Rising Stone Income Statement

Financials in millions EUR. Fiscal year is January - December.

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024
Revenue	66.42	71.22	71.77
Revenue Growth	-4.58%	-0.76%	-
Cost of Revenue	54.14	40.38	55.62
Gross Profit	12.28	30.85	16.15
Selling, General & Admin	8.98	7.93	6.07
Other Operating Expenses	-7.9	13.09	0.19
Operating Expenses	1.52	21.72	6.61
Operating Income	10.76	9.13	9.53
Interest Expense	-2.2	-2.38	-2.91
Interest & Investment Income	0.66	0.27	0.14
Earnings From Equity Investments	3.41	1.57	-0.56
Other Non Operating Income (Expenses)	6.12	6.33	0.28
EBT Excluding Unusual Items	18.75	14.92	6.49
Gain (Loss) on Sale of Investments	0.01	0.05	0.01
Other Unusual Items	-0.08	-1.11	-0.95
Pretax Income	18.68	13.86	5.55
Income Tax Expense	4.31	3.72	1.37
Earnings From Continuing Operations	14.38	10.13	4.17
Minority Interest in Earnings	-0.31	-0.27	-0.29
Net Income	14.06	9.86	3.88
Net Income to Common	14.06	9.86	3.88
Net Income Growth	200.71%	154.03%	-
Shares Outstanding (Basic)	2	2	2
Shares Outstanding (Diluted)	2	2	2
Shares Change	15.02%	1.43%	-
EPS (Basic)	6.03	4.79	1.89
EPS (Diluted)	5.94	4.74	1.89
EPS Growth	161.71%	150.79%	-

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024
Free Cash Flow	-21.34	12.98	3.86
Free Cash Flow Per Share	-9.01	6.24	1.88
Dividend Per Share	1.550	1.550	-
Dividend Growth	-	-	-
Gross Margin	18.48%	43.31%	22.50%
Operating Margin	16.20%	12.82%	13.28%
Profit Margin	21.17%	13.85%	5.41%
Free Cash Flow Margin	-32.12%	18.23%	5.37%
EBITDA	11.01	9.39	9.75
EBITDA Margin	16.58%	13.18%	13.58%
D&A For EBITDA	0.25	0.26	0.22
EBIT	10.76	9.13	9.53
EBIT Margin	16.20%	12.82%	13.28%
Effective Tax Rate	23.06%	26.86%	24.73%
Advertising Expenses	-	1.17	0.93