BIT:DEA 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	45.42	36.73	17.72	13.83	13.5
Revenue Growth (YoY)	23.64%	107.30%	28.12%	2.44%	6.89%
Fuel and Purchased Power Expense	4.84	4.88	3.18	2.6	2.1
Operations and Maintenance Expenses	23.11	18.98	9	7.01	6.87
Gross Profit	17.46	12.88	5.54	4.22	4.53
Depreciation & Amortization Expenses	6.07	5.14	3.18	2.66	2.33
Other Operating Expenses	0.92	-0.73	-0.52	-0.06	0.33
Operating Income	10.47	8.46	2.88	1.61	1.87
Interest Income	0.11	0.59	0.2	0	0
Interest Expense	-1.2	-0.68	-0.44	-0.17	-0.14
Total Non-Operating Income (Expense)	-1.09	-0.09	-0.24	-0.16	-0.14
Pretax Income	9.4	8.37	2.63	1.45	1.73
Provision for Income Taxes	2.83	2.7	0.82	0.41	0.51
Net Income	6.57	5.67	1.81	1.04	1.22
Minority Interest in Earnings	0.23	0.03	0.03	-	-
Net Income to Common	6.35	5.64	1.78	1.04	1.22
Net Income Growth	12.47%	217.25%	71.31%	-14.78%	4.39%
Shares Outstanding (Basic)	8	8	5	3	3
Shares Outstanding (Diluted)	8	8	5	3	3
Shares Change (YoY)	0.76%	50.37%	61.94%	-	-
EPS (Basic)	0.80	0.72	0.34	0.32	0.38
EPS (Diluted)	0.80	0.72	0.34	0.32	0.38
EPS Growth	11.62%	110.98%	5.78%	-14.79%	4.39%
Free Cash Flow	3.49	3.15	2.57	0.93	0.95
Free Cash Flow Growth	11.05%	22.31%	176.87%	-2.37%	-35.44%
Free Cash Flow Per Share	0.44	0.40	0.49	0.29	0.29
Dividends Per Share	-	0.250	-	-	-
Gross Margin	38.45%	35.05%	31.25%	30.52%	33.54%
Operating Margin	23.06%	23.04%	16.24%	11.66%	13.83%
Profit Margin	14.47%	15.43%	10.23%	7.51%	9.02%
FCF Margin	7.69%	8.56%	14.52%	6.72%	7.05%
EBITDA	16.42	13.52	6.06	4.28	4.2
EBITDA Margin	36.16%	36.80%	34.21%	30.93%	31.10%
EBIT	10.47	8.46	2.88	1.61	1.87
EBIT Margin	23.06%	23.04%	16.24%	11.66%	13.83%
Effective Tax Rate	30.07%	32.28%	31.17%	28.40%	29.43%