TINC 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	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021
Operating Revenue	1.56	1.41	-	-	0.52
Other Revenue	63.42	70.37	55.48	39.82	39.48
Revenue	64.98	71.78	55.48	39.82	40
Revenue Growth (YoY)	-9.47%	29.38%	39.32%	-0.45%	12.17%
Gross Profit	64.98	71.78	55.48	39.82	40
Selling, General & Admin	7.44	6.51	6.88	4.71	4.41
Other Operating Expenses	0.63	0.25	0.24	0.14	0.09
Operating Expenses	8.08	6.76	7.12	4.86	4.49
Operating Income	56.9	65.02	48.35	34.96	35.51
Interest Expense	-2.69	-1.24	-0.27	-0.18	-0.09
Interest & Investment Income	0.03	0.06	0.65	0.2	0.2
Other Non Operating Income (Expenses)	0	-	-0	-0	-
EBT Excluding Unusual Items	54.24	63.84	48.73	34.98	35.62
Gain (Loss) on Sale of Investments	-13.62	-21.03	-14.47	-9.38	-3.52
Pretax Income	40.62	42.81	34.26	25.61	32.09
Income Tax Expense	-0	0.32	0.33	0.63	1.02
Net Income	40.62	42.49	33.93	24.97	31.07
Net Income to Common	40.62	42.49	33.93	24.97	31.07
Net Income Growth	-4.41%	25.22%	35.88%	-19.63%	74.14%
Shares Outstanding (Basic)	43	36	36	36	36
Shares Outstanding (Diluted)	43	36	36	36	36
Shares Change (YoY)	17.81%	-	-	-	12.05%
EPS (Basic)	0.95	1.17	0.93	0.69	0.85
EPS (Diluted)	0.95	1.17	0.93	0.69	0.85
EPS Growth	-18.86%	25.22%	35.88%	-19.20%	54.61%
Dividend Per Share	0.170	0.180	0.153	0.090	0.070
Dividend Growth	-5.56%	17.39%	70.37%	28.57%	40.00%
Gross Margin	100.00%	100.00%	100.00%	100.00%	100.00%
Operating Margin	87.57%	90.58%	87.16%	87.80%	88.76%
Profit Margin	62.51%	59.20%	61.17%	62.72%	77.68%
EBITDA	56.9	65.02	48.36	34.97	35.51
EBITDA Margin	87.58%	90.59%	87.17%	87.81%	88.77%
D&A For EBITDA	0	0	0	0	0
EBIT	56.9	65.02	48.35	34.96	35.51
EBIT Margin	87.57%	90.58%	87.16%	87.80%	88.76%
Effective Tax Rate	-	0.74%	0.96%	2.47%	3.19%
Revenue as Reported	64.98	71.78	55.48	39.82	40