Yakkyo 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	19.98	13.41	6.67	6.53	8.82
Revenue Growth (YoY)	48.97%	101.13%	2.10%	-25.97%	-
Cost of Revenue	7.83	4.71	2.8	3.51	5.52
Gross Profit	12.15	8.7	3.87	3.03	3.3
Selling, General & Admin	10.2	7.46	2.72	2.11	2.12
Depreciation & Amortization Expenses	0.4	0.53	0.5	0.69	0.54
Other Operating Expenses	0.07	0.04	0.02	0.08	0.08
Total Operating Expenses	10.67	8.03	3.24	2.87	2.75
Operating Income	1.48	0.67	0.63	0.15	0.55
Interest Income	0.03	0.07	0.02	0	0.02
Interest Expense	-0.2	-0.18	-0.2	-0.06	-0.06
Other Non-Operating Income (Expense)	-0.1	0.01	0.04	-0.12	-0.02
Total Non-Operating Income (Expense)	-0.27	-0.09	-0.14	-0.18	-0.06
Pretax Income	1.2	0.58	0.5	-0.03	0.5
Provision for Income Taxes	0.38	0.08	0.09	-0.09	0.02
Net Income	0.82	0.5	0.4	0.07	0.48
Net Income to Common	0.82	0.5	0.4	0.07	0.48
Net Income Growth	65.00%	24.68%	513.38%	-86.28%	-
Shares Outstanding (Basic)	5	5	5	-	-
Shares Outstanding (Diluted)	5	5	5	-	-
EPS (Basic)	0.15	0.09	0.07	-	-
EPS (Diluted)	0.15	0.09	0.07	-	-
EPS Growth	65.00%	24.68%	-	-	-
Free Cash Flow	1.13	0.11	0.24	-0.17	-0.36
Free Cash Flow Growth	949.20%	-54.99%	-	-	-
Free Cash Flow Per Share	0.21	0.02	0.04	-	-
Gross Margin	60.81%	64.90%	58.05%	46.32%	37.43%
Operating Margin	7.38%	4.99%	9.50%	2.32%	6.28%
Profit Margin	4.12%	3.72%	6.00%	1.00%	5.39%
FCF Margin	5.64%	0.80%	3.58%	-2.60%	-4.13%
EBITDA	1.87	1.2	1.14	0.84	1.1
EBITDA Margin	9.38%	8.97%	17.04%	12.86%	12.46%
EBIT	1.48	0.67	0.63	0.15	0.55
EBIT Margin	7.38%	4.99%	9.50%	2.32%	6.28%
Effective Tax Rate	31.54%	13.91%	19.17%	336.19%	4.26%