BME:SAI Income Statement

Financials in millions EUR. Fiscal year is January - December.

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Operating Revenue	17.42	8.56	3.12	2.01
Other Revenue	0.03	0	0.01	-
Revenue	17.45	8.57	3.13	2.01
Revenue Growth (YoY)	103.74%	173.86%	55.94%	-
Cost of Revenue	9.53	6.79	3.69	1.37
Gross Profit	7.92	1.78	-0.56	0.63
Selling, General & Admin	9.99	10.73	2.89	1.33
Other Operating Expenses	-7.74	-5.18	-1.46	-0.01
Operating Expenses	4.24	6.82	1.77	2.79
Operating Income	3.68	-5.04	-2.33	-2.16
Interest Expense	-0.8	-0.81	-0.16	-0.01
Interest & Investment Income	0.28	0.01	0	-
Currency Exchange Gain (Loss)	-0.12	-0	-0	-0.01
Other Non Operating Income (Expenses)	5.65	0.01	-0.06	0.11
EBT Excluding Unusual Items	8.69	-5.83	-2.55	-2.06
Impairment of Goodwill	-	-	-12.98	-
Gain (Loss) on Sale of Assets	-0.06	0.01	-0.12	0.01
Asset Writedown	-0.21	-2.62	-	-
Other Unusual Items	0.23	0.09	-	0.17
Pretax Income	8.65	-8.35	-15.64	-1.89
Income Tax Expense	1.35	0.23	-0.57	-0.09
Earnings From Continuing Operations	7.31	-8.58	-15.07	-1.8
Minority Interest in Earnings	0.07	-0.26	-0.01	0.02
Net Income	7.37	-8.84	-15.08	-1.78
Net Income to Common	7.37	-8.84	-15.08	-1.78
Shares Outstanding (Basic)	89	32	24	22
Shares Outstanding (Diluted)	94	32	24	22
Shares Change (YoY)	198.33%	30.62%	11.92%	-
EPS (Basic)	0.08	-0.28	-0.62	-0.08
EPS (Diluted)	0.08	-0.28	-0.62	-0.08
Free Cash Flow	5.37	-3.75	-2.7	-0.98
Free Cash Flow Per Share	0.06	-0.12	-0.11	-0.04
Gross Margin	45.38%	20.74%	-17.96%	31.48%
Operating Margin	21.11%	-58.86%	-74.41%	-107.84%
Profit Margin	42.24%	-103.24%	-482.18%	-88.62%
Free Cash Flow Margin	30.80%	-43.73%	-86.20%	-49.03%
EBITDA	4.51	-5.02	-2.28	-0.75
EBITDA Margin	25.82%	-58.62%	-73.04%	-37.64%
D&A For EBITDA	0.82	0.02	0.04	1.41
EBIT	3.68	-5.04	-2.33	-2.16
EBIT Margin	21.11%	-58.86%	-74.41%	-107.84%
Effective Tax Rate	15.58%	-	-	-
Advertising Expenses	0.3	0.12	0.32	0.29

Updated Apr 30, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.