BVMT:STPIL 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
Revenue	17.08	16.53	15.05	16.76	16.5
Revenue Growth (YoY)	3.30%	9.85%	-10.19%	1.56%	18.18%
Cost of Revenue	1.29	1.47	1.4	1.27	1.24
Gross Profit	15.79	15.06	13.65	15.49	15.26
Selling, General & Admin	7.08	6.41	5.77	5.8	5.73
Other Operating Expenses	-2.01	-1.28	-2.23	-2.18	-0.62
Operating Expenses	6.32	6.43	4.91	5.15	6.85
Operating Income	9.47	8.63	8.74	10.33	8.41
Interest Expense	-0	-0	-0	-	-0
Interest & Investment Income	5.5	5.28	5.34	4.06	3.06
Currency Exchange Gain (Loss)	-0	0	-0	-0	0
Other Non Operating Income (Expenses)	0.23	0.36	-0.17	0.35	0.05
EBT Excluding Unusual Items	15.2	14.27	13.9	14.74	11.52
Asset Writedown	-	-	-	0	0.01
Legal Settlements	-	-	-	0.03	-
Pretax Income	15.2	14.27	13.9	14.78	11.53
Income Tax Expense	5.68	5.33	5.2	5.4	3.89
Net Income	9.52	8.93	8.7	9.38	7.64
Net Income to Common	9.52	8.93	8.7	9.38	7.64
Net Income Growth	6.56%	2.73%	-7.26%	22.73%	6.68%
Shares Outstanding (Basic)	4	4	4	4	-
Shares Outstanding (Diluted)	4	4	4	4	-
EPS (Basic)	2.30	2.16	2.10	2.27	-
EPS (Diluted)	2.30	2.16	2.10	2.27	-
EPS Growth	6.56%	2.73%	-7.26%	-	-
Free Cash Flow	14.83	8.96	9.02	9.64	13.79
Free Cash Flow Per Share	3.58	2.17	2.18	2.33	-
Dividend Per Share	-	1.600	1.400	1.350	-
Dividend Growth	-	14.29%	3.70%	-	-
Gross Margin	92.47%	91.09%	90.70%	92.42%	92.51%
Operating Margin	55.46%	52.19%	58.05%	61.67%	50.97%
Profit Margin	55.74%	54.04%	57.78%	55.96%	46.30%
Free Cash Flow Margin	86.85%	54.21%	59.91%	57.51%	83.59%
EBITDA	10.64	9.78	10.02	11.33	9.87
EBITDA Margin	62.29%	59.16%	66.61%	67.60%	59.79%
D&A For EBITDA	1.17	1.15	1.29	0.99	1.46
EBIT	9.47	8.63	8.74	10.33	8.41
EBIT Margin	55.46%	52.19%	58.05%	61.67%	50.97%
Effective Tax Rate	37.38%	37.38%	37.41%	36.56%	33.71%
Revenue as Reported	20.23	18.78	18.33	20.24	18.06
Advertising Expenses	0.03	0.08	0.08	0.08	0.08