ATH:AKTR 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	1,395	1,255	412.11	225.42	214.84
Revenue Growth (YoY)	11.16%	204.51%	82.82%	4.92%	23.11%
Cost of Revenue	1,213	1,128	371.54	207.07	199.2
Gross Profit	182.04	126.85	40.57	18.35	15.64
Selling, General & Admin	90.27	80.79	42.32	28.24	26.07
Other Operating Expenses	14.55	-2.67	-33.66	-2.36	-2.04
Operating Expenses	104.82	78.13	8.66	28.2	24.56
Operating Income	77.22	48.73	31.91	-9.86	-8.92
Interest Expense	-64.62	-46.74	-25.47	-13.28	-11.63
Interest & Investment Income	-	1.79	2.36	0.61	0.65
Earnings From Equity Investments	7.49	-1.84	-0.43	0.41	-0.22
Currency Exchange Gain (Loss)	-	-0.14	0.02	0.02	-0.13
Other Non Operating Income (Expenses)	9.71	-	-	-1.86	-2.62
EBT Excluding Unusual Items	29.79	1.8	8.38	-23.95	-22.86
Impairment of Goodwill	-	-	-	-	-0.33
Gain (Loss) on Sale of Investments	-	20.22	0.03	-0.43	-0
Gain (Loss) on Sale of Assets	-	-0.49	-0.09	1.17	-0.12
Asset Writedown	-4.57	-6.81	-0.02	-0.59	-1
Legal Settlements	-	-1.4	-	-	-
Other Unusual Items	-	0.08	0	-0.86	0.89
Pretax Income	25.22	14.21	8.46	-24.56	-23.22
Income Tax Expense	10.12	10.52	5.53	-0.93	-0.64
Earnings From Continuing Operations	15.1	3.69	2.93	-23.64	-22.58
Net Income to Company	15.1	3.69	2.93	-23.64	-22.58
Minority Interest in Earnings	2.94	3.23	-6.36	0.49	1.08
Net Income	18.04	6.92	-3.43	-23.15	-21.5
Net Income to Common	18.04	6.92	-3.43	-23.15	-21.5
Net Income Growth	160.69%	-	-	-	-
Shares Outstanding (Basic)	201	161	153	71	39
Shares Outstanding (Diluted)	201	161	153	71	39
Shares Change (YoY)	25.00%	4.60%	114.73%	81.86%	28.16%
EPS (Basic)	0.09	0.04	-0.02	-0.32	-0.55
EPS (Diluted)	0.09	0.04	-0.02	-0.32	-0.55
EPS Growth	108.56%	-	-	-	-
Free Cash Flow	60.63	21.75	40.17	-31.16	-41.18
Free Cash Flow Per Share	0.30	0.14	0.26	-0.44	-1.05
Gross Margin	13.05%	10.11%	9.84%	8.14%	7.28%
Operating Margin	5.54%	3.88%	7.74%	-4.37%	-4.15%
Profit Margin	1.29%	0.55%	-0.83%	-10.27%	-10.01%
Free Cash Flow Margin	4.35%	1.73%	9.75%	-13.82%	-19.17%
EBITDA	142.8	77.26	38.46	-5.56	-6.04
EBITDA Margin	10.24%	6.16%	9.33%	-2.47%	-2.81%
D&A For EBITDA	65.58	28.54	6.56	4.29	2.88
EBIT	77.22	48.73	31.91	-9.86	-8.92
EBIT Margin	5.54%	3.88%	7.74%	-4.37%	-4.15%
Effective Tax Rate	40.11%	74.05%	65.35%	-	-
Advertising Expenses	-	16.59	9.05	2.65	1.07

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