DBA Group 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	129.83	115.8	112.12	85.39	79.53
Revenue Growth	12.11%	3.29%	31.30%	7.37%	2239.99%
Cost of Revenue	120.96	109.02	104.21	82	79.17
Gross Profit	8.87	6.78	7.91	3.4	0.36
Operating Income	8.87	6.78	7.91	3.4	0.36
Interest Income	0.25	0.31	0.22	0.08	0.01
Interest Expense	-1.03	-1.19	-1.06	-0.52	-0.69
Other Non-Operating Income (Expense)	-0.06	-0	-0.06	-1.23	-0
Total Non-Operating Income (Expense)	-0.85	-0.89	-0.89	-1.67	-0.68
Pretax Income	8.02	5.9	7.02	1.73	-0.32
Provision for Income Taxes	2.5	2.52	2.66	1.1	0.4
Net Income	5.52	3.37	4.36	0.62	-0.72
Minority Interest in Earnings	0.64	0.33	0.31	0.01	0
Net Income to Common	10.41	6.41	4.05	0.62	-0.72
Net Income Growth	62.31%	58.45%	555.95%	-	-
Shares Outstanding (Basic)	11	11	11	12	12
Shares Outstanding (Diluted)	11	11	11	12	12
Shares Change	-1.09%	-	-3.99%	-7.70%	-7.02%
EPS (Basic)	0.95	0.58	0.37	0.05	-0.06
EPS (Diluted)	0.95	0.58	0.37	0.05	-0.06
EPS Growth	64.09%	58.45%	583.19%	-	-
Free Cash Flow	11.13	5.58	3.92	0.15	7.39
Free Cash Flow Growth	99.52%	42.29%	2595.12%	-98.03%	-
Free Cash Flow Per Share	1.02	0.51	0.36	0.01	0.59
Dividends Per Share	0.140	0.130	0.090	-	-
Dividend Growth	7.69%	44.44%	-	-	-
Gross Margin	6.83%	5.86%	7.06%	3.98%	0.45%
Operating Margin	6.83%	5.86%	7.06%	3.98%	0.45%
Profit Margin	4.26%	2.91%	3.89%	0.73%	-0.90%
FCF Margin	8.57%	4.82%	3.50%	0.17%	9.29%
EBITDA	13.45	11.26	11.86	7.22	4.72
EBITDA Margin	10.36%	9.72%	10.57%	8.45%	5.94%
EBIT	8.87	6.78	7.91	3.4	0.36
EBIT Margin	6.83%	5.86%	7.06%	3.98%	0.45%
Effective Tax Rate	31.13%	42.80%	37.87%	63.80%	-122.34%