Flowsparks NV (EBR:FLSP)

Splunk Income Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	9.78	9.56	7.92	7.77	6.55
Revenue Growth (YoY)	2.23%	20.76%	1.87%	18.70%	9.76%
Cost of Revenue	7.69	7.44	6.07	6.08	5.23
Gross Profit	2.09	2.13	1.85	1.7	1.32
Other Operating Expenses	-	-	-0	-0.01	-0.02
Operating Expenses	0.16	0.18	0.07	0.01	0
Operating Income	1.93	1.95	1.78	1.68	1.31
Interest Expense	-0.01	-0.01	-0.02	-0.03	-0.03
Interest & Investment Income	0.02	0.01	0	0	0.02
EBT Excluding Unusual Items	1.94	1.95	1.76	1.65	1.3
Other Unusual Items	-	-0.44	0.05	0.01	-
Pretax Income	1.94	1.52	1.81	1.66	1.3
Income Tax Expense	0.54	0.42	0.44	0.33	0.2
Net Income	1.4	1.09	1.36	1.33	1.1
Net Income to Common	1.4	1.09	1.36	1.33	1.1
Net Income Growth	28.26%	-19.81%	2.66%	20.87%	39.66%
Shares Outstanding (Basic)	2	2	2	2	2
Shares Outstanding (Diluted)	2	2	2	2	2
EPS (Basic)	0.65	0.51	0.63	0.62	0.51
EPS (Diluted)	0.65	0.51	0.63	0.62	0.51
EPS Growth	28.26%	-19.81%	2.66%	20.87%	39.66%
Free Cash Flow	0.78	2.57	1.1	0.66	1.64
Free Cash Flow Per Share	0.36	1.19	0.51	0.31	0.76
Dividend Per Share	0.650	1.000	-	-	-
Dividend Growth	-35.00%	-	-	-	-
Gross Margin	21.37%	22.25%	23.36%	21.82%	20.08%
Operating Margin	19.70%	20.42%	22.52%	21.63%	20.05%
Profit Margin	14.36%	11.44%	17.23%	17.10%	16.80%
Free Cash Flow Margin	8.01%	26.84%	13.85%	8.52%	25.04%
EBITDA	2.09	2.13	1.85	1.7	1.33
EBITDA Margin	21.37%	22.25%	23.42%	21.89%	20.31%
D&A For EBITDA	0.16	0.18	0.07	0.02	0.02
EBIT	1.93	1.95	1.78	1.68	1.31
EBIT Margin	19.70%	20.42%	22.52%	21.63%	20.05%
Effective Tax Rate	27.71%	27.76%	24.58%	19.87%	15.54%
Revenue as Reported	9.78	9.43	8.53	7.41	6.28

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