ELI:SLBEN Income Statement

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

Millions EUR. Fiscal year is Jul - Jun.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	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	231.78	230.62	176.56	195.8	169.34	94.03
Revenue	231.78	230.62	176.56	195.8	169.34	94.03
Revenue Growth (YoY)	31.81%	30.61%	-9.82%	15.63%	80.09%	-32.81%
Cost of Revenue	86.29	86.8	78.54	80.02	67.69	45.51
Gross Profit	145.49	143.82	98.02	115.78	101.65	48.52
Selling, General & Admin	120.13	129.46	115.99	116.78	112.58	97.76
Amortization of Goodwill & Intangibles	43.91	41.2	41.23	38.74	43.33	47.1
Other Operating Expenses	14.71	23.41	17.55	18.91	19.96	3.23
Operating Expenses	187.99	203.25	183.26	182.59	184.14	156.36
Operating Income	-42.5	-59.44	-85.24	-66.81	-82.5	-107.84
Interest Expense	-13.38	-15.76	-21.8	-16.65	-12.77	-14.13
Interest & Investment Income	3.92	2.6	2.33	3.81	3.49	6.13
Other Non Operating Income (Expenses)	-0.59	-0.27	3.47	0.9	-0.67	-0.9
EBT Excluding Unusual Items	-52.54	-72.87	-101.23	-78.75	-92.45	-116.74
Gain (Loss) on Sale of Assets	92.02	111.01	74.16	81.23	57.72	87.86
Asset Writedown	-0.46	-0.97	-3.71	-0.68	-6.8	-5.14
Pretax Income	39.01	37.18	-30.79	1.8	-41.53	-34.02
Income Tax Expense	4.28	2.73	0.57	-2.41	-6.52	-16.64
Net Income	34.73	34.44	-31.36	4.21	-35.02	-17.38
Net Income to Common	34.73	34.44	-31.36	4.21	-35.02	-17.38
Shares Outstanding (Basic)	23	23	23	23	23	23
Shares Outstanding (Diluted)	23	23	23	23	23	23
EPS (Basic)	1.51	1.50	-1.36	0.18	-1.52	-0.76
EPS (Diluted)	1.51	1.50	-1.36	0.18	-1.52	-0.76
Free Cash Flow	-10.71	-23.08	-77.07	-46.76	-35.1	-85.7
Free Cash Flow Per Share	-0.47	-1.00	-3.35	-2.03	-1.53	-3.73
Gross Margin	62.77%	62.36%	55.52%	59.13%	60.02%	51.60%
Operating Margin	-18.34%	-25.77%	-48.27%	-34.12%	-48.72%	-114.68%
Profit Margin	14.98%	14.94%	-17.76%	2.15%	-20.68%	-18.48%
Free Cash Flow Margin	-4.62%	-10.01%	-43.65%	-23.88%	-20.73%	-91.14%
EBITDA	-35.23	-54.94	-81.84	-63.27	-78.83	-104.2
EBITDA Margin	-15.20%	-23.82%	-46.35%	-32.31%	-46.55%	-110.81%
D&A For EBITDA	7.28	4.49	3.4	3.54	3.67	3.64
EBIT	-42.5	-59.44	-85.24	-66.81	-82.5	-107.84
EBIT Margin	-18.34%	-25.77%	-48.27%	-34.12%	-48.72%	-114.68%
Effective Tax Rate	10.98%	7.35%	-	-	-	-
Revenue as Reported	231.78	230.62	176.56	195.8	169.34	94.03
Advertising Expenses	-	-	-	1.19	-	0.7

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.