Practic Income Statement

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

Millions RON. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Jan '25 Jan 1, 2025	Jan '24 Jan 1, 2024	Jan '23 Jan 1, 2023	Jan '22 Jan 1, 2022
Other Revenue	53.99	52.38	46.21	43.23	44.27
Total Revenue	53.99	52.38	46.21	43.23	44.27
Revenue Growth (YoY	3.06%	13.36%	6.88%	-2.33%	6.34%
Property Expenses	0.74	0.46	0.57	0.4	0.3
Selling, General & Administrative	0.54	0.52	0.49	0.43	0.21
Depreciation & Amortization	6.25	4.61	4.59	4.62	5.41
Other Operating Expenses	9.54	7.72	7.16	-10.98	6.83
Total Operating Expenses	17.07	13.3	12.81	-5.54	12.76
Operating Income	36.92	39.08	33.4	48.77	31.51
Interest Expense	-1.47	-2.02	-2.23	-1.62	-1.69
Interest & Investment Income	0.31	0.21	0.21	0.13	0.04
Other Non-Operating Income	-0.88	3.55	-0.2	-0	-0.73
EBT Excluding Unusual Items	34.88	40.81	31.18	47.28	29.13
Gain (Loss) on Sale of Investments	-0.01	-0.01	-0	-0.01	0
Asset Writedown	-	0.19	-	-	0.04
Pretax Income	34.87	40.99	31.18	47.27	29.18
Income Tax Expense	5.34	5.28	4.31	9.45	3.73
Net Income	29.53	35.71	26.87	37.82	25.45
Net Income to Common	29.53	35.71	26.87	37.82	25.45
Net Income Growth	-17.30%	32.89%	-28.95%	48.61%	11.45%
Basic Shares Outstanding	1	1	1	1	1
Diluted Shares Outstanding	1	1	1	1	1
EPS (Basic)	49.72	60.12	45.24	63.68	42.85
EPS (Diluted)	49.72	60.12	45.24	63.68	42.85
EPS Growth	-17.30%	32.89%	-28.95%	48.61%	11.45%
Dividend Per Share	-	51.620	52.561	37.600	55.334
Dividend Growth	-	-1.79%	39.79%	-32.05%	44.14%
Operating Margin	68.38%	74.60%	72.28%	112.81%	71.18%
Profit Margin	54.70%	68.17%	58.15%	87.48%	57.50%
EBITDA	43.17	43.69	37.99	53.39	36.92
EBITDA Margin	79.96%	83.41%	82.21%	123.49%	83.41%
D&A For Ebitda	6.25	4.61	4.59	4.62	5.41
EBIT	36.92	39.08	33.4	48.77	31.51
EBIT Margin	68.38%	74.60%	72.28%	112.81%	71.18%
Effective Tax Rate	15.32%	12.89%	13.81%	19.99%	12.77%
Revenue as Reported	49.67	47.39	42.83	79.17	38.73