Unidata 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	107.01	99.09	91.55	50.16	36.3
Other Revenue	2.49	2.21	1.72	1.19	0.51
Revenue	109.5	101.31	93.27	51.35	36.81
Revenue Growth (YoY)	8.09%	8.62%	81.64%	39.49%	61.69%
Cost of Revenue	80.09	71.77	68.62	33.52	21.77
Gross Profit	29.42	29.54	24.65	17.83	15.04
Selling, General & Admin	1.22	0.75	1	0.63	0.25
Other Operating Expenses	1.48	1.79	1.3	0.96	0.89
Operating Expenses	14.77	13.61	12.38	7.11	6.13
Operating Income	14.65	15.93	12.27	10.72	8.91
Interest Expense	-2.47	-3.3	-3.1	-0.34	-0.16
Interest & Investment Income	0.24	0.1	0.09	0.02	0.01
Earnings From Equity Investments	-1.55	-0.54	-0.12	0.26	-
Currency Exchange Gain (Loss)	-0.01	-0.02	-0.02	-0	-0
Other Non Operating Income (Expenses)	0.44	0.17	0.09	0	0.17
EBT Excluding Unusual Items	11.31	12.35	9.22	10.66	8.93
Gain (Loss) on Sale of Investments	0	0	-	-0	-0.11
Pretax Income	11.31	12.36	9.22	10.65	8.82
Income Tax Expense	4.32	3.8	2.53	3.15	0.98
Earnings From Continuing Operations	6.99	8.55	6.69	7.5	7.84
Net Income to Company	6.99	8.55	6.69	7.5	7.84
Net Income	6.99	8.55	6.69	7.5	7.84
Net Income to Common	6.99	8.55	6.69	7.5	7.84
Net Income Growth	-18.25%	27.80%	-10.81%	-4.33%	131.23%
Shares Outstanding (Basic)	31	31	28	3	-
Shares Outstanding (Diluted)	31	31	28	3	-
Shares Change (YoY)	-	9.78%	1009.74%	-	-
EPS (Basic)	0.23	0.28	0.24	2.96	-
EPS (Diluted)	0.23	0.28	0.24	2.96	-
EPS Growth	-18.25%	16.41%	-91.96%	-	-
Free Cash Flow	12.67	14.75	8.04	-2.94	-1.88
Free Cash Flow Per Share	0.41	0.48	0.29	-1.16	-
Dividend Per Share	0.010	0.010	0.010	0.010	0.010
Gross Margin	26.86%	29.16%	26.43%	34.73%	40.86%
Operating Margin	13.38%	15.73%	13.16%	20.88%	24.21%
Profit Margin	6.39%	8.44%	7.18%	14.61%	21.31%
Free Cash Flow Margin	11.57%	14.56%	8.62%	-5.73%	-5.11%
EBITDA	25.01	27.01	22.36	16.24	13.9
EBITDA Margin	22.84%	26.66%	23.97%	31.63%	37.76%
D&A For EBITDA	10.36	11.07	10.08	5.52	4.99
EBIT	14.65	15.93	12.27	10.72	8.91
EBIT Margin	13.38%	15.73%	13.16%	20.88%	24.21%
Effective Tax Rate	38.16%	30.77%	27.43%	29.56%	11.08%
Revenue as Reported	109.5	101.31	93.27	51.35	37

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