1	-0.13
Earnings From Equity Investments	-0.52	-0.09	-0.04	-	-
Other Non Operating Income (Expenses)	-0.56	-0.14	-0.15	1.37	-0.75
EBT Excluding Unusual Items	-2.15	-1.18	-1.48	-0.18	-2.3
Gain (Loss) on Sale of Investments	-0.34	-	-	-	-
Asset Writedown	-	-	-1.28	-	-
Pretax Income	-2.49	-1.18	-2.76	-0.18	-2.3
Earnings From Continuing Operations	-2.49	-1.18	-2.76	-0.18	-2.3
Minority Interest in Earnings	-	-	0.35	0.1	0.03
Net Income	-2.49	-1.18	-2.41	-0.08	-2.28
Net Income to Common	-2.49	-1.18	-2.41	-0.08	-2.28
Shares Outstanding (Basic)	261	146	92	87	38
Shares Outstanding (Diluted)	261	146	92	87	38
Shares Change (YoY)	79.65%	58.40%	5.05%	128.23%	3732.02%
EPS (Basic)	-0.01	-0.01	-0.03	-0.00	-0.06
EPS (Diluted)	-0.01	-0.01	-0.03	-0.00	-0.06
Free Cash Flow	-1.17	-0.78	-1.29	-1.56	-0.83
Free Cash Flow Per Share	-0.00	-0.01	-0.01	-0.02	-0.02
EBITDA	-0.86	-0.85	-1.19	-1.4	-1.27
D&A For EBITDA	0.03	0.03	0.05	0.05	0.15
EBIT	-0.89	-0.87	-1.23	-1.45	-1.42