NewPrinces 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
Revenue	2,960	1,641	793.34	741.09	555.86
Revenue Growth (YoY)	80.36%	106.86%	7.05%	33.32%	18.31%
Cost of Revenue	2,405	1,370	656.19	607.69	440.41
Gross Profit	555.16	271.38	137.15	133.4	115.45
Selling, General & Admin	451.31	229.07	113.88	111.29	96.64
Other Operating Expenses	-9.35	0.12	-4.42	2.02	1.8
Operating Expenses	444.79	229.56	110.83	113.31	98.43
Operating Income	110.37	41.82	26.32	20.09	17.02
Interest Expense	-47.74	-30.93	-14.4	-8.13	-7.31
Interest & Investment Income	8.97	3.91	1.5	0.6	-
Earnings From Equity Investments	0.14	-0.02	-	-	-
Currency Exchange Gain (Loss)	-6.03	0.36	-0.01	-0.73	0.29
Other Non Operating Income (Expenses)	24.88	-3.16	1.52	-1.92	-0.44
EBT Excluding Unusual Items	90.6	11.99	14.92	9.9	9.56
Other Unusual Items	319.73	158.16	4.79	-	-
Pretax Income	410.33	170.15	19.72	9.9	9.56
Income Tax Expense	26.9	7.21	4.2	3.3	3.32
Earnings From Continuing Operations	383.43	162.94	15.51	6.6	6.24
Net Income to Company	383.43	162.94	15.51	6.6	6.24
Minority Interest in Earnings	-8.34	-2.31	-1.19	-0.37	-1.11
Net Income	375.09	160.63	14.33	6.22	5.13
Preferred Dividends & Other Adjustments	-	-	-	-	0
Net Income to Common	375.09	160.63	14.33	6.22	5.13
Net Income Growth	133.51%	1021.34%	130.19%	21.21%	-86.33%
Shares Outstanding (Basic)	43	44	43	39	41
Shares Outstanding (Diluted)	43	44	43	39	41
Shares Change (YoY)	-1.83%	2.59%	8.73%	-4.73%	1.71%
EPS (Basic)	8.71	3.66	0.33	0.16	0.12
EPS (Diluted)	8.71	3.66	0.33	0.16	0.12
EPS Growth	137.92%	1009.09%	108.61%	31.83%	-87.03%
Free Cash Flow	399.18	256.44	39.58	3.31	48.3
Free Cash Flow Per Share	9.27	5.84	0.93	0.08	1.17
Gross Margin	18.76%	16.54%	17.29%	18.00%	20.77%
Operating Margin	3.73%	2.55%	3.32%	2.71%	3.06%
Profit Margin	12.67%	9.79%	1.81%	0.84%	0.92%
Free Cash Flow Margin	13.49%	15.63%	4.99%	0.45%	8.69%
EBITDA	211.97	85.43	54.86	42.01	46.66
EBITDA Margin	7.16%	5.21%	6.92%	5.67%	8.39%
D&A For EBITDA	101.6	43.61	28.54	21.92	29.64
EBIT	110.37	41.82	26.32	20.09	17.02
EBIT Margin	3.73%	2.55%	3.32%	2.71%	3.06%
Effective Tax Rate	6.55%	4.23%	21.32%	33.37%	34.71%
Advertising Expenses	150.08	6.03	8.91	7.44	7.64

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