Envipco Holding 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	Sep '25 Sep 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
Revenue	99.14	114.01	87.61	56.37	38.44	30.82
Revenue Growth (YoY)	-15.19%	30.14%	55.41%	46.64%	24.76%	-14.99%
Cost of Revenue	61.75	71.68	57.34	37.91	25.04	19.13
Gross Profit	37.39	42.34	30.27	18.46	13.41	11.68
Selling, General & Admin	38.28	36.2	26.51	21.78	13.25	11.91
Research & Development	3.59	2.48	1.97	1.35	1.43	1.2
Other Operating Expenses	0.22	-0.04	-0.49	-	-0.01	-0.03
Operating Expenses	42.08	38.64	27.98	23.13	14.67	13.08
Operating Income	-4.69	3.7	2.29	-4.67	-1.26	-1.4
Interest Expense	-1.75	-1.88	-1.48	-0.6	-0.35	-0.33
Interest & Investment Income	0.11	0.08	0.08	0.1	0.03	0.03
Currency Exchange Gain (Loss)	-1.18	-1.18	0.27	-0.74	-0.49	0.82
EBT Excluding Unusual Items	-7.51	0.72	1.16	-5.91	-2.07	-0.87
Legal Settlements	-	-	-	-	1.87	-
Other Unusual Items	-	-	-	1.96	1.53	-
Pretax Income	-7.51	0.72	1.16	-3.95	1.53	-0.87
Income Tax Expense	3.19	3.69	0.56	0.22	0.93	0.85
Earnings From Continuing Operations	-10.7	-2.98	0.6	-4.18	0.59	-1.72
Net Income to Company	-10.7	-2.98	0.6	-4.18	0.59	-1.72
Minority Interest in Earnings	0.01	0.01	0	-0	-0.01	-0
Net Income	-10.69	-2.97	0.6	-4.18	0.59	-1.72
Net Income to Common	-10.69	-2.97	0.6	-4.18	0.59	-1.72
Shares Outstanding (Basic)	58	57	51	46	46	40
Shares Outstanding (Diluted)	58	57	51	46	46	40
Shares Change (YoY)	5.94%	10.34%	11.21%	-	14.85%	-2.14%
EPS (Basic)	-0.18	-0.05	0.01	-0.09	0.01	-0.04
EPS (Diluted)	-0.18	-0.05	0.01	-0.09	0.01	-0.04
Free Cash Flow	-20.65	-11.34	-2.93	-7.71	-2.09	-2.73
Free Cash Flow Per Share	-0.36	-0.20	-0.06	-0.17	-0.04	-0.07
Gross Margin	37.72%	37.13%	34.55%	32.75%	34.87%	37.91%
Operating Margin	-4.73%	3.25%	2.61%	-8.28%	-3.28%	-4.53%
Profit Margin	-10.78%	-2.60%	0.69%	-7.42%	1.52%	-5.59%
Free Cash Flow Margin	-20.83%	-9.95%	-3.34%	-13.67%	-5.42%	-8.85%
EBITDA	3.26	10.05	6.94	-1.03	1.52	1.71
EBITDA Margin	3.28%	8.82%	7.92%	-1.82%	3.94%	5.55%
D&A For EBITDA	7.95	6.35	4.66	3.64	2.78	3.11
EBIT	-4.69	3.7	2.29	-4.67	-1.26	-1.4
EBIT Margin	-4.73%	3.25%	2.61%	-8.28%	-3.28%	-4.53%
Effective Tax Rate	-	516.22%	48.05%	-	61.18%	-

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