Vantea SMART 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	10.31	10.89	11.17	10.03	35.43	18.37
Other Revenue	0	0	0	0	0.89	0.01
Revenue	10.31	10.89	11.17	10.03	36.32	18.38
Revenue Growth (YoY)	-11.12%	-2.48%	11.30%	-72.37%	97.60%	121.59%
Cost of Revenue	8.43	8.4	8.68	8.14	32.32	16.66
Gross Profit	1.88	2.49	2.48	1.9	3.99	1.72
Selling, General & Admin	0.22	0.21	0.2	0.23	0.25	0.17
Amortization of Goodwill & Intangibles	0.38	0.61	0.88	0.74	0.99	0.06
Other Operating Expenses	-1.24	-0.18	0.48	-0.43	0.2	-0.03
Operating Expenses	-0.59	0.69	1.6	0.58	1.49	0.23
Operating Income	2.47	1.8	0.88	1.32	2.51	1.48
Interest Expense	-0.23	-0.27	-0.26	-0.25	-0.11	-0.03
Other Non Operating Income (Expenses)	0.2	0.21	0.06	-0.02	-0.23	-0.05
EBT Excluding Unusual Items	2.45	1.75	0.68	1.05	2.16	1.4
Impairment of Goodwill	-0.43	-0.28	-	-	-	-
Gain (Loss) on Sale of Assets	-	-	-	0	-	-
Asset Writedown	-	-	-	-0	-	-
Other Unusual Items	-0.75	-0.74	0.13	-0.48	-0.1	0.53
Pretax Income	1.27	0.73	0.82	0.57	2.06	1.93
Income Tax Expense	0.15	0.24	0.23	0.33	0.42	0.56
Earnings From Continuing Operations	1.11	0.5	0.59	0.24	1.64	1.37
Minority Interest in Earnings	-	-	-	-	-0	-0
Net Income	1.11	0.5	0.59	0.24	1.64	1.37
Net Income to Common	1.11	0.5	0.59	0.24	1.64	1.37
Net Income Growth	-	-15.71%	145.56%	-85.37%	20.06%	10.86%
Shares Outstanding (Basic)	12	13	13	13	12	12
Shares Outstanding (Diluted)	12	13	13	13	12	12
Shares Change (YoY)	-2.05%	-1.35%	-0.13%	2.46%	3.75%	-
EPS (Basic)	0.09	0.04	0.05	0.02	0.13	0.11
EPS (Diluted)	0.09	0.04	0.05	0.02	0.13	0.11
EPS Growth	-	-14.55%	145.88%	-85.72%	15.72%	-
Free Cash Flow	-0.2	-1.73	7.31	1.97	-3.46	0.73
Free Cash Flow Per Share	-0.02	-0.14	0.57	0.15	-0.28	0.06
Dividend Per Share	0.025	0.025	0.050	0.040	0.030	0.020
Dividend Growth	-50.00%	-50.00%	25.00%	33.33%	50.00%	-
Gross Margin	18.21%	22.86%	22.25%	18.91%	11.00%	9.35%
Operating Margin	23.95%	16.56%	7.91%	13.14%	6.90%	8.07%
Profit Margin	10.80%	4.56%	5.28%	2.39%	4.52%	7.44%
Free Cash Flow Margin	-1.98%	-15.89%	65.48%	19.62%	-9.53%	3.95%
EBITDA	3.32	2.74	1.81	2.1	3.54	1.57
EBITDA Margin	32.17%	25.17%	16.16%	20.92%	9.75%	8.54%
D&A For EBITDA	0.85	0.94	0.92	0.78	1.03	0.09
EBIT	2.47	1.8	0.88	1.32	2.51	1.48
EBIT Margin	23.95%	16.56%	7.91%	13.14%	6.90%	8.07%
Effective Tax Rate	12.14%	32.10%	27.71%	57.60%	20.45%	29.10%
Revenue as Reported	11.46	11.74	11.79	10.96	36.32	19.23

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