Reway Group 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	244.84	216.91	126.44	110.23
Other Revenue	2.16	2.75	3.13	0.34
Revenue	246.99	219.67	129.57	110.57
Revenue Growth (YoY)	12.44%	69.54%	17.19%	-
Cost of Revenue	167.87	150.87	87.06	90.27
Gross Profit	79.12	68.8	42.51	20.29
Selling, General & Admin	29.35	26.14	15.85	-
Amortization of Goodwill & Intangibles	7.41	6.68	2.05	0.11
Other Operating Expenses	0.14	0.03	0.22	0.71
Operating Expenses	40.46	36.19	20.31	2.43
Operating Income	38.66	32.61	22.2	17.87
Interest Expense	-4.44	-4.52	-0.8	-0.21
Interest & Investment Income	0.67	0.42	0.28	0.03
Currency Exchange Gain (Loss)	-	-	0	-
Other Non Operating Income (Expenses)	0	-0	0	-
EBT Excluding Unusual Items	34.88	28.51	21.69	17.69
Gain (Loss) on Sale of Investments	-	-	-0.27	-
Pretax Income	34.88	28.51	21.41	17.69
Income Tax Expense	13.29	10.62	6.82	6.06
Earnings From Continuing Operations	21.59	17.89	14.59	11.63
Minority Interest in Earnings	-0.7	-	-0.65	-3.99
Net Income	20.89	17.89	13.94	7.64
Net Income to Common	20.89	17.89	13.94	7.64
Net Income Growth	16.74%	28.31%	82.47%	-
Shares Outstanding (Basic)	39	39	39	-
Shares Outstanding (Diluted)	39	39	39	-
Shares Change (YoY)	-	0.79%	-	-
EPS (Basic)	0.54	0.46	0.36	-
EPS (Diluted)	0.54	0.46	0.36	-
EPS Growth	16.74%	27.31%	-	-
Free Cash Flow	1.58	1.87	5.59	8.99
Free Cash Flow Per Share	0.04	0.05	0.14	-
Gross Margin	32.03%	31.32%	32.81%	18.36%
Operating Margin	15.65%	14.84%	17.14%	16.16%
Profit Margin	8.46%	8.14%	10.76%	6.91%
Free Cash Flow Margin	0.64%	0.85%	4.32%	8.13%
EBITDA	48.64	42.07	26.09	19.28
EBITDA Margin	19.69%	19.15%	20.13%	17.44%
D&A For EBITDA	9.98	9.46	3.88	1.41
EBIT	38.66	32.61	22.2	17.87
EBIT Margin	15.65%	14.84%	17.14%	16.16%
Effective Tax Rate	38.11%	37.24%	31.86%	34.24%
Revenue as Reported	278.32	232.32	132.29	110.54