Making Science 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	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	348.29	273.55	235.77	210.13	112.9
Revenue Growth (YoY)	27.32%	16.03%	12.20%	86.12%	91.77%
Cost of Revenue	326.12	247.47	214.71	188.55	101.71
Gross Profit	22.17	26.08	21.05	21.58	11.19
Selling, General & Admin	-	-	-	-	9.26
Other Operating Expenses	14.8	14.8	13.4	14.05	-0.07
Operating Expenses	21.98	20.96	20.33	18.06	13.01
Operating Income	0.19	5.12	0.72	3.52	-1.82
Interest Expense	-4.29	-5.09	-4.9	-2.09	-0.79
Interest & Investment Income	-	0.41	0.34	0.05	-
Earnings From Equity Investments	-	-	-0	0	0.01
Currency Exchange Gain (Loss)	-0.18	-0.87	0.43	-1.13	-0.3
Other Non Operating Income (Expenses)	0.26	-	-	-	0.03
EBT Excluding Unusual Items	-4.02	-0.43	-3.41	0.35	-2.87
Gain (Loss) on Sale of Assets	-	-	-	-	-0.02
Asset Writedown	-2.67	-	-	-	-
Other Unusual Items	-	-	-	0.62	0.35
Pretax Income	-6.68	-0.43	-3.41	0.97	-2.54
Income Tax Expense	0.91	1.01	0.71	1.48	0.66
Earnings From Continuing Operations	-7.59	-1.44	-4.12	-0.51	-3.2
Earnings From Discontinued Operations	32.6	-	-	-	-
Net Income to Company	25.01	-1.44	-4.12	-0.51	-3.2
Minority Interest in Earnings	-0.18	-0.28	0.02	-0.39	-0.29
Net Income	24.83	-1.72	-4.09	-0.91	-3.49
Net Income to Common	24.83	-1.72	-4.09	-0.91	-3.49
Shares Outstanding (Basic)	9	9	8	8	8
Shares Outstanding (Diluted)	9	9	8	8	8
Shares Change (YoY)	3.39%	3.82%	3.10%	7.19%	11.54%
EPS (Basic)	2.85	-0.20	-0.49	-0.11	-0.46
EPS (Diluted)	2.77	-0.20	-0.49	-0.11	-0.46
Free Cash Flow	40.07	0.05	-1.49	10.56	6.54
Free Cash Flow Per Share	4.47	0.01	-0.18	1.30	0.86
Gross Margin	6.37%	9.53%	8.93%	10.27%	9.92%
Operating Margin	0.05%	1.87%	0.31%	1.68%	-1.61%
Profit Margin	7.13%	-0.63%	-1.74%	-0.43%	-3.09%
Free Cash Flow Margin	11.51%	0.02%	-0.63%	5.03%	5.79%
EBITDA	7.73	5.67	1.41	4.02	1.22
EBITDA Margin	2.22%	2.07%	0.60%	1.91%	1.08%
D&A For EBITDA	7.55	0.55	0.69	0.5	3.04
EBIT	0.19	5.12	0.72	3.52	-1.82
EBIT Margin	0.05%	1.87%	0.31%	1.68%	-1.61%
Effective Tax Rate	-	-	-	152.93%	-

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