Grifal Income Statement

Financials in millions EUR. Fiscal year is January - December.

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Operating Revenue	42.9	42.14	42.04	39.3	29.4	19.46
Other Revenue	1.27	1.33	0.66	0.79	0.69	0.47
Revenue	44.17	43.47	42.7	40.09	30.08	19.93
Revenue Growth (YoY)	4.07%	1.80%	6.50%	33.26%	50.95%	-8.06%
Cost of Revenue	25.31	24	24.8	24.6	18.99	12.71
Gross Profit	18.86	19.47	17.9	15.49	11.1	7.22
Selling, General & Admin	13.96	13.58	12.21	11.06	9.19	6.13
Amortization of Goodwill & Intangibles	2.25	2.15	1.93	1.98	1.85	1.31
Other Operating Expenses	0.3	0.29	0.18	0.06	-0.2	0.14
Operating Expenses	18.58	17.86	15.73	14.18	11.81	8.24
Operating Income	0.28	1.61	2.17	1.31	-0.72	-1.01
Interest Expense	-1.29	-1.29	-0.93	-0.47	-0.24	-0.18
Interest & Investment Income	0	0	0	0	0	0
Earnings From Equity Investments	-	-	-	-	-	-0.04
Currency Exchange Gain (Loss)	-0.05	-0.01	-0.01	-0	-0.02	0
Other Non Operating Income (Expenses)	0	0	0	0	0	-0
EBT Excluding Unusual Items	-1.05	0.32	1.23	0.83	-0.98	-1.24
Gain (Loss) on Sale of Investments	-0.05	-	-	-0.07	-	-
Pretax Income	-1.1	0.32	1.23	0.76	-0.98	-1.24
Income Tax Expense	-0.17	0.17	0.34	0.33	-0.14	-0.3
Net Income	-0.93	0.15	0.89	0.43	-0.84	-0.95
Net Income to Common	-0.93	0.15	0.89	0.43	-0.84	-0.95
Net Income Growth	-	-83.06%	105.35%	-	-	-
Shares Outstanding (Basic)	11	11	11	11	11	10
Shares Outstanding (Diluted)	11	11	11	11	11	10
Shares Change (YoY)	-	-	-0.14%	-	9.34%	-1.20%
EPS (Basic)	-0.08	0.01	0.08	0.04	-0.07	-0.09
EPS (Diluted)	-0.08	0.01	0.08	0.04	-0.07	-0.09
EPS Growth	-	-83.06%	105.63%	-	-	-
Free Cash Flow	1.99	0.77	2.63	-5.26	-4.09	-1.1
Free Cash Flow Per Share	0.17	0.07	0.23	-0.46	-0.36	-0.10
Gross Margin	42.70%	44.78%	41.93%	38.63%	36.88%	36.23%
Operating Margin	0.63%	3.70%	5.09%	3.26%	-2.38%	-5.08%
Profit Margin	-2.10%	0.35%	2.08%	1.08%	-2.78%	-4.75%
Free Cash Flow Margin	4.51%	1.76%	6.15%	-13.12%	-13.59%	-5.51%
EBITDA	2.8	4.41	5.5	4.36	2.11	-0.12
EBITDA Margin	6.35%	10.15%	12.87%	10.88%	7.00%	-0.59%
D&A For EBITDA	2.53	2.81	3.32	3.06	2.82	0.9
EBIT	0.28	1.61	2.17	1.31	-0.72	-1.01
EBIT Margin	0.63%	3.70%	5.09%	3.26%	-2.38%	-5.08%
Effective Tax Rate	-	52.67%	28.00%	43.51%	-	-
Revenue as Reported	45.03	44.28	42.04	41.42	31.46	19.92

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.