Spindox 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	103.59	105.64	96.81	79.52	67.54	56.54
Other Revenue	1.58	1.62	0.31	1.67	0.93	0.8
Revenue	105.17	107.26	97.12	81.19	68.46	57.34
Revenue Growth (YoY)	2.72%	10.43%	19.62%	18.59%	19.40%	9.50%
Cost of Revenue	97.47	99.59	89.09	73.42	61.25	51.74
Gross Profit	7.7	7.67	8.03	7.77	7.22	5.6
Selling, General & Admin	2.91	2.72	2.55	1.84	1.45	1.24
Amortization of Goodwill & Intangibles	3.37	3.38	3.01	3.03	1.15	0.37
Other Operating Expenses	-4.26	-3.6	-1.05	-0.42	-0.15	0.23
Operating Expenses	2.59	3.08	5.17	5.11	3.18	2.64
Operating Income	5.11	4.59	2.86	2.66	4.04	2.96
Interest Expense	-1.69	-1.98	-1.76	-0.8	-0.43	-0.44
Earnings From Equity Investments	-	-	0.1	0.1	0.05	0.05
Currency Exchange Gain (Loss)	0.02	0.02	0.03	0	0.01	-0
Other Non Operating Income (Expenses)	0.02	0.01	0.17	0.01	0	0
EBT Excluding Unusual Items	3.46	2.64	1.41	1.98	3.67	2.56
Gain (Loss) on Sale of Investments	-	-	-	-	-0	-
Gain (Loss) on Sale of Assets	-0.03	-0.05	-0	-0.04	-	-0.04
Pretax Income	3.44	2.59	1.41	1.94	3.67	2.52
Income Tax Expense	1.82	1.6	1.15	1.13	0.99	1.01
Earnings From Continuing Operations	1.62	0.99	0.25	0.81	2.67	1.51
Net Income to Company	-	0.99	0.25	0.81	2.67	1.51
Minority Interest in Earnings	-0.49	-0.53	-0.31	-0.17	-0	-
Net Income	1.13	0.46	-0.05	0.63	2.67	1.51
Net Income to Common	1.13	0.46	-0.05	0.63	2.67	1.51
Net Income Growth	-	-	-	-76.29%	77.42%	102.56%
Shares Outstanding (Basic)	6	6	5	-	6	-
Shares Outstanding (Diluted)	6	6	5	-	6	-
Shares Change (YoY)	0.14%	3.96%	-	-	-	-
EPS (Basic)	0.20	0.08	-0.01	-	0.48	-
EPS (Diluted)	0.20	0.08	-0.01	-	0.48	-
Free Cash Flow	4.8	9.74	-3.98	8.54	9.05	2.58
Free Cash Flow Per Share	0.84	1.71	-0.73	-	1.64	-
Gross Margin	7.32%	7.15%	8.27%	9.57%	10.54%	9.77%
Operating Margin	4.86%	4.28%	2.94%	3.28%	5.90%	5.16%
Profit Margin	1.07%	0.43%	-0.06%	0.78%	3.90%	2.63%
Free Cash Flow Margin	4.57%	9.08%	-4.10%	10.51%	13.22%	4.51%
EBITDA	8.75	8.25	6.53	6.35	5.12	4.13
EBITDA Margin	8.32%	7.69%	6.72%	7.82%	7.48%	7.21%
D&A For EBITDA	3.65	3.66	3.67	3.69	1.08	1.17
EBIT	5.11	4.59	2.86	2.66	4.04	2.96
EBIT Margin	4.86%	4.28%	2.94%	3.28%	5.90%	5.16%
Effective Tax Rate	53.00%	61.75%	81.87%	58.45%	27.11%	40.24%
Revenue as Reported	110.04	111.77	99.85	82.41	69.14	57.39

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