Doxee 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	32.99	28.26	28.66	26.29	22.98
Other Revenue	-	1.04	0.27	0.05	0.13
Revenue	32.99	29.31	28.93	26.35	23.12
Revenue Growth (YoY)	12.58%	1.29%	9.80%	13.98%	5.29%
Cost of Revenue	14.93	26.59	28.53	22.47	17.33
Gross Profit	18.06	2.71	0.4	3.88	5.79
Selling, General & Admin	7.75	-	-	0.18	0.41
Research & Development	5	-	-	-	-
Amortization of Goodwill & Intangibles	-	4.5	3.7	2.73	3.09
Other Operating Expenses	-	0.31	1.27	0.32	0.4
Operating Expenses	17.62	5.51	5.61	3.75	4.35
Operating Income	0.44	-2.8	-5.21	0.13	1.44
Interest Expense	-0.47	-0.87	-0.59	-0.19	-0.19
Interest & Investment Income	-	0.01	0.13	0	0
Currency Exchange Gain (Loss)	-	0.24	-0.3	0.19	0.31
Other Non Operating Income (Expenses)	0.95	0.34	0.34	0.59	0.45
EBT Excluding Unusual Items	0.93	-3.08	-5.62	0.72	2
Gain (Loss) on Sale of Assets	-	0	-	-0.09	-0
Pretax Income	0.93	-3.08	-5.62	0.63	2
Income Tax Expense	0.58	0.59	-0.52	0.14	0.23
Earnings From Continuing Operations	0.35	-3.67	-5.1	0.49	1.77
Net Income to Company	0.35	-3.67	-5.1	0.49	1.77
Minority Interest in Earnings	-	-	-	-0.01	0.02
Net Income	0.35	-3.67	-5.1	0.49	1.79
Net Income to Common	0.35	-3.67	-5.1	0.49	1.79
Net Income Growth	-	-	-	-72.95%	90.83%
Shares Outstanding (Basic)	-	11	9	9	8
Shares Outstanding (Diluted)	-	11	9	9	8
Shares Change (YoY)	-	33.33%	-0.24%	9.21%	9.76%
EPS (Basic)	-	-0.32	-0.59	0.06	0.23
EPS (Diluted)	-	-0.32	-0.59	0.06	0.23
EPS Growth	-	-	-	-75.23%	73.87%
Free Cash Flow	6.01	-1.43	-5.81	-2.33	-0.37
Free Cash Flow Per Share	-	-0.13	-0.68	-0.27	-0.05
Gross Margin	54.75%	9.26%	1.39%	14.71%	25.05%
Operating Margin	1.33%	-9.54%	-18.01%	0.48%	6.22%
Profit Margin	1.06%	-12.53%	-17.64%	1.84%	7.76%
Free Cash Flow Margin	18.20%	-4.88%	-20.09%	-8.84%	-1.61%
EBITDA	5.32	-2.13	-4.47	0.45	1.76
EBITDA Margin	16.11%	-7.26%	-15.45%	1.71%	7.59%
D&A For EBITDA	4.88	0.67	0.74	0.32	0.32
EBIT	0.44	-2.8	-5.21	0.13	1.44
EBIT Margin	1.33%	-9.54%	-18.01%	0.48%	6.22%
Effective Tax Rate	62.32%	-	-	22.22%	11.31%
Revenue as Reported	33.95	-	-	-	-
Advertising Expenses	-	-	-	0.14	0.03

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.