MotorK 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
Revenue	40.94	40.33	38.52	38.55	27.56
Revenue Growth (YoY)	1.52%	4.70%	-0.07%	39.87%	42.58%
Cost of Revenue	25.01	26.63	32.45	27.68	30.57
Gross Profit	15.93	13.71	6.08	10.86	-3.01
Other Operating Expenses	11.57	13.39	15.31	15.22	8.69
Operating Expenses	23.77	24.74	24.29	23.23	12.92
Operating Income	-7.83	-11.03	-18.21	-12.37	-15.93
Interest Expense	-2.35	-1.87	-0.61	-0.5	-2.19
Interest & Investment Income	-	0.09	0.03	0.01	-
Currency Exchange Gain (Loss)	-	-0.06	-0.02	-0.01	-0.09
Other Non Operating Income (Expenses)	-	-0.17	-0.04	-0.49	-2.51
EBT Excluding Unusual Items	-10.18	-13.05	-18.85	-13.35	-20.73
Other Unusual Items	-1.65	-0.01	-1.13	-0.53	-0.44
Pretax Income	-11.84	-13.06	-19.98	-13.87	-21.16
Income Tax Expense	-0.19	-0.01	-2.32	0.14	2.77
Earnings From Continuing Operations	-11.65	-13.06	-17.67	-14.01	-23.93
Earnings From Discontinued Operations	-	-	-	6.73	0.4
Net Income to Company	-11.65	-13.06	-17.67	-7.28	-23.53
Net Income	-11.65	-13.06	-17.67	-7.28	-23.53
Net Income to Common	-11.65	-13.06	-17.67	-7.28	-23.53
Shares Outstanding (Basic)	-	45	40	41	30
Shares Outstanding (Diluted)	-	45	40	41	30
Shares Change (YoY)	-	12.00%	-1.05%	35.60%	9.62%
EPS (Basic)	-	-0.29	-0.44	-0.18	-0.79
EPS (Diluted)	-	-0.29	-0.44	-0.18	-0.79
Free Cash Flow	7.81	-3.41	-6.33	-9.48	-3.77
Free Cash Flow Per Share	-	-0.08	-0.16	-0.23	-0.13
Gross Margin	38.92%	33.99%	15.78%	28.18%	-10.92%
Operating Margin	-19.13%	-27.35%	-47.27%	-32.08%	-57.82%
Profit Margin	-28.45%	-32.38%	-45.86%	-18.88%	-85.36%
Free Cash Flow Margin	19.08%	-8.45%	-16.42%	-24.59%	-13.66%
EBITDA	2.84	-9.94	-17.2	-11.62	-15.72
EBITDA Margin	6.93%	-24.64%	-44.66%	-30.15%	-57.02%
D&A For EBITDA	10.67	1.09	1.01	0.74	0.22
EBIT	-7.83	-11.03	-18.21	-12.37	-15.93
EBIT Margin	-19.13%	-27.35%	-47.27%	-32.08%	-57.82%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.