Clabo 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	28.36	57.86	28.99	59.32	50.77
Revenue Growth (YoY)	-50.98%	99.59%	-51.13%	16.84%	41.96%
Cost of Revenue	9.7	23.34	10.59	25.76	21.61
Gross Profit	18.67	34.52	18.4	33.55	29.16
Selling, General & Admin	14.26	26.68	12.69	23.7	22.42
Depreciation & Amortization Expenses	2.69	5.9	3.98	5.01	5.12
Other Operating Expenses	3.96	2.3	0.73	1.12	0.73
Total Operating Expenses	20.91	34.88	17.39	29.83	28.27
Operating Income	-2.24	-0.36	1	3.72	0.89
Interest Income	0.14	0.14	0.1	0.08	0.08
Interest Expense	-4.68	-5.12	-3.5	-2.67	-2.52
Other Non-Operating Income (Expense)	0.02	-0.03	0.02	-0.03	0.03
Total Non-Operating Income (Expense)	-4.51	-5.01	-3.38	-2.62	-2.41
Pretax Income	-6.76	-5.37	-2.38	1.11	-1.53
Provision for Income Taxes	-0.5	-1.23	-0.38	0.21	-0.65
Net Income	-6.26	-4.13	-2	0.89	-0.88
Minority Interest in Earnings	-	-4.13	-	0.46	0.56
Net Income to Common	-6.26	0	-2	0.43	-1.44
Shares Outstanding (Basic)	10	10	-	8	8
Shares Outstanding (Diluted)	10	10	-	8	8
EPS (Basic)	-0.66	-	-	0.05	-0.17
EPS (Diluted)	-0.66	-	-	0.05	-0.17
Free Cash Flow	5.73	-2.56	8.27	2.95	0
Free Cash Flow Growth	-	-	180.29%	707810.55%	-
Free Cash Flow Per Share	0.60	-0.27	-	0.35	0.00
Gross Margin	65.82%	59.67%	63.47%	56.57%	57.43%
Operating Margin	-7.91%	-0.62%	3.47%	6.28%	1.74%
Profit Margin	-22.06%	-7.14%	-6.88%	1.50%	-1.73%
FCF Margin	20.22%	-4.42%	28.54%	4.98%	0.00%
EBITDA	0.45	5.55	6.47	8.74	0.89
EBITDA Margin	1.57%	9.58%	22.31%	14.73%	1.75%
EBIT	-2.24	-0.36	1	3.72	0.89
EBIT Margin	-7.91%	-0.62%	3.47%	6.28%	1.74%
Effective Tax Rate	7.39%	22.99%	16.06%	19.42%	42.30%