WALLIX GROUP 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	40.62	34.09	30.18	25.18	23.17
Other Revenue	6.02	5.11	3.26	3.8	4.37
Revenue	46.64	39.2	33.44	28.98	27.54
Revenue Growth (YoY)	18.98%	17.23%	15.38%	5.23%	15.00%
Cost of Revenue	0.36	0.57	0.29	0.33	0.37
Gross Profit	46.27	38.63	33.15	28.65	27.17
Selling, General & Admin	29.11	29.08	27.82	23.81	20.93
Other Operating Expenses	11.86	10.21	9.56	7.77	5.23
Operating Expenses	47.08	44.32	42.64	35.79	30.09
Operating Income	-0.81	-5.69	-9.5	-7.13	-2.91
Interest Expense	-0.82	-0.45	-0.21	-0.04	-0.05
Interest & Investment Income	-	0.19	0.03	0	0.01
Currency Exchange Gain (Loss)	-	0.1	-0.05	0.11	0.06
Other Non Operating Income (Expenses)	-	0.05	-0.05	0.06	0.06
EBT Excluding Unusual Items	-1.63	-5.8	-9.77	-6.99	-2.83
Gain (Loss) on Sale of Investments	-	-	-	-0.43	-
Other Unusual Items	-0.38	0.03	-0.16	0.42	-0.11
Pretax Income	-2.01	-5.76	-9.94	-7	-2.94
Income Tax Expense	-1.13	-1.47	-1.4	-1	0.01
Net Income	-0.88	-4.29	-8.53	-6	-2.95
Net Income to Common	-0.88	-4.29	-8.53	-6	-2.95
Shares Outstanding (Basic)	7	7	7	6	6
Shares Outstanding (Diluted)	7	7	7	6	6
Shares Change (YoY)	0.33%	1.73%	10.47%	0.79%	0.70%
EPS (Basic)	-0.13	-0.65	-1.30	-1.01	-0.50
EPS (Diluted)	-0.13	-0.65	-1.30	-1.01	-0.50
Free Cash Flow	1.04	-4.88	-8.2	-8.03	0.23
Free Cash Flow Per Share	0.16	-0.73	-1.25	-1.36	0.04
Gross Margin	99.22%	98.56%	99.14%	98.88%	98.67%
Operating Margin	-1.74%	-14.51%	-28.40%	-24.61%	-10.58%
Profit Margin	-1.88%	-10.96%	-25.52%	-20.71%	-10.71%
Free Cash Flow Margin	2.23%	-12.46%	-24.52%	-27.72%	0.84%
EBITDA	5.33	-5.3	-4.61	-3.48	0.31
EBITDA Margin	11.43%	-13.52%	-13.79%	-12.02%	1.11%
D&A For EBITDA	6.14	0.39	4.89	3.65	3.22
EBIT	-0.81	-5.69	-9.5	-7.13	-2.91
EBIT Margin	-1.74%	-14.51%	-28.40%	-24.61%	-10.58%

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