Grolleau 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	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021
Operating Revenue	46.6	39.88	34.69	31.28	22.35
Other Revenue	0.99	0.56	0.47	0	0
Revenue	47.59	40.45	35.17	31.28	22.35
Revenue Growth (YoY)	17.67%	15.02%	12.43%	39.94%	-33.73%
Cost of Revenue	23.38	19.02	16.61	20.56	14.04
Gross Profit	24.22	21.43	18.56	10.71	8.31
Selling, General & Admin	21.68	19.86	17.32	9.36	7.82
Other Operating Expenses	-	0.33	0.31	0.09	0.3
Operating Expenses	24.05	22.15	19.53	10.13	8.8
Operating Income	0.17	-0.72	-0.97	0.58	-0.49
Interest Expense	-1.18	-0.45	-0.33	-0.03	-0.02
Interest & Investment Income	-	0.14	0.15	0	-
Earnings From Equity Investments	-0.03	0.07	-0.07	-	-
Currency Exchange Gain (Loss)	-	-	-	-0	-
Other Non Operating Income (Expenses)	0.52	-	-0	-0	-0.1
EBT Excluding Unusual Items	-0.52	-0.96	-1.23	0.55	-0.61
Gain (Loss) on Sale of Assets	-	-	-	0.06	0
Asset Writedown	-	-	-	-0.04	-0.04
Other Unusual Items	-1.31	-0.59	-0.51	-0.04	-0
Pretax Income	-1.84	-1.56	-1.74	0.53	-0.64
Income Tax Expense	0.41	-0.06	-0.15	-0.09	-0.17
Earnings From Continuing Operations	-2.24	-1.49	-1.59	0.62	-0.48
Net Income to Company	-2.24	-1.49	-1.59	0.62	-0.48
Minority Interest in Earnings	0.22	0.03	-0.09	-	-
Net Income	-2.02	-1.46	-1.68	0.62	-0.48
Net Income to Common	-2.02	-1.46	-1.68	0.62	-0.48
Shares Outstanding (Basic)	3	3	3	3	2
Shares Outstanding (Diluted)	3	3	3	3	2
Shares Change (YoY)	-12.37%	13.38%	0.76%	42.10%	-
EPS (Basic)	-0.71	-0.45	-0.59	0.22	-0.24
EPS (Diluted)	-0.71	-0.45	-0.59	0.22	-0.24
Free Cash Flow	2.48	-1.34	-3.89	-0.17	-0.35
Free Cash Flow Per Share	0.87	-0.41	-1.36	-0.06	-0.17
Dividend Per Share	-	-	-	0.040	-
Gross Margin	50.88%	52.97%	52.78%	34.26%	37.19%
Operating Margin	0.35%	-1.78%	-2.77%	1.86%	-2.19%
Profit Margin	-4.24%	-3.61%	-4.78%	1.99%	-2.14%
Free Cash Flow Margin	5.20%	-3.31%	-11.07%	-0.56%	-1.57%
EBITDA	2.05	1.02	0.44	1.26	0.11
EBITDA Margin	4.31%	2.51%	1.26%	4.03%	0.48%
D&A For EBITDA	1.89	1.74	1.42	0.68	0.6
EBIT	0.17	-0.72	-0.97	0.58	-0.49
EBIT Margin	0.35%	-1.78%	-2.77%	1.86%	-2.19%
Revenue as Reported	47.59	40.45	35.17	32.51	22.76

Source: S&P Global Market Intelligence. Standard template. Financial Sources.