Flowsparks NV 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	10.17	9.78	9.56	7.92	7.77
Revenue Growth (YoY)	4.07%	2.23%	20.76%	1.87%	18.70%
Cost of Revenue	7.87	7.69	7.44	6.07	6.08
Gross Profit	2.31	2.09	2.13	1.85	1.7
Other Operating Expenses	0.02	-	-	-0	-0.01
Operating Expenses	0.15	0.16	0.18	0.07	0.01
Operating Income	2.16	1.93	1.95	1.78	1.68
Interest Expense	-0.01	-0.01	-0.01	-0.02	-0.03
Interest & Investment Income	0.01	0.02	0.01	0	0
EBT Excluding Unusual Items	2.17	1.94	1.95	1.76	1.65
Other Unusual Items	-0.02	-	-0.44	0.05	0.01
Pretax Income	2.15	1.94	1.52	1.81	1.66
Income Tax Expense	0.59	0.54	0.42	0.44	0.33
Net Income	1.56	1.4	1.09	1.36	1.33
Net Income to Common	1.56	1.4	1.09	1.36	1.33
Net Income Growth	10.78%	28.26%	-19.81%	2.66%	20.87%
Shares Outstanding (Basic)	2	2	2	2	2
Shares Outstanding (Diluted)	2	2	2	2	2
EPS (Basic)	0.72	0.65	0.51	0.63	0.62
EPS (Diluted)	0.72	0.65	0.51	0.63	0.62
EPS Growth	10.78%	28.26%	-19.81%	2.66%	20.87%
Free Cash Flow	2.27	0.78	2.57	1.1	0.66
Free Cash Flow Per Share	1.05	0.36	1.19	0.51	0.31
Dividend Per Share	1.000	0.650	1.000	-	-
Dividend Growth	53.85%	-35.00%	-	-	-
Gross Margin	22.68%	21.37%	22.25%	23.36%	21.82%
Operating Margin	21.22%	19.70%	20.42%	22.52%	21.63%
Profit Margin	15.28%	14.36%	11.44%	17.23%	17.10%
Free Cash Flow Margin	22.34%	8.01%	26.84%	13.85%	8.52%
EBITDA	2.29	2.09	2.13	1.85	1.7
EBITDA Margin	22.48%	21.37%	22.25%	23.42%	21.89%
D&A For EBITDA	0.13	0.16	0.18	0.07	0.02
EBIT	2.16	1.93	1.95	1.78	1.68
EBIT Margin	21.22%	19.70%	20.42%	22.52%	21.63%
Effective Tax Rate	27.63%	27.71%	27.76%	24.58%	19.87%
Revenue as Reported	10.22	9.78	9.43	8.53	7.41