Santierul Naval Orsova Income Statement

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

Millions RON. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Revenue	94.82	93.58	96.63	57.27	73.33	69.93
Revenue Growth (YoY)	12.67%	-3.16%	68.73%	-21.90%	4.85%	13.44%
Cost of Revenue	33.99	34.77	45.77	24.19	29.67	26.82
Gross Profit	60.83	58.82	50.87	33.08	43.65	43.11
Selling, General & Admin	37.73	34.84	30.45	24.3	29.7	29.18
Other Operating Expenses	14.25	10.89	11.12	9.55	9.46	6.2
Operating Expenses	57.75	52.19	47.3	37.83	43.8	39.27
Operating Income	3.08	6.63	3.57	-4.75	-0.14	3.84
Interest Expense	-0.21	-0.07	-0.06	-0.03	-0.04	-
Interest & Investment Income	0.67	0.84	0.2	0.05	0.03	0.05
Currency Exchange Gain (Loss)	0.51	0.16	0.18	0.51	0.57	0.39
Other Non Operating Income (Expenses)	-	-	-	0.06	0.12	1.46
EBT Excluding Unusual Items	4.05	7.56	3.89	-4.16	0.53	5.75
Gain (Loss) on Sale of Assets	1.13	-0.02	-0.01	-0.07	-0.02	-0.17
Legal Settlements	-	-	-	-	-	-0.53
Pretax Income	5.18	7.54	3.88	-4.23	0.51	5.05
Income Tax Expense	1.23	1.61	0.43	-0.02	0.66	0.39
Net Income	3.96	5.94	3.45	-4.22	-0.15	4.65
Net Income to Common	3.96	5.94	3.45	-4.22	-0.15	4.65
Net Income Growth	-22.29%	71.88%	-	-	-	45.19%
Shares Outstanding (Basic)	11	11	11	11	11	11
Shares Outstanding (Diluted)	11	11	11	11	11	11
EPS (Basic)	0.35	0.52	0.30	-0.37	-0.01	0.41
EPS (Diluted)	0.35	0.52	0.30	-0.37	-0.01	0.41
EPS Growth	-20.94%	73.23%	-	-	-	45.19%
Free Cash Flow	-14.5	-1.76	6.64	1.37	-5.55	16.65
Free Cash Flow Per Share	-1.28	-0.15	0.58	0.12	-0.48	1.46
Dividend Per Share	-	-	0.530	-	0.530	0.380
Dividend Growth	-	-	-	-	39.47%	58.33%
Gross Margin	64.15%	62.85%	52.64%	57.76%	59.53%	61.65%
Operating Margin	3.25%	7.08%	3.69%	-8.30%	-0.19%	5.49%
Profit Margin	4.17%	6.34%	3.57%	-7.36%	-0.21%	6.65%
Free Cash Flow Margin	-15.29%	-1.88%	6.88%	2.39%	-7.56%	23.81%
EBITDA	8	12.68	8.55	-0.97	4.17	7.37
EBITDA Margin	8.44%	13.54%	8.84%	-1.70%	5.68%	10.54%
D&A For EBITDA	4.92	6.05	4.98	3.78	4.31	3.53
EBIT	3.08	6.63	3.57	-4.75	-0.14	3.84
EBIT Margin	3.25%	7.08%	3.69%	-8.30%	-0.19%	5.49%
Effective Tax Rate	23.68%	21.29%	11.03%	-	130.12%	7.77%
Revenue as Reported	101.57	100.04	99.84	58.31	74.67	72.98
Advertising Expenses	-	0.04	0.04	0.03	0.04	0.04

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