Dominion Hosting Holding 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	41.82	37.12	34.63	29.57	19.8
Revenue Growth	12.67%	7.19%	17.11%	49.33%	111.80%
Cost of Revenue	18.89	16.97	16.8	14.3	8.49
Gross Profit	22.93	20.15	17.82	15.27	11.31
Selling, General & Admin	8.11	7.02	6.59	5.63	3.52
Depreciation & Amortization Expenses	6.01	5.23	5.52	4.4	3.33
Other Operating Expenses	1.04	1.13	0.83	2.25	0.85
Total Operating Expenses	15.16	13.37	12.94	12.29	7.7
Operating Income	7.78	6.78	4.88	2.98	3.61
Total Non-Operating Income (Expense)	-0.91	-0.97	-0.8	-0.66	-0.18
Pretax Income	6.87	5.81	4.08	2.32	3.44
Provision for Income Taxes	2.25	2.11	1.85	1.46	0.27
Net Income	4.62	3.7	2.23	0.87	3.16
Minority Interest in Earnings	0.16	0.09	0.02	0.12	-0.03
Net Income to Common	4.46	3.61	2.21	0.74	3.19
Net Income Growth	23.55%	63.22%	197.52%	-76.71%	420.88%
Shares Outstanding (Basic)	5	5	5	5	5
Shares Outstanding (Diluted)	5	5	5	5	5
Shares Change	-1.25%	1.50%	0.72%	0.60%	145.50%
EPS (Basic)	0.89	0.75	0.69	0.55	0.68
EPS (Diluted)	0.89	0.75	0.69	0.55	0.68
EPS Growth	18.73%	8.34%	27.06%	-18.96%	112.26%

Additional Metrics

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
Free Cash Flow	9.26	6.86	6.9	5.75	5.31
Free Cash Flow Growth	34.97%	-0.55%	19.96%	8.32%	198.18%
Free Cash Flow Per Share	1.93	1.41	1.44	1.21	1.12
Gross Margin	54.83%	54.28%	51.47%	51.64%	57.12%
Operating Margin	18.59%	18.26%	14.09%	10.09%	18.24%
Profit Margin	11.04%	9.97%	6.43%	2.93%	15.98%
FCF Margin	22.15%	18.49%	19.93%	19.46%	26.82%
EBITDA	13.7	11.98	10.2	7.29	6.89
EBITDA Margin	32.75%	32.27%	29.45%	24.65%	34.81%
EBIT	7.78	6.78	4.88	2.98	3.61
EBIT Margin	18.59%	18.26%	14.09%	10.09%	18.24%
Effective Tax Rate	32.78%	36.27%	45.42%	62.66%	7.94%