Lemon Sistemi 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
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Operating Revenue	7.45	5.27	15.71	11.38
Other Revenue	0.4	0.38	0.27	0.21
Revenue	7.85	5.65	15.98	11.59
Revenue Growth (YoY)	38.96%	-64.65%	37.84%	-
Cost of Revenue	3.05	2.17	10.69	6
Gross Profit	4.8	3.48	5.29	5.59
Selling, General & Admin	3.2	3.15	2.42	1.49
Amortization of Goodwill & Intangibles	0.26	0.26	0.24	0.04
Other Operating Expenses	-0	-0.01	0.25	0.1
Operating Expenses	3.55	3.45	2.95	1.66
Operating Income	1.25	0.03	2.34	3.92
Interest Expense	-0.27	-1.23	-0.75	-1.24
Currency Exchange Gain (Loss)	-0	0	-	-
Other Non Operating Income (Expenses)	-0.77	-0.33	0.78	0.99
EBT Excluding Unusual Items	0.2	-1.54	2.37	3.68
Asset Writedown	-	-	-0.07	-
Pretax Income	0.2	-1.54	2.3	3.68
Income Tax Expense	0.2	-0.32	0.71	1.06
Net Income	0	-1.22	1.58	2.62
Net Income to Common	0	-1.22	1.58	2.62
Net Income Growth	-	-	-39.57%	-
Shares Outstanding (Basic)	9	9	8	-
Shares Outstanding (Diluted)	9	9	8	-
Shares Change (YoY)	0.39%	5.09%	-	-
EPS (Basic)	0.00	-0.14	0.19	-
EPS (Diluted)	0.00	-0.14	0.19	-
Free Cash Flow	-1.55	-1.75	-1.44	-
Free Cash Flow Per Share	-0.18	-0.20	-0.18	-
Gross Margin	61.16%	61.61%	33.10%	48.20%
Operating Margin	15.93%	0.47%	14.63%	33.84%
Profit Margin	0.02%	-21.63%	9.90%	22.59%
Free Cash Flow Margin	-19.72%	-30.98%	-9.02%	-
EBITDA	1.6	0.34	2.62	3.99
EBITDA Margin	20.36%	6.09%	16.38%	34.47%
D&A For EBITDA	0.35	0.32	0.28	0.07
EBIT	1.25	0.03	2.34	3.92
EBIT Margin	15.93%	0.47%	14.63%	33.84%
Effective Tax Rate	99.23%	-	31.10%	28.89%
Revenue as Reported	9.34	9.09	16.01	11.94
Advertising Expenses	0.12	0.13	0.06	0