genOway Société anonyme 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
Operating Revenue	20.96	22.06	20.05	17.05	14.02
Other Revenue	5.07	3.78	5.39	2.89	4
Revenue	26.03	25.84	25.44	19.94	18.02
Revenue Growth	0.72%	1.59%	27.56%	10.66%	10.46%
Cost of Revenue	13.27	12.81	10.67	9.3	9.39
Gross Profit	12.76	13.04	14.76	10.64	8.63
Selling, General & Admin	10.37	10.24	9.2	8.04	8.22
Other Operating Expenses	-2.29	-1.52	-1.25	-0.54	-0.82
Operating Expenses	11.49	11.7	12.35	10.01	9.33
Operating Income	1.27	1.34	2.41	0.63	-0.7
Interest Expense	-0.31	-0.15	-	-0.49	-0.27
Interest & Investment Income	0.03	0.26	0.04	0.17	0.25
Currency Exchange Gain (Loss)	0.02	0.38	-	-	-
EBT Excluding Unusual Items	1.02	1.84	2.45	0.31	-0.72
Gain (Loss) on Sale of Investments	0.09	0.08	-	-	-
Gain (Loss) on Sale of Assets	-0.18	-0.42	-0.9	-	-
Other Unusual Items	-	0.31	0	0.45	0.37
Pretax Income	0.92	1.81	1.55	0.76	-0.35
Income Tax Expense	-0.01	-0.02	-0.02	-0.02	-0.03
Net Income	0.93	1.83	1.57	0.78	-0.32
Net Income to Common	0.93	1.83	1.57	0.78	-0.32
Net Income Growth	-49.32%	16.79%	101.55%	-	-

Additional Metrics

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
Free Cash Flow	-9.78	4.75	-	-	-
Gross Margin	49.02%	50.45%	58.04%	53.37%	47.90%
Operating Margin	4.89%	5.19%	9.49%	3.16%	-3.87%
Profit Margin	3.56%	7.08%	6.16%	3.90%	-1.79%
Free Cash Flow Margin	-37.56%	18.39%	-	-	-
EBITDA	4.43	4.31	6.81	3.15	0.52
EBITDA Margin	17.01%	16.68%	26.77%	15.79%	2.90%
D&A For EBITDA	3.15	2.97	4.4	2.52	1.22
EBIT	1.27	1.34	2.41	0.63	-0.7
EBIT Margin	4.89%	5.19%	9.49%	3.16%	-3.87%
Revenue as Reported	28.56	27.66	26.59	21.4	19.8