Lindbergh 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	32.36	23.54	15.84	22.27	13.51
Other Revenue	0.47	0.48	0.27	0.36	0.06
Revenue	32.83	24.02	16.12	22.63	13.57
Revenue Growth (YoY)	36.67%	49.04%	-28.79%	66.72%	49.47%
Cost of Revenue	25.68	19.05	12.22	19.41	11.17
Gross Profit	7.15	4.97	3.89	3.22	2.41
Amortization of Goodwill & Intangibles	0.38	0.32	0.23	0.2	0.1
Other Operating Expenses	0.93	0.79	0.6	0.51	0.4
Operating Expenses	3.26	2.75	2.22	2	1.45
Operating Income	3.89	2.21	1.67	1.22	0.95
Interest Expense	-0.36	-0.07	-0.06	-0.06	-0.05
Interest & Investment Income	0	0	0	0	0
Other Non Operating Income (Expenses)	-	-0.05	-0.06	-0.01	-0.03
EBT Excluding Unusual Items	3.53	2.09	1.55	1.15	0.87
Gain (Loss) on Sale of Assets	-	-	-0	-0	-
Asset Writedown	-0	-0.01	-	-	-0.02
Other Unusual Items	-	0.05	0.07	0.08	0.08
Pretax Income	3.53	2.13	1.62	1.23	0.93
Income Tax Expense	0.92	0.51	0.38	0.35	0.22
Earnings From Continuing Operations	2.61	1.62	1.24	0.87	0.71
Earnings From Discontinued Operations	-	-1.6	-0.06	-	-
Net Income to Company	2.61	0.02	1.18	0.87	0.71
Minority Interest in Earnings	-0.03	0.31	-0.02	0	0.09
Net Income	2.58	0.33	1.16	0.88	0.8
Net Income to Common	2.58	0.33	1.16	0.88	0.8
Net Income Growth	686.57%	-71.73%	32.50%	8.92%	0.36%
Shares Outstanding (Basic)	9	10	8	8	8
Shares Outstanding (Diluted)	9	10	8	8	8
Shares Change (YoY)	-2.49%	14.63%	-	-	-
EPS (Basic)	0.27	0.03	0.14	0.10	0.09
EPS (Diluted)	0.27	0.03	0.14	0.10	0.09
EPS Growth	706.71%	-75.34%	32.50%	8.92%	-
Free Cash Flow	4.17	1.1	2.04	1.06	1.03
Free Cash Flow Per Share	0.44	0.11	0.24	0.13	0.12
Gross Margin	21.77%	20.68%	24.15%	14.25%	17.72%
Operating Margin	11.84%	9.21%	10.39%	5.39%	7.03%
Profit Margin	7.85%	1.36%	7.20%	3.87%	5.92%
Free Cash Flow Margin	12.71%	4.57%	12.68%	4.70%	7.59%
EBITDA	4.91	2.86	2.5	1.71	2
EBITDA Margin	14.95%	11.89%	15.50%	7.56%	14.76%
D&A For EBITDA	1.02	0.64	0.82	0.49	1.05
EBIT	3.89	2.21	1.67	1.22	0.95
EBIT Margin	11.84%	9.21%	10.39%	5.39%	7.03%
Effective Tax Rate	26.01%	24.06%	23.49%	28.66%	23.54%
Revenue as Reported	32.83	24.13	16.18	22.71	13.65

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