Logicom Public Limited (CYS:LOG)

Logicom Public Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Revenue	871.75	1,091	1,215	1,089	949.21
Revenue Growth (YoY)	-20.09%	-10.18%	11.58%	14.68%	10.12%
Cost of Revenue	780.12	994.17	1,122	999.09	874.84
Gross Profit	91.63	96.82	93.07	89.46	74.37
Selling, General & Admin	61.21	59.73	54.55	51.63	38.8
Other Operating Expenses	-14.28	-2.16	-2.36	-1.95	-0.72
Operating Expenses	46.93	59.86	53.01	50.06	41.24
Operating Income	44.69	36.96	40.06	39.39	33.12
Interest Expense	-11.09	-12.6	-13.11	-7.8	-4.02
Interest & Investment Income	-	0.79	0.55	0.58	0.6
Earnings From Equity Investments	17.22	36.96	24.82	2.55	1.69
Currency Exchange Gain (Loss)	2.28	-1.58	0.88	-1.4	-1.73
Other Non Operating Income (Expenses)	1.55	-1.55	-1.94	-2.95	-1.29
EBT Excluding Unusual Items	54.66	58.97	51.26	30.38	28.37
Impairment of Goodwill	-	-	-0.31	-0.33	-0.3
Gain (Loss) on Sale of Investments	-	0.01	0.01	0	0
Gain (Loss) on Sale of Assets	-	0.02	0.02	0.02	0.02
Asset Writedown	-0.96	-	-	-	-
Other Unusual Items	-	-	-2.86	1.09	-0.32
Pretax Income	53.7	59	48.13	31.16	27.77
Income Tax Expense	7.14	7.11	4.21	4.53	3
Earnings From Continuing Operations	46.56	51.89	43.92	26.62	24.78
Minority Interest in Earnings	-4.62	2.01	0.59	-0.05	-0.03
Net Income	41.94	53.91	44.51	26.57	24.75
Net Income to Common	41.94	53.91	44.51	26.57	24.75
Net Income Growth	-22.21%	21.12%	67.51%	7.38%	6.39%
Shares Outstanding (Basic)	74	74	74	74	74
Shares Outstanding (Diluted)	74	74	74	74	74
Shares Change (YoY)	-0.00%	-	-	-	-
EPS (Basic)	0.57	0.73	0.60	0.36	0.33
EPS (Diluted)	0.57	0.73	0.60	0.36	0.33
EPS Growth	-22.21%	21.12%	67.50%	7.39%	6.37%
Free Cash Flow	20.99	64.89	-7.93	-1.35	-22.95
Free Cash Flow Per Share	0.28	0.88	-0.11	-0.02	-0.31
Dividend Per Share	-	0.100	0.090	0.085	0.080
Dividend Growth	-	11.11%	5.88%	6.25%	-
Gross Margin	10.51%	8.87%	7.66%	8.22%	7.83%
Operating Margin	5.13%	3.39%	3.30%	3.62%	3.49%
Profit Margin	4.81%	4.94%	3.66%	2.44%	2.61%
Free Cash Flow Margin	2.41%	5.95%	-0.65%	-0.12%	-2.42%
EBITDA	46.26	38.71	41.79	41.25	35.03
EBITDA Margin	5.31%	3.55%	3.44%	3.79%	3.69%
D&A For EBITDA	1.57	1.76	1.73	1.86	1.91
EBIT	44.69	36.96	40.06	39.39	33.12
EBIT Margin	5.13%	3.39%	3.30%	3.62%	3.49%
Effective Tax Rate	13.30%	12.04%	8.74%	14.54%	10.79%
Advertising Expenses	-	0.08	0.75	0.52	0.38

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