BME:SEC 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	134	128.25	100.95	100.99	77.19
Revenue Growth (YoY)	4.49%	27.04%	-0.04%	30.84%	2.20%
Cost of Revenue	73.8	68.29	64.83	75.17	57.32
Gross Profit	60.19	59.95	36.12	25.83	19.87
Amortization of Goodwill & Intangibles	46.91	34.54	18.02	-	-
Other Operating Expenses	15.83	15.04	12.41	12.73	10.19
Operating Expenses	62.74	49.73	30.86	22.45	18.38
Operating Income	-2.54	10.22	5.26	3.38	1.5
Interest Expense	-7.59	-8.4	-6.94	-4.76	-4.66
Interest & Investment Income	-	0.72	0.38	0.65	0.1
Earnings From Equity Investments	1.06	1.18	1.15	1.43	1.43
Currency Exchange Gain (Loss)	0	0.04	0.29	0.16	-0.14
Other Non Operating Income (Expenses)	14.78	7.58	2.94	2.56	0.08
EBT Excluding Unusual Items	5.72	11.35	3.07	3.41	-1.7
Gain (Loss) on Sale of Assets	-1.97	0.18	0.01	0.02	0.15
Other Unusual Items	-	-	-	1.06	2.4
Pretax Income	3.75	11.52	3.08	4.5	0.85
Income Tax Expense	1.02	2.64	0.27	0.97	0.05
Earnings From Continuing Operations	2.73	8.88	2.81	3.53	0.8
Minority Interest in Earnings	1.17	-1.02	0.34	0.06	-0.05
Net Income	3.9	7.86	3.15	3.59	0.75
Net Income to Common	3.9	7.86	3.15	3.59	0.75
Net Income Growth	-50.37%	149.32%	-12.22%	380.60%	-14.31%
Shares Outstanding (Basic)	-	8	8	8	8
Shares Outstanding (Diluted)	-	8	8	8	8
EPS (Basic)	-	0.97	0.39	0.44	0.09
EPS (Diluted)	-	0.97	0.39	0.44	0.09
EPS Growth	-	149.32%	-12.22%	380.60%	-14.31%
Free Cash Flow	1.22	34.73	20.44	-8.78	-2.53
Free Cash Flow Per Share	-	4.30	2.53	-1.09	-0.31
Dividend Per Share	-	-	0.371	-	-
Gross Margin	44.92%	46.75%	35.78%	25.57%	25.75%
Operating Margin	-1.90%	7.97%	5.21%	3.35%	1.94%
Profit Margin	2.91%	6.13%	3.12%	3.55%	0.97%
Free Cash Flow Margin	0.91%	27.08%	20.25%	-8.70%	-3.28%
EBITDA	44.36	14.34	9.86	7.77	6.36
EBITDA Margin	33.11%	11.18%	9.77%	7.70%	8.24%
D&A For EBITDA	46.91	4.11	4.6	4.4	4.87
EBIT	-2.54	10.22	5.26	3.38	1.5
EBIT Margin	-1.90%	7.97%	5.21%	3.35%	1.94%
Effective Tax Rate	27.18%	22.95%	8.66%	21.57%	6.23%

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