BVMT:MPBS Income Statement

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

Millions TND. 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
Operating Revenue	187.01	161.62	124.24	115.61	114.65
Other Revenue	0.37	-	-	-	-
Revenue	187.37	161.62	124.24	115.61	114.65
Revenue Growth (YoY)	15.93%	30.09%	7.47%	0.84%	28.44%
Cost of Revenue	143.83	122.26	96.82	85.21	81.48
Gross Profit	43.54	39.36	27.43	30.4	33.17
Selling, General & Admin	13.66	12.8	10.81	11.78	10.49
Amortization of Goodwill & Intangibles	0.3	0.3	0.3	0.3	0.3
Other Operating Expenses	9.7	6.67	5.49	4.63	4.69
Operating Expenses	27.63	23.38	20.38	20.91	20.76
Operating Income	15.91	15.98	7.05	9.49	12.41
Interest Expense	-	-4.03	-3.32	-3.22	-3.18
Interest & Investment Income	0.06	0.16	0.18	0.21	0.17
Currency Exchange Gain (Loss)	-	0.35	0.04	0.27	-0.14
Other Non Operating Income (Expenses)	-5.32	-1.5	-0.09	0.01	0.01
EBT Excluding Unusual Items	10.65	10.96	3.86	6.75	9.28
Gain (Loss) on Sale of Assets	-	0.09	0.17	0.4	0.28
Pretax Income	10.65	11.04	4.03	7.15	9.55
Income Tax Expense	2.63	2.68	1.07	1.44	1.64
Earnings From Continuing Operations	8.02	8.36	2.96	5.71	7.91
Minority Interest in Earnings	0.04	0.01	0.01	0	-0.01
Net Income	8.06	8.37	2.98	5.72	7.9
Net Income to Common	8.06	8.37	2.98	5.72	7.9
Net Income Growth	-3.64%	181.20%	-47.94%	-27.69%	940.95%
Shares Outstanding (Basic)	-	21	21	-	-
Shares Outstanding (Diluted)	-	21	21	-	-
EPS (Basic)	-	0.40	0.14	-	-
EPS (Diluted)	-	0.40	0.14	-	-
EPS Growth	-	181.20%	-	-	-
Free Cash Flow	-3.14	-10.39	3.71	1.48	-0.68
Free Cash Flow Per Share	-	-0.50	0.18	-	-
Dividend Per Share	-	0.185	0.100	0.110	0.100
Dividend Growth	-	85.00%	-9.09%	10.00%	-
Gross Margin	23.24%	24.35%	22.07%	26.29%	28.93%
Operating Margin	8.49%	9.88%	5.67%	8.21%	10.82%
Profit Margin	4.30%	5.18%	2.40%	4.94%	6.89%
Free Cash Flow Margin	-1.67%	-6.43%	2.99%	1.28%	-0.59%
EBITDA	20.19	19.31	11.02	13.29	16.06
EBITDA Margin	10.77%	11.95%	8.87%	11.49%	14.01%
D&A For EBITDA	4.28	3.33	3.98	3.8	3.65
EBIT	15.91	15.98	7.05	9.49	12.41
EBIT Margin	8.49%	9.88%	5.67%	8.21%	10.82%
Effective Tax Rate	24.70%	24.31%	26.59%	20.13%	17.21%
Revenue as Reported	187.37	162.59	124.71	116.19	114.99
Advertising Expenses	-	1.1	1	0.95	0.74

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