BIT:ICOP 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	153.85	110.77	117.77	118.51	105.3	162.9
Other Revenue	1.42	0.15	0.16	0.39	0.24	0.1
Revenue	155.27	110.92	117.92	118.9	105.53	162.99
Revenue Growth (YoY)	30.58%	-5.94%	-0.82%	12.67%	-35.25%	180.61%
Cost of Revenue	58.7	45.29	84.18	79.21	73.53	118.2
Gross Profit	96.57	65.64	33.74	39.69	32.01	44.8
Selling, General & Admin	51.86	30.97	25.89	24.92	25.18	28.15
Amortization of Goodwill & Intangibles	4.53	1.91	0.25	0.26	0.38	0.37
Other Operating Expenses	-2.44	-3.07	-3.56	-1.26	0.8	-0.47
Operating Expenses	67.08	41.34	33.54	33.44	34.4	36.95
Operating Income	29.49	24.3	0.2	6.25	-2.39	7.85
Interest Expense	-4.3	-3.46	-4.6	-2.05	-1.97	-2.1
Interest & Investment Income	1.64	1.52	-	-	-	-
Earnings From Equity Investments	-0.17	-0.18	5.86	-0.04	2.36	-
Currency Exchange Gain (Loss)	0.52	0.76	-0.48	0.08	0.08	-0.05
Other Non Operating Income (Expenses)	0.5	0.4	2.35	0.35	1.85	1.27
EBT Excluding Unusual Items	27.69	23.34	3.33	4.59	-0.07	6.97
Gain (Loss) on Sale of Investments	-0.15	-0.15	-	-0.02	-	-
Gain (Loss) on Sale of Assets	0.68	0.68	1.34	0.87	0.54	-
Other Unusual Items	1.94	1.53	0.56	0.3	1.5	-
Pretax Income	30.16	25.4	5.24	5.74	1.97	6.97
Income Tax Expense	8.69	7.36	0.32	1.6	-1.2	0.65
Earnings From Continuing Operations	21.47	18.04	4.92	4.14	3.17	6.32
Minority Interest in Earnings	-0.01	-0.18	0.13	0.14	0.07	-0.97
Net Income	21.45	17.86	5.05	4.28	3.24	5.36
Net Income to Common	21.45	17.86	5.05	4.28	3.24	5.36
Net Income Growth	401.15%	253.60%	18.00%	32.18%	-39.54%	80.47%
Shares Outstanding (Basic)	32	28	-	-	-	-
Shares Outstanding (Diluted)	32	28	-	-	-	-
EPS (Basic)	0.68	0.65	-	-	-	-
EPS (Diluted)	0.68	0.65	-	-	-	-
Free Cash Flow	-22.26	6.98	16.4	-2.99	3.82	5.26
Free Cash Flow Per Share	-0.70	0.25	-	-	-	-
Dividend Per Share	0.070	0.070	-	-	-	-
Gross Margin	62.20%	59.17%	28.61%	33.38%	30.33%	27.48%
Operating Margin	18.99%	21.91%	0.17%	5.25%	-2.26%	4.81%
Profit Margin	13.82%	16.10%	4.28%	3.60%	3.07%	3.29%
Free Cash Flow Margin	-14.33%	6.30%	13.91%	-2.52%	3.62%	3.22%
EBITDA	44.31	34.39	8.97	14.71	6.02	16.99
EBITDA Margin	28.54%	31.00%	7.60%	12.37%	5.70%	10.42%
D&A For EBITDA	14.82	10.09	8.76	8.46	8.41	9.14
EBIT	29.49	24.3	0.2	6.25	-2.39	7.85
EBIT Margin	18.99%	21.91%	0.17%	5.25%	-2.26%	4.81%
Effective Tax Rate	28.82%	28.97%	6.18%	27.83%	-	9.35%
Revenue as Reported	268.72	187.24	112.2	92.03	79.97	111.42

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