Copernico Sim 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
Operating Revenue	10.06	9.58	7.92	8.56	8.67
Other Revenue	0.03	0.03	0.01	0	0
Revenue	10.08	9.61	7.93	8.56	8.67
Revenue Growth (YoY)	4.95%	21.16%	-7.39%	-1.21%	23.07%
Cost of Revenue	5.78	5.16	4.45	4.8	5.19
Gross Profit	4.31	4.45	3.48	3.76	3.48
Selling, General & Admin	3.64	3.34	3.21	3.47	3.5
Amortization of Goodwill & Intangibles	0.1	0.16	0.14	0.07	0.05
Other Operating Expenses	0.03	0.13	-0.14	0.01	-0.01
Operating Expenses	3.91	3.75	3.34	3.71	3.7
Operating Income	0.4	0.69	0.14	0.06	-0.22
Interest Expense	-0.01	-0.01	-0.01	-0.01	-0.01
EBT Excluding Unusual Items	0.39	0.68	0.13	0.05	-0.23
Pretax Income	0.39	0.68	0.13	0.05	-0.23
Income Tax Expense	0.2	0.46	0.05	0.04	-0.04
Net Income	0.18	0.22	0.08	0.01	-0.2
Net Income to Common	0.18	0.22	0.08	0.01	-0.2
Net Income Growth	-15.92%	164.30%	766.99%	-	-
Shares Outstanding (Basic)	2	2	2	2	2
Shares Outstanding (Diluted)	2	2	2	2	2
Shares Change (YoY)	2.75%	-	-	1.26%	0.11%
EPS (Basic)	0.09	0.11	0.04	0.00	-0.10
EPS (Diluted)	0.09	0.11	0.04	0.00	-0.10
EPS Growth	-18.17%	164.30%	767.07%	-	-
Free Cash Flow	0.28	0.34	0.59	-0.32	-0.47
Free Cash Flow Per Share	0.14	0.18	0.31	-0.17	-0.25
Dividend Per Share	-	0.080	-	-	-
Gross Margin	42.71%	46.27%	43.90%	43.97%	40.16%
Operating Margin	3.96%	7.20%	1.78%	0.68%	-2.56%
Profit Margin	1.83%	2.29%	1.05%	0.11%	-2.26%
Free Cash Flow Margin	2.82%	3.52%	7.48%	-3.76%	-5.46%
EBITDA	0.63	0.98	0.42	0.28	-0.02
EBITDA Margin	6.24%	10.19%	5.25%	3.31%	-0.18%
D&A For EBITDA	0.23	0.29	0.27	0.22	0.21
EBIT	0.4	0.69	0.14	0.06	-0.22
EBIT Margin	3.96%	7.20%	1.78%	0.68%	-2.56%
Effective Tax Rate	52.37%	67.63%	36.53%	80.07%	-
Advertising Expenses	-	-	0.1	0.07	0.16