ATH:ELTON 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
Revenue	169.38	161.19	176.3	194.57	151.49	124.05
Revenue Growth (YoY)	3.69%	-8.57%	-9.39%	28.43%	22.12%	-5.46%
Cost of Revenue	143.12	135.57	150.49	158.85	123.96	103.55
Gross Profit	26.26	25.62	25.81	35.72	27.54	20.5
Selling, General & Admin	-	-	17.58	16.54	15.36	14.06
Other Operating Expenses	20.7	18.91	0.62	1.05	0.31	-0.16
Operating Expenses	20.7	18.91	18.19	17.59	15.67	13.9
Operating Income	5.57	6.71	7.62	18.13	11.87	6.6
Interest Expense	-3.04	-3.04	-1.99	-1.37	-0.84	-1
Interest & Investment Income	-	-	0.32	0.32	0.25	0.16
Currency Exchange Gain (Loss)	-	-	0.17	0.12	-0.29	-0.4
Other Non Operating Income (Expenses)	0.78	-	-2.98	-2.08	-	-
EBT Excluding Unusual Items	3.31	3.67	3.13	15.11	10.99	5.35
Impairment of Goodwill	-	-	-	-0.35	-	-
Other Unusual Items	-	-	-1.08	-0.36	-0.4	-0.62
Pretax Income	3.31	3.67	2.05	14.4	10.6	4.73
Income Tax Expense	1.07	1.09	1.13	3.46	2.18	1.15
Earnings From Continuing Operations	2.24	2.58	0.92	10.94	8.41	3.59
Minority Interest in Earnings	-	-	-	-	-	-0.08
Net Income	2.24	2.58	0.92	10.94	8.41	3.5
Net Income to Common	2.24	2.58	0.92	10.94	8.41	3.5
Net Income Growth	76.13%	180.54%	-91.59%	30.01%	140.25%	4.45%
Shares Outstanding (Basic)	27	27	27	27	27	27
Shares Outstanding (Diluted)	27	27	27	27	27	27
Shares Change (YoY)	-0.04%	-0.04%	-	-	-	-
EPS (Basic)	0.08	0.10	0.03	0.41	0.31	0.13
EPS (Diluted)	0.08	0.10	0.03	0.41	0.31	0.13
EPS Growth	76.20%	180.67%	-91.59%	30.01%	140.25%	4.45%
Free Cash Flow	-3.35	-1.91	8.84	-3.29	0.87	9.76
Free Cash Flow Per Share	-0.13	-0.07	0.33	-0.12	0.03	0.36
Dividend Per Share	-	0.070	-	0.120	0.100	0.080
Dividend Growth	-	-	-	20.00%	25.00%	100.00%
Gross Margin	15.51%	15.89%	14.64%	18.36%	18.18%	16.52%
Operating Margin	3.29%	4.16%	4.32%	9.32%	7.84%	5.32%
Profit Margin	1.32%	1.60%	0.52%	5.62%	5.55%	2.82%
Free Cash Flow Margin	-1.98%	-1.19%	5.02%	-1.69%	0.57%	7.87%
EBITDA	7.45	8.44	8.92	18.84	12.75	7.49
EBITDA Margin	4.40%	5.23%	5.06%	9.68%	8.42%	6.04%
D&A For EBITDA	1.88	1.72	1.3	0.71	0.88	0.89
EBIT	5.57	6.71	7.62	18.13	11.87	6.6
EBIT Margin	3.29%	4.16%	4.32%	9.32%	7.84%	5.32%
Effective Tax Rate	32.23%	29.68%	55.23%	24.02%	20.59%	24.25%

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