Median Technologies 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	23.36	22.95	22.23	23.67	20.55
Other Revenue	0.11	0.01	0.55	0.28	0.02
Revenue	23.47	22.96	22.78	23.95	20.56
Revenue Growth (YoY)	2.22%	0.79%	-4.87%	16.45%	51.30%
Cost of Revenue	19.32	23.21	24.78	27.54	17.76
Gross Profit	4.15	-0.25	-2	-3.6	2.8
Selling, General & Admin	17	19.93	19.37	18.62	13.44
Other Operating Expenses	0.47	0.42	0.53	0.39	0.39
Operating Expenses	20.41	22.29	21.12	19.76	14.4
Operating Income	-16.26	-22.53	-23.12	-23.36	-11.6
Interest Expense	-5.65	-3.8	-1.88	-1.28	-1.19
Currency Exchange Gain (Loss)	0.18	0.01	-0.16	0.14	0.34
Other Non Operating Income (Expenses)	-12.19	1.23	2.24	4.8	-6.41
EBT Excluding Unusual Items	-33.92	-25.1	-22.91	-19.69	-18.86
Pretax Income	-33.92	-25.1	-22.91	-19.69	-18.86
Income Tax Expense	0.15	0.14	0.08	0.52	0.44
Net Income	-34.07	-25.24	-22.98	-20.21	-19.29
Net Income to Common	-34.07	-25.24	-22.98	-20.21	-19.29
Shares Outstanding (Basic)	37	18	18	16	15
Shares Outstanding (Diluted)	37	18	18	16	15
Shares Change (YoY)	98.60%	0.77%	16.48%	1.98%	27.90%
EPS (Basic)	-0.93	-1.36	-1.25	-1.28	-1.25
EPS (Diluted)	-0.93	-1.36	-1.25	-1.28	-1.25
Free Cash Flow	-17.43	-18.18	-21.53	-17.18	-10.56
Free Cash Flow Per Share	-0.47	-0.98	-1.17	-1.09	-0.68
Gross Margin	17.67%	-1.07%	-8.77%	-15.02%	13.62%
Operating Margin	-69.30%	-98.14%	-101.48%	-97.54%	-56.39%
Profit Margin	-145.17%	-109.93%	-100.89%	-84.41%	-93.82%
Free Cash Flow Margin	-74.27%	-79.16%	-94.51%	-71.75%	-51.37%
EBITDA	-14.1	-20.55	-21.77	-22.51	-10.92
EBITDA Margin	-60.09%	-89.49%	-95.56%	-94.02%	-53.12%
D&A For EBITDA	2.16	1.99	1.35	0.85	0.67
EBIT	-16.26	-22.53	-23.12	-23.36	-11.6
EBIT Margin	-69.30%	-98.14%	-101.48%	-97.54%	-56.39%
Revenue as Reported	23.47	22.96	22.78	23.95	20.56
Advertising Expenses	0.25	0.86	0.42	0.48	0.23

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