Hunyvers Income Statement

Financials in millions EUR. Fiscal year is September - August.

Millions EUR. Fiscal year is Sep - Aug.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Aug '24 Aug 31, 2024	Aug '24 Aug 31, 2024	Aug '23 Aug 31, 2023	Aug '22 Aug 31, 2022	Aug '21 Aug 31, 2021	Aug '20 Aug 31, 2020
Operating Revenue	130.33	130.33	112.39	96.96	64.8	39.35
Other Revenue	0.13	0.13	0.14	0.17	-	-
Revenue	130.45	130.45	112.53	97.13	64.8	39.35
Revenue Growth (YoY)	231.50%	15.93%	15.85%	49.90%	64.65%	-
Cost of Revenue	104.41	104.41	88.68	76.34	52.7	34.89
Gross Profit	26.05	26.05	23.85	20.79	12.1	4.47
Selling, General & Admin	22.21	22.21	17.7	14.09	8.84	4.27
Other Operating Expenses	-0.47	-0.47	-0.19	0.01	0.01	-0.26
Operating Expenses	22.82	22.82	18.44	14.58	9.32	4.34
Operating Income	3.23	3.23	5.41	6.21	2.78	0.13
Interest Expense	-1.05	-1.05	-0.33	-0.22	-0.14	-0.22
Interest & Investment Income	0.08	0.08	0.07	0.05	0.03	-
Earnings From Equity Investments	0	0	0	0	-	-
Other Non Operating Income (Expenses)	0.02	0.02	0.03	-0	-0	0.02
EBT Excluding Unusual Items	2.28	2.28	5.18	6.04	2.66	-0.07
Gain (Loss) on Sale of Investments	-0.23	-0.23	0	-0	-	-
Other Unusual Items	-0.08	-0.08	0.03	-0.03	-0.02	0
Pretax Income	1.98	1.98	5.21	6.02	2.64	-0.07
Income Tax Expense	0.14	0.14	1.25	1.58	0.33	-0.08
Net Income	1.84	1.84	3.96	4.43	2.31	0.01
Net Income to Common	1.84	1.84	3.96	4.43	2.31	0.01
Net Income Growth	21276.35%	-53.59%	-10.66%	91.67%	26794.50%	-
Shares Outstanding (Basic)	4	4	4	2	3	3
Shares Outstanding (Diluted)	4	4	4	2	3	3
Shares Change (YoY)	50.13%	-0.07%	99.63%	-24.74%	-	-
EPS (Basic)	0.48	0.48	1.02	2.29	0.90	0.00
EPS (Diluted)	0.48	0.48	1.02	2.29	0.90	0.00
EPS Growth	14139.12%	-53.36%	-55.43%	154.69%	26796.14%	-
Free Cash Flow	-5.17	-5.17	-0.17	-0.45	3.75	0.37
Free Cash Flow Per Share	-1.34	-1.34	-0.04	-0.23	1.46	0.15
Gross Margin	19.97%	19.97%	21.20%	21.41%	18.67%	11.35%
Operating Margin	2.47%	2.47%	4.81%	6.40%	4.29%	0.33%
Profit Margin	1.41%	1.41%	3.52%	4.56%	3.57%	0.02%
Free Cash Flow Margin	-3.96%	-3.96%	-0.15%	-0.46%	5.78%	0.95%
EBITDA	3.96	3.96	5.97	6.63	3.13	0.43
EBITDA Margin	3.04%	3.04%	5.30%	6.82%	4.83%	1.09%
D&A For EBITDA	0.73	0.73	0.55	0.41	0.35	0.3
EBIT	3.23	3.23	5.41	6.21	2.78	0.13
EBIT Margin	2.47%	2.47%	4.81%	6.40%	4.29%	0.33%
Effective Tax Rate	7.04%	7.04%	23.97%	26.33%	12.38%	-
Revenue as Reported	131.54	131.54	113.53	97.61	64.8	39.82
Advertising Expenses	-	-	-	-	-	0.26

Source: S&P Capital IQ. Standard template. Financial Sources.