Euronext Athens Holding Income Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	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	101.13	82.86	52.05	45.17	36.46	34.79
Revenue Growth	71.69%	59.19%	15.21%	23.90%	4.80%	17.90%
Cost of Revenue	4.99	4.62	4.53	4.02	4.5	3.6
Gross Profit	96.14	78.24	47.52	41.16	31.96	31.19
Selling, General & Admin	30.19	29.54	19.1	17.84	15	14.21
Other Operating Expenses	6.94	6.49	4.75	4.3	4.48	3.9
Operating Expenses	41.58	40.52	28.06	25.96	23.23	22.6
Operating Income	54.56	37.72	19.46	15.19	8.73	8.59
Interest Expense	-0.05	-0.05	-0.05	-0.05	-0.06	-0.11
Interest & Investment Income	2.21	1.86	1.87	1.12	0.36	0.29
Earnings From Equity Investments	0.89	0.66	0.61	0.43	0.7	0.24
EBT Excluding Unusual Items	57.62	40.19	21.89	16.69	9.72	9
Gain (Loss) on Sale of Assets	0.25	0.25	-	-	-	-
Asset Writedown	0.29	0.29	0.33	0.17	0.07	0.47
Legal Settlements	-	-	-	-	0.63	-
Pretax Income	58.15	40.72	22.21	16.86	10.42	9.47
Income Tax Expense	12.96	9.09	4.88	3.86	2.2	1.26
Net Income	45.19	31.63	17.34	13	8.21	8.21
Net Income to Common	45.19	31.63	17.34	13	8.21	8.21
Net Income Growth	110.73%	82.46%	33.34%	58.28%	0.08%	112.07%
Shares Outstanding (Basic)	58	58	58	58	59	60
Shares Outstanding (Diluted)	58	58	58	58	59	60
Shares Change	-	-	-	-2.10%	-2.07%	-0.02%
EPS (Basic)	0.78	0.55	0.30	0.22	0.14	0.14
EPS (Diluted)	0.78	0.55	0.30	0.22	0.14	0.14
EPS Growth	110.73%	82.46%	33.34%	61.67%	2.20%	112.11%

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	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
Free Cash Flow	65.11	53.33	19.4	16.32	7.9	12.77
Free Cash Flow Per Share	1.13	0.92	0.34	0.28	0.13	0.21
Dividend Per Share	0.110	0.110	0.290	0.240	0.150	0.150
Dividend Growth	-62.07%	-62.07%	20.83%	60.00%	0%	114.29%
Gross Margin	95.07%	94.43%	91.31%	91.10%	87.67%	89.64%
Operating Margin	53.95%	45.52%	37.39%	33.63%	23.94%	24.68%
Profit Margin	44.69%	38.18%	33.31%	28.78%	22.53%	23.59%
Free Cash Flow Margin	64.38%	64.37%	37.28%	36.13%	21.67%	36.72%
EBITDA	54.34	39.04	20.77	16.39	9.88	10.87
EBITDA Margin	53.74%	47.11%	39.90%	36.27%	27.11%	31.23%
D&A For EBITDA	-0.21	1.32	1.31	1.2	1.16	2.28
EBIT	54.56	37.72	19.46	15.19	8.73	8.59
EBIT Margin	53.95%	45.52%	37.39%	33.63%	23.94%	24.68%
Effective Tax Rate	22.28%	22.32%	21.95%	22.90%	21.16%	13.30%
Revenue as Reported	101.13	82.86	52.05	45.17	36.46	34.79
Advertising Expenses	-	0.55	0.58	0.45	0.25	0.24