Equita 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
Interest and Dividend Income	21.2	22.41	20.07	12.74	7.76
Total Interest Expense	12.17	11.97	10.22	3.66	2.74
Net Interest Income	9.03	10.44	9.85	9.08	5.01
Brokerage Commission	84.98	65.51	70.47	76.02	79.14
Trading & Principal Transactions	25.05	8.8	11.19	7.2	12.66
Gain on Sale of Investments (Rev)	0.2	1.2	3.56	1.1	0.14
Revenue Before Loan Losses	119.27	85.96	95.07	93.4	96.95
Provision for Loan Losses	0.07	-0.05	0.15	-0.01	-0
Revenue	119.21	86.01	94.92	93.41	96.95
Revenue Growth (YoY)	38.60%	-9.39%	1.62%	-3.66%	30.55%
Salaries & Employee Benefits	55.14	39.04	42.77	43.61	43.78
Cost of Services Provided	28.6	24.69	26.32	23.94	22.05
Other Operating Expenses	0.05	0.09	0.2	0.14	0.21
Total Operating Expenses	85.92	65.84	71.27	69.35	67.7
Operating Income	33.28	20.17	23.65	24.05	29.26
Other Non-Operating Income (Expenses)	0	0	0	-	-0
EBT Excluding Unusual Items	33.28	20.17	23.65	24.01	29.22
Pretax Income	33.28	20.17	23.65	24.01	29.22
Income Tax Expense	9.03	6.13	6.89	6.74	7.15
Earnings From Continuing Ops.	24.25	14.04	16.75	17.27	22.07
Minority Interest in Earnings	-	-	-0.69	-2.02	-0.56
Net Income	24.25	14.04	16.06	15.25	21.51
Net Income to Common	24.25	14.04	16.06	15.25	21.51
Net Income Growth	72.72%	-12.56%	5.32%	-29.12%	75.59%
Shares Outstanding (Basic)	51	49	47	47	42
Shares Outstanding (Diluted)	52	50	48	47	42
Shares Change (YoY)	3.27%	3.82%	2.44%	11.59%	-31.14%
EPS (Basic)	0.48	0.28	0.34	0.33	0.51
EPS (Diluted)	0.47	0.28	0.33	0.32	0.51
EPS Growth	67.86%	-15.15%	3.13%	-37.26%	155.00%
Free Cash Flow	60.14	-32.43	26.26	-20.29	37.2
Free Cash Flow Per Share	1.16	-0.65	0.55	-0.43	0.88
Dividend Per Share	0.400	0.350	0.350	0.350	0.350
Dividend Growth	14.29%	-	-	-	75.00%
Operating Margin	27.92%	23.45%	24.91%	25.75%	30.18%
Profit Margin	20.34%	16.33%	16.92%	16.32%	22.19%
Free Cash Flow Margin	50.45%	-37.71%	27.66%	-21.72%	38.37%
Effective Tax Rate	27.13%	30.37%	29.15%	28.08%	24.46%

Source: S&P Global Market Intelligence. Capital Markets template. Financial Sources.