Papoutsanis 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 2021	FY 2020	FY 2019
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	Dec '19 Dec 31, 2019
Revenue	77.7	66.2	62.27	54.77	40.84	30.67
Revenue Growth (YoY)	20.65%	6.30%	13.71%	34.10%	33.18%	26.51%
Cost of Revenue	49.37	41.89	41.24	37	27.8	21.86
Gross Profit	28.33	24.31	21.03	17.77	13.05	8.81
Selling, General & Admin	19.98	16.36	13.71	10.54	6.2	5.88
Research & Development	1.02	0.97	0.9	0.89	0.68	0.52
Other Operating Expenses	0.48	0.16	0.29	0.19	0.32	0.38
Operating Expenses	21.48	17.5	14.9	11.62	7.2	6.77
Operating Income	6.85	6.81	6.13	6.15	5.84	2.04
Interest Expense	-1.06	-1.37	-1.24	-0.39	-0.39	-0.4
Interest & Investment Income	-	-	-	0	0	0
Currency Exchange Gain (Loss)	0.05	0.05	-0.06	0.02	-0.02	-0
Other Non Operating Income (Expenses)	0.67	0.49	0.21	0.62	0.52	0.25
EBT Excluding Unusual Items	6.52	5.98	5.03	6.4	5.96	1.89
Gain (Loss) on Sale of Investments	0.07	0.07	-	-	-	-
Gain (Loss) on Sale of Assets	-	-	0	-0.03	0	0
Asset Writedown	-	-	-	-	-	-0.01
Legal Settlements	-	-	-	-0.08	-0.59	-
Other Unusual Items	-	-	-	-0.18	-0.03	-0.02
Pretax Income	6.59	6.05	5.04	6.1	5.33	1.86
Income Tax Expense	0.44	0.78	0.95	1.18	1.43	0.51
Earnings From Continuing Operations	6.15	5.27	4.08	4.93	3.9	1.35
Earnings From Discontinued Operations	-	-	-	-0	-	-
Net Income to Company	6.15	5.27	4.08	4.93	3.9	1.35
Minority Interest in Earnings	-	-	-	-	0	0.03
Net Income	6.15	5.27	4.08	4.93	3.91	1.38
Net Income to Common	6.15	5.27	4.08	4.93	3.91	1.38
Net Income Growth	17.85%	29.21%	-17.14%	26.11%	182.75%	24.97%
Shares Outstanding (Basic)	-	27	27	27	27	27
Shares Outstanding (Diluted)	-	27	27	27	27	27
Shares Change (YoY)	-	-0.31%	-0.23%	0.46%	-	-
EPS (Basic)	-	0.20	0.15	0.18	0.15	0.05
EPS (Diluted)	-	0.20	0.15	0.18	0.15	0.05
EPS Growth	-	29.61%	-16.95%	25.53%	182.75%	24.97%
Free Cash Flow	3.8	-1.71	0.74	-0.19	-1.19	1.83
Free Cash Flow Per Share	-	-0.06	0.03	-0.01	-0.04	0.07
Dividend Per Share	0.070	0.060	-	0.050	-	-
Gross Margin	36.46%	36.73%	33.77%	32.45%	31.94%	28.73%
Operating Margin	8.81%	10.29%	9.84%	11.23%	14.30%	6.64%
Profit Margin	7.91%	7.97%	6.55%	8.99%	9.56%	4.50%
Free Cash Flow Margin	4.89%	-2.58%	1.20%	-0.35%	-2.92%	5.96%
EBITDA	9.26	9.07	8.57	7.63	7.51	3.2
EBITDA Margin	11.92%	13.71%	13.77%	13.93%	18.39%	10.43%
D&A For EBITDA	2.41	2.26	2.45	1.48	1.67	1.16
EBIT	6.85	6.81	6.13	6.15	5.84	2.04
EBIT Margin	8.81%	10.29%	9.84%	11.23%	14.30%	6.64%
Effective Tax Rate	6.64%	12.87%	18.95%	19.28%	26.78%	27.38%

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