CYS:KYTH Income Statement

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

Millions EUR. 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	24.82	22.15	22.05	17.26	19.31
Revenue Growth (YoY)	12.09%	0.43%	27.79%	-10.65%	33.82%
Cost of Revenue	20.55	18.61	18.23	14.4	15.31
Gross Profit	4.27	3.54	3.82	2.86	4
Selling, General & Admin	2.23	1.49	1.56	1.4	1.5
Other Operating Expenses	-0.66	-0.07	-0.06	-0.03	-0.03
Operating Expenses	1.57	1.42	1.51	1.37	1.47
Operating Income	2.7	2.12	2.32	1.48	2.53
Interest Expense	-0.05	-0.06	-0.08	-0.05	-0.03
Interest & Investment Income	-	0	0.01	0	0
Other Non Operating Income (Expenses)	-	-	-	-	-0.02
EBT Excluding Unusual Items	2.65	2.06	2.25	1.43	2.48
Gain (Loss) on Sale of Investments	-	0.01	0	-0	0
Gain (Loss) on Sale of Assets	-	-	0.13	0.08	-0
Asset Writedown	-	-	-0.02	0.18	-
Other Unusual Items	-	0.04	0.02	0.01	-
Pretax Income	2.65	2.1	2.38	1.7	2.48
Income Tax Expense	0.49	0.25	0.27	0.18	0.29
Net Income	2.16	1.85	2.12	1.51	2.19
Net Income to Common	2.16	1.85	2.12	1.51	2.19
Net Income Growth	16.64%	-12.39%	39.75%	-30.93%	85.92%
Shares Outstanding (Basic)	42	42	42	42	42
Shares Outstanding (Diluted)	42	42	42	42	42
Shares Change (YoY)	0.08%	-	-	-	-
EPS (Basic)	0.05	0.04	0.05	0.04	0.05
EPS (Diluted)	0.05	0.04	0.05	0.04	0.05
EPS Growth	16.54%	-12.38%	39.75%	-30.93%	85.92%
Free Cash Flow	0.35	0.84	0.97	0.21	2.02
Free Cash Flow Per Share	0.01	0.02	0.02	0.01	0.05
Dividend Per Share	-	0.022	0.020	0.017	0.020
Dividend Growth	-	10.00%	17.65%	-15.00%	-
Gross Margin	17.21%	15.97%	17.33%	16.56%	20.71%
Operating Margin	10.89%	9.56%	10.50%	8.61%	13.11%
Profit Margin	8.71%	8.37%	9.60%	8.77%	11.35%
Free Cash Flow Margin	1.41%	3.77%	4.39%	1.22%	10.46%
EBITDA	3.58	2.93	3.02	2.03	3.11
EBITDA Margin	14.42%	13.24%	13.68%	11.74%	16.10%
D&A For EBITDA	0.88	0.81	0.7	0.54	0.58
EBIT	2.7	2.12	2.32	1.48	2.53
EBIT Margin	10.89%	9.56%	10.50%	8.61%	13.11%
Effective Tax Rate	18.46%	11.86%	11.19%	10.86%	11.69%
Advertising Expenses	-	0.12	0.11	0.08	0.08