CYS:ELF Income Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '25 Jun 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
Interest and Dividend Income	2.46	2.41	1.83	1.28	0.91	0.86
Total Interest Expense	0.28	0.38	0.29	0.15	0.1	0.08
Net Interest Income	2.18	2.04	1.53	1.12	0.81	0.78
Commissions and Fees	0.67	0.71	0.75	0.79	0.75	0.66
Gain (Loss) on Sale of Investments	0.01	0.03	0.06	0.38	0.02	-0.01
Revenue Before Loan Losses	2.86	2.77	2.34	2.3	1.57	1.43
Provision for Loan Losses	0.27	0.26	0.23	0.44	-0.05	-0.06
Revenue	2.59	2.51	2.11	1.86	1.62	1.5
Revenue Growth (YoY)	20.80%	19.21%	13.12%	15.05%	8.38%	-0.95%
Salaries & Employee Benefits	0.75	0.72	0.71	0.65	0.56	0.52
Cost of Services Provided	0.67	0.73	0.54	0.61	0.48	0.41
Other Operating Expenses	-0.08	-0.09	-0.09	-0.05	-0.02	-0.03
Total Operating Expenses	1.44	1.47	1.25	1.3	1.09	0.98
Operating Income	1.14	1.05	0.86	0.56	0.53	0.52
EBT Excluding Unusual Items	1.19	1.09	0.86	0.57	0.52	0.51
Pretax Income	0.81	1.09	0.86	0.57	0.52	0.51
Income Tax Expense	0.11	0.14	0.11	0.02	0.08	0
Earnings From Continuing Ops.	0.7	0.95	0.75	0.55	0.44	0.51
Minority Interest in Earnings	-0	-0	-	-	-	-
Net Income	0.7	0.95	0.75	0.55	0.44	0.51
Net Income to Common	0.7	0.95	0.75	0.55	0.44	0.51
Net Income Growth	11.99%	27.34%	35.50%	23.66%	-12.74%	-6.73%
Shares Outstanding (Basic)	16	16	16	16	16	16
Shares Outstanding (Diluted)	16	16	16	16	16	16
EPS (Basic)	0.04	0.06	0.05	0.03	0.03	0.03
EPS (Diluted)	0.04	0.06	0.05	0.03	0.03	0.03
EPS Growth	11.99%	27.34%	35.50%	23.66%	-12.74%	-6.73%
Free Cash Flow	3.11	1.59	-2.36	-0.35	-0.54	-3.79
Free Cash Flow Per Share	0.19	0.10	-0.15	-0.02	-0.03	-0.24
Dividend Per Share	0.028	0.028	0.028	0.025	0.020	0.020
Dividend Growth	-	-	10.00%	25.00%	-	-
Operating Margin	44.26%	41.67%	40.70%	30.20%	32.75%	34.56%
Profit Margin	27.16%	37.77%	35.35%	29.51%	27.46%	34.10%
Free Cash Flow Margin	120.13%	63.37%	-112.02%	-18.95%	-33.31%	-253.80%
Effective Tax Rate	13.55%	12.60%	13.06%	3.74%	14.73%	0.41%

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