Met.Extra Group 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	50.43	39.23	45.92	49.94	0.56	0.87
Other Revenue	0.4	0.32	0.76	0.39	-	0
Revenue	50.82	39.56	46.69	50.33	0.56	0.88
Revenue Growth (YoY)	31.79%	-15.27%	-7.24%	8823.40%	-35.58%	30.93%
Cost of Revenue	42.52	32.81	39.35	42.58	0.49	0.73
Gross Profit	8.3	6.75	7.34	7.74	0.08	0.14
Selling, General & Admin	1.57	1.46	1.38	1.43	0.03	-
Amortization of Goodwill & Intangibles	0.03	0.03	0.04	0.05	-	-
Other Operating Expenses	0.27	0.25	0.56	0.19	0.08	0.07
Operating Expenses	3.13	3.01	3.15	2.75	0.21	0.09
Operating Income	5.18	3.74	4.19	5	-0.14	0.05
Interest Expense	-0.19	-0.22	-0.33	-0.36	-0	-0
Interest & Investment Income	0.01	0	0	-	-	-
Currency Exchange Gain (Loss)	-	-	0	-	-	-
Other Non Operating Income (Expenses)	0.05	0.05	0.03	0.01	-	-
EBT Excluding Unusual Items	5.03	3.57	3.89	4.65	-0.14	0.05
Other Unusual Items	0.07	0.09	0.36	0.07	0.07	-
Pretax Income	5.1	3.66	4.26	4.72	-0.07	0.05
Income Tax Expense	1.55	1.16	1.29	1.36	0.03	0.03
Earnings From Continuing Operations	3.56	2.5	2.97	3.36	-0.1	0.02
Net Income to Company	3.56	2.5	2.97	3.36	-0.1	0.02
Minority Interest in Earnings	-0.62	-0.48	-0.49	-0.5	-	-
Net Income	2.93	2.02	2.48	2.86	-0.1	0.02
Net Income to Common	2.93	2.02	2.48	2.86	-0.1	0.02
Net Income Growth	46.75%	-18.61%	-13.16%	-	-	-
Shares Outstanding (Basic)	4	4	4	4	1	1
Shares Outstanding (Diluted)	4	4	4	4	1	1
Shares Change (YoY)	-	-	-	210.54%	-	-
EPS (Basic)	0.70	0.48	0.59	0.68	-0.08	0.01
EPS (Diluted)	0.69	0.48	0.59	0.68	-0.08	0.01
EPS Growth	45.53%	-18.61%	-13.16%	-	-	-
Free Cash Flow	0.12	3.45	10.14	0.87	-0.02	-0.39
Free Cash Flow Per Share	0.03	0.82	2.41	0.21	-0.01	-0.29
Gross Margin	16.33%	17.06%	15.72%	15.39%	13.30%	16.25%
Operating Margin	10.18%	9.46%	8.97%	9.93%	-24.29%	5.81%
Profit Margin	5.77%	5.11%	5.32%	5.68%	-18.26%	1.76%
Free Cash Flow Margin	0.24%	8.72%	21.72%	1.72%	-3.72%	-44.32%
EBITDA	5.48	4.05	4.5	5.27	-0.14	0.07
EBITDA Margin	10.79%	10.23%	9.63%	10.47%	-24.11%	8.32%
D&A For EBITDA	0.31	0.31	0.31	0.27	0	0.02
EBIT	5.18	3.74	4.19	5	-0.14	0.05
EBIT Margin	10.18%	9.46%	8.97%	9.93%	-24.29%	5.81%
Effective Tax Rate	30.32%	31.78%	30.26%	28.85%	-	67.21%

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