Qwamplify 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	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022	Sep '21 Sep 30, 2021
Operating Revenue	27.13	33.54	31.51	31.11	30.99
Other Revenue	0.68	1	1.35	0.74	1.03
Revenue	27.81	34.53	32.86	31.86	32.02
Revenue Growth (YoY)	-19.46%	5.07%	3.17%	-0.52%	22.92%
Cost of Revenue	25.2	30.46	28.67	27	25.14
Gross Profit	2.61	4.07	4.19	4.85	6.88
Selling, General & Admin	1.63	1.35	1.24	1.01	-
Amortization of Goodwill & Intangibles	0.32	0.83	10.78	-	-
Other Operating Expenses	-0.24	-0.25	0.06	0.1	0.98
Operating Expenses	2.08	2.36	12.61	1.11	0.98
Operating Income	0.53	1.71	-8.41	3.74	5.9
Interest Expense	-0.07	-0.05	-0.06	-0.05	-0.06
Interest & Investment Income	0.33	0.24	0.13	0.05	0.08
Other Non Operating Income (Expenses)	-0	0.55	-	-0.03	-
EBT Excluding Unusual Items	0.8	2.45	-8.35	3.72	5.92
Merger & Restructuring Charges	-	-	-0.01	-	-
Impairment of Goodwill	-	-	-	-1.3	-
Gain (Loss) on Sale of Investments	-	-	0.05	0.04	0.02
Gain (Loss) on Sale of Assets	0.46	-	-	-	-
Other Unusual Items	-	-0.85	-0.11	-0.25	0.28
Pretax Income	1.26	1.6	-8.42	2.2	6.22
Income Tax Expense	0.2	0.67	0.65	0.95	1.74
Earnings From Continuing Operations	1.06	0.93	-9.06	1.26	4.48
Net Income to Company	1.06	0.93	-9.06	1.26	4.48
Minority Interest in Earnings	-	0.04	-0.09	0.01	-0.33
Net Income	1.06	0.97	-9.15	1.27	4.15
Net Income to Common	1.06	0.97	-9.15	1.27	4.15
Net Income Growth	8.56%	-	-	-69.50%	-23.13%
Shares Outstanding (Basic)	6	6	6	6	6
Shares Outstanding (Diluted)	6	6	6	6	6
Shares Change (YoY)	-	-	-	0.56%	-
EPS (Basic)	0.19	0.17	-1.61	0.22	0.73
EPS (Diluted)	0.19	0.17	-1.61	0.22	0.73
EPS Growth	8.56%	-	-	-69.67%	-23.13%
Free Cash Flow	2.24	2.49	3.21	1.53	2.55
Free Cash Flow Per Share	0.40	0.44	0.56	0.27	0.45
Dividend Per Share	0.100	-	-	-	-
Gross Margin	9.38%	11.78%	12.76%	15.24%	21.48%
Operating Margin	1.91%	4.96%	-25.60%	11.75%	18.43%
Profit Margin	3.80%	2.82%	-27.84%	3.98%	12.96%
Free Cash Flow Margin	8.07%	7.20%	9.77%	4.81%	7.97%
EBITDA	1.1	2.27	2.99	5.12	6.07
EBITDA Margin	3.96%	6.59%	9.11%	16.07%	18.96%
D&A For EBITDA	0.57	0.56	11.41	1.38	0.17
EBIT	0.53	1.71	-8.41	3.74	5.9
EBIT Margin	1.91%	4.96%	-25.60%	11.75%	18.43%
Effective Tax Rate	16.16%	41.92%	-	42.90%	27.93%
Revenue as Reported	28.73	35.19	33.16	32.14	32.44
Advertising Expenses	0.27	-	0.25	0.16	0.15

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