Lindbergh Income Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	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	37.33	32.36	23.54	15.84	22.27	13.51
Other Revenue	0.27	0.24	0.48	0.27	0.36	0.06
Revenue	37.6	32.6	24.02	16.12	22.63	13.57
Revenue Growth	27.89%	35.72%	49.04%	-28.79%	66.72%	49.47%
Cost of Revenue	29.85	25.73	19.05	12.22	19.41	11.17
Gross Profit	7.74	6.87	4.97	3.89	3.22	2.41
Amortization of Goodwill & Intangibles	0.39	0.38	0.32	0.23	0.2	0.1
Other Operating Expenses	0.85	0.9	0.79	0.6	0.51	0.4
Operating Expenses	3.38	3.23	2.75	2.22	2	1.45
Operating Income	4.37	3.64	2.21	1.67	1.22	0.95
Interest Expense	-0.15	-0.11	-0.07	-0.06	-0.06	-0.05
Interest & Investment Income	0.01	0	0	0	0	0
Other Non Operating Income (Expenses)	-0.05	-0.05	-0.05	-0.06	-0.01	-0.03
EBT Excluding Unusual Items	4.18	3.49	2.09	1.55	1.15	0.87
Gain (Loss) on Sale of Assets	-0.03	-0.03	-	-0	-0	-
Asset Writedown	-0	-0	-0.01	-	-	-0.02
Other Unusual Items	0.08	0.08	0.05	0.07	0.08	0.08
Pretax Income	4.23	3.53	2.13	1.62	1.23	0.93
Income Tax Expense	1.18	0.92	0.51	0.38	0.35	0.22
Earnings From Continuing Operations	3.05	2.61	1.62	1.24	0.87	0.71
Earnings From Discontinued Operations	-	-	-1.6	-0.06	-	-
Net Income to Company	3.05	2.61	0.02	1.18	0.87	0.71
Minority Interest in Earnings	-0.02	-0.03	0.31	-0.02	0	0.09
Net Income	3.03	2.58	0.33	1.16	0.88	0.8
Net Income to Common	3.03	2.58	0.33	1.16	0.88	0.8
Net Income Growth	437.82%	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	-	-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%	-

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	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
Free Cash Flow	2.73	3.89	1.1	2.04	1.06	1.03
Free Cash Flow Per Share	-	0.41	0.11	0.24	0.13	0.12
Gross Margin	20.59%	21.07%	20.68%	24.15%	14.25%	17.72%
Operating Margin	11.62%	11.18%	9.21%	10.39%	5.39%	7.03%
Profit Margin	8.05%	7.91%	1.36%	7.20%	3.87%	5.92%
Free Cash Flow Margin	7.25%	11.93%	4.57%	12.68%	4.70%	7.59%
EBITDA	5.22	4.31	3.15	2.5	1.71	2
EBITDA Margin	13.90%	13.21%	13.10%	15.50%	7.56%	14.76%
D&A For EBITDA	0.86	0.66	0.93	0.82	0.49	1.05
EBIT	4.37	3.64	2.21	1.67	1.22	0.95
EBIT Margin	11.62%	11.18%	9.21%	10.39%	5.39%	7.03%
Effective Tax Rate	27.92%	26.01%	24.06%	23.49%	28.66%	23.54%
Revenue as Reported	37.83	32.83	24.13	16.18	22.71	13.65