ELI:MLMAC 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
Rental Revenue	-	-	20.72	4.92	0.46
Other Revenue	48.42	38.46	-	-	-
Total Revenue	48.42	38.46	20.72	4.92	0.46
Revenue Growth (YoY	25.91%	85.58%	321.39%	976.15%	22750.00%
Property Expenses	7.27	6.78	2.83	1.2	0.04
Selling, General & Administrative	14.83	11.96	9.54	4.47	4.62
Depreciation & Amortization	6.09	5.55	3.49	1.17	0.1
Other Operating Expenses	3.63	2.9	0.72	0.15	0.02
Total Operating Expenses	31.82	27.18	16.58	6.99	4.77
Operating Income	16.6	11.28	4.15	-2.07	-4.32
Interest Expense	-17.64	-18.88	-9.85	-3.04	-0.03
Interest & Investment Income	2.17	7.15	3.34	0.03	-
Currency Exchange Gain (Loss)	-0	0.02	0.02	0	-0.08
Other Non-Operating Income	-4.39	-4.4	-2.36	-0.43	-0
EBT Excluding Unusual Items	-3.25	-4.83	-4.7	-5.52	-4.42
Gain (Loss) on Sale of Assets	2.48	-1.2	-0	-0.04	-
Pretax Income	-0.77	-6.03	-4.7	-5.55	-4.42
Net Income	-0.77	-6.03	-4.7	-5.55	-4.42
Net Income to Common	-0.77	-6.03	-4.7	-5.55	-4.42
Basic Shares Outstanding	148	144	139	65	0
Diluted Shares Outstanding	148	144	139	65	0
Shares Change (YoY)	2.64%	3.63%	113.85%	108233.33%	-
EPS (Basic)	-0.01	-0.04	-0.03	-0.09	-73.67
EPS (Diluted)	-0.01	-0.04	-0.03	-0.09	-73.67
Operating Margin	34.28%	29.33%	20.01%	-42.17%	-944.42%
Profit Margin	-1.59%	-15.68%	-22.66%	-112.91%	-967.18%
EBITDA	22.69	16.83	7.63	-0.9	-4.22
EBITDA Margin	46.86%	43.75%	36.82%	-18.32%	-
D&A For Ebitda	6.09	5.55	3.49	1.17	0.1
EBIT	16.6	11.28	4.15	-2.07	-4.32
EBIT Margin	34.28%	29.33%	20.01%	-42.17%	-
Revenue as Reported	48.42	38.46	-	-	-