ELI:SCP Income Statement

Financials in millions EUR. Fiscal year is July - June.

Millions EUR. Fiscal year is Jul - Jun.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021
Operating Revenue	148.15	102.44	77.45	72.74	56.58
Other Revenue	-	-	40.42	47.16	0.52
Revenue	148.15	102.44	117.87	119.9	57.1
Revenue Growth (YoY)	44.62%	-13.09%	-1.70%	110.00%	-13.82%
Cost of Revenue	7.85	7.53	4.7	3.59	4.61
Gross Profit	140.3	94.92	113.17	116.31	52.48
Selling, General & Admin	135.06	130.82	111.35	96.16	80.45
Amortization of Goodwill & Intangibles	46.98	36.16	31.37	22.4	-
Other Operating Expenses	13.33	42.86	9.3	10.16	2.16
Operating Expenses	202.71	215.69	157.42	134.36	107.28
Operating Income	-62.4	-120.77	-44.25	-18.05	-54.79
Interest Expense	-26.57	-17.99	-16.35	-12.86	-10.09
Other Non Operating Income (Expenses)	1.28	15.6	1.23	2.89	-0.15
EBT Excluding Unusual Items	-87.69	-123.16	-59.37	-28.02	-65.03
Gain (Loss) on Sale of Assets	113.34	140.62	95.82	56.95	35.3
Asset Writedown	-3.4	-4.52	-7.6	-3.6	-3.88
Legal Settlements	-2.06	-0.53	-3.09	0.62	-0.31
Other Unusual Items	-	-	-0.13	-0.9	-0.5
Pretax Income	20.19	12.41	25.63	25.05	-34.42
Income Tax Expense	0.16	0.33	0.42	0.05	-1.47
Net Income	20.02	12.08	25.21	25.01	-32.96
Net Income to Common	20.02	12.08	25.21	25.01	-32.96
Net Income Growth	65.77%	-52.08%	0.80%	-	-
Shares Outstanding (Basic)	202	202	151	67	67
Shares Outstanding (Diluted)	202	202	202	202	67
Shares Change (YoY)	-	-	-	201.49%	-66.83%
EPS (Basic)	0.10	0.06	0.17	0.37	-0.49
EPS (Diluted)	0.10	0.06	0.13	0.12	-0.49
EPS Growth	65.55%	-52.16%	0.81%	-	-
Free Cash Flow	-45.61	-100.3	-44.13	-58.39	-3.07
Free Cash Flow Per Share	-0.23	-0.50	-0.22	-0.29	-0.05
Gross Margin	94.70%	92.65%	96.01%	97.00%	91.92%
Operating Margin	-42.12%	-117.89%	-37.54%	-15.05%	-95.97%
Profit Margin	13.51%	11.79%	21.39%	20.86%	-57.72%
Free Cash Flow Margin	-30.79%	-97.91%	-37.44%	-48.69%	-5.38%
EBITDA	-56.55	-116.16	-39.8	8.65	-30.24
EBITDA Margin	-38.17%	-113.39%	-33.76%	7.22%	-52.96%
D&A For EBITDA	5.85	4.62	4.45	26.7	24.56
EBIT	-62.4	-120.77	-44.25	-18.05	-54.79
EBIT Margin	-42.12%	-117.89%	-37.54%	-15.05%	-95.97%
Effective Tax Rate	0.81%	2.66%	1.64%	0.18%	-
Revenue as Reported	148.15	102.44	125.14	122.66	64.45
Advertising Expenses	5.12	3.43	1.8	1.02	0.81

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.