Notorious Pictures 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	30.64	94.79	29.99	29.91	19.37
Other Revenue	5.53	-	7.77	1.48	0.51
Revenue	36.17	94.79	37.75	31.38	19.88
Revenue Growth (YoY)	-61.84%	151.08%	20.29%	57.91%	67.17%
Cost of Revenue	16.17	69.84	20.27	8.01	10.8
Gross Profit	20.01	24.95	17.48	23.37	9.07
Selling, General & Admin	5.98	4.63	4.53	5.42	4.83
Amortization of Goodwill & Intangibles	11.35	15.09	9.32	10.34	5.73
Other Operating Expenses	-	-	0.31	0.27	-5.87
Operating Expenses	20.3	19.72	15.91	17.68	5.94
Operating Income	-0.29	5.24	1.56	5.69	3.13
Interest Expense	-2.76	-2.81	-0.62	-0.29	-0.23
Currency Exchange Gain (Loss)	-	-	0.05	0.06	-0.02
Other Non Operating Income (Expenses)	-0.63	-	-0.26	-0.1	-0.03
EBT Excluding Unusual Items	-3.68	2.43	0.74	5.36	2.85
Asset Writedown	-	-	-	-	0.07
Other Unusual Items	-	-	-0.04	-0.07	-0.04
Pretax Income	-3.68	2.43	0.7	5.3	3.1
Income Tax Expense	-0.43	-0.87	-1.36	0.93	-0.46
Net Income	-3.25	3.3	2.05	4.37	3.56
Net Income to Common	-3.25	3.3	2.05	4.37	3.56
Net Income Growth	-	60.54%	-52.95%	22.76%	-
Shares Outstanding (Basic)	22	22	23	22	22
Shares Outstanding (Diluted)	22	22	23	22	22
Shares Change (YoY)	-0.90%	-4.16%	4.56%	-1.80%	4.53%
EPS (Basic)	-0.15	0.15	0.09	0.20	0.16
EPS (Diluted)	-0.15	0.15	0.09	0.20	0.16
EPS Growth	-	67.52%	-55.00%	25.00%	-
Free Cash Flow	10.99	63.36	22.68	12.07	9.6
Free Cash Flow Per Share	0.51	2.90	0.99	0.55	0.43
Dividend Per Share	-	-	-	0.115	0.082
Dividend Growth	-	-	-	40.24%	-
Gross Margin	55.31%	26.33%	46.30%	74.47%	45.66%
Operating Margin	-0.81%	5.53%	4.14%	18.12%	15.76%
Profit Margin	-8.99%	3.48%	5.44%	13.92%	17.90%
Free Cash Flow Margin	30.39%	66.84%	60.08%	38.46%	48.29%
EBITDA	11.55	20.32	1.84	5.84	3.27
EBITDA Margin	31.94%	21.44%	4.87%	18.59%	16.43%
D&A For EBITDA	11.85	15.09	0.27	0.15	0.13
EBIT	-0.29	5.24	1.56	5.69	3.13
EBIT Margin	-0.81%	5.53%	4.14%	18.12%	15.76%
Effective Tax Rate	-	-	-	17.52%	-
Revenue as Reported	36.36	-	33.55	35.6	26.25

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