Cyberoo 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
Operating Revenue	24.88	24.57	21.75	17.29	10.25	7.06
Other Revenue	0.46	0.44	0.27	0.28	0.23	0.57
Revenue	25.34	25.01	22.02	17.56	10.48	7.63
Revenue Growth (YoY)	8.75%	13.60%	25.36%	67.60%	37.27%	13.54%
Cost of Revenue	15.57	14.66	12.15	10.26	7.69	5.53
Gross Profit	9.77	10.35	9.87	7.31	2.78	2.11
Selling, General & Admin	0.43	0.37	0.32	0.34	0.26	0.18
Amortization of Goodwill & Intangibles	2.58	2.58	2.64	1.91	1.63	1.35
Other Operating Expenses	0.25	0.27	0.28	0.23	0.07	0.05
Operating Expenses	4	3.89	3.8	2.96	2.37	1.92
Operating Income	5.76	6.47	6.08	4.35	0.42	0.19
Interest Expense	-0.54	-0.48	-0.49	-0.24	-0.11	-0.09
Interest & Investment Income	-	-	-	0.01	-	-
Currency Exchange Gain (Loss)	-0.01	-0	-0	-0.01	-0	-0
Other Non Operating Income (Expenses)	0.26	0.26	0.1	-	0.02	0
EBT Excluding Unusual Items	5.48	6.23	5.68	4.1	0.33	0.1
Gain (Loss) on Sale of Investments	-	-	-	-	-0.05	-
Pretax Income	5.48	6.23	5.68	4.1	0.28	0.1
Income Tax Expense	1.65	1.86	1.72	1.31	0.11	0.04
Earnings From Continuing Operations	3.82	4.38	3.96	2.79	0.17	0.06
Minority Interest in Earnings	-	-	-	-0	0	-
Net Income	3.82	4.38	3.96	2.79	0.17	0.06
Net Income to Common	3.82	4.38	3.96	2.79	0.17	0.06
Net Income Growth	4.18%	10.43%	42.16%	1502.06%	210.83%	-92.05%
Shares Outstanding (Basic)	41	41	41	40	40	-
Shares Outstanding (Diluted)	41	41	41	40	40	-
Shares Change (YoY)	-0.26%	-	3.73%	0.53%	-	-
EPS (Basic)	0.09	0.11	0.10	0.07	0.00	-
EPS (Diluted)	0.09	0.11	0.10	0.07	0.00	-
EPS Growth	4.46%	10.43%	37.06%	1493.68%	-	-
Free Cash Flow	1.66	0.32	3.96	3.95	-0.22	0.6
Free Cash Flow Per Share	0.04	0.01	0.10	0.10	-0.01	-
Gross Margin	38.54%	41.39%	44.84%	41.61%	26.57%	27.62%
Operating Margin	22.75%	25.86%	27.60%	24.74%	3.96%	2.46%
Profit Margin	15.09%	17.50%	18.00%	15.87%	1.66%	0.73%
Free Cash Flow Margin	6.56%	1.28%	17.99%	22.48%	-2.06%	7.85%
EBITDA	9.01	9.61	9.21	6.68	2.42	1.87
EBITDA Margin	35.58%	38.44%	41.83%	38.05%	23.14%	24.51%
D&A For EBITDA	3.25	3.15	3.13	2.34	2.01	1.68
EBIT	5.76	6.47	6.08	4.35	0.42	0.19
EBIT Margin	22.75%	25.86%	27.60%	24.74%	3.96%	2.46%
Effective Tax Rate	30.18%	29.80%	30.22%	31.98%	38.85%	42.32%
Revenue as Reported	25.34	25.01	22.02	17.56	10.48	7.63

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