Streamwide 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
Revenue	26.29	21	19.5	17.61	16.72
Revenue Growth (YoY)	25.18%	7.72%	10.74%	5.30%	19.81%
Cost of Revenue	7.83	7.23	6.44	6.4	5.91
Gross Profit	18.46	13.77	13.06	11.21	10.81
Selling, General & Admin	3.78	2.84	2.49	2.3	2.17
Amortization of Goodwill & Intangibles	7.93	6.16	5.83	-	4.46
Other Operating Expenses	-1.04	-0.96	-0.9	-0.81	-0.73
Operating Expenses	10.67	8.04	7.43	6.83	5.9
Operating Income	7.79	5.73	5.63	4.38	4.91
Interest Expense	-0.79	-0.47	-0.43	-0.11	-0.07
Interest & Investment Income	-	0.46	0.33	0.02	0.01
Currency Exchange Gain (Loss)	-	0.26	-0.18	0.22	0.3
Other Non Operating Income (Expenses)	0	0.02	0.01	-0.13	0.01
EBT Excluding Unusual Items	7.01	6.01	5.36	4.38	5.16
Pretax Income	7.01	6.01	5.36	4.38	5.16
Income Tax Expense	0.75	1.3	1.19	0.99	1.06
Net Income	6.26	4.7	4.17	3.4	4.1
Net Income to Common	6.26	4.7	4.17	3.4	4.1
Net Income Growth	33.11%	12.67%	22.80%	-17.04%	25.41%
Shares Outstanding (Basic)	-	3	3	3	3
Shares Outstanding (Diluted)	-	3	3	3	3
Shares Change (YoY)	-	-3.64%	-4.86%	-0.38%	-0.47%
EPS (Basic)	-	1.75	1.49	1.16	1.39
EPS (Diluted)	-	1.75	1.49	1.16	1.39
EPS Growth	-	17.31%	28.66%	-16.68%	26.36%
Free Cash Flow	5.22	1.17	-0.33	0.17	0.91
Free Cash Flow Per Share	-	0.44	-0.12	0.06	0.31
Gross Margin	70.21%	65.57%	66.95%	63.66%	64.66%
Operating Margin	29.64%	27.29%	28.87%	24.88%	29.38%
Profit Margin	23.81%	22.39%	21.41%	19.30%	24.50%
Free Cash Flow Margin	19.86%	5.58%	-1.68%	0.94%	5.45%
EBITDA	15.72	6.3	6.17	4.91	5.4
EBITDA Margin	59.80%	29.99%	31.66%	27.86%	32.30%
D&A For EBITDA	7.93	0.57	0.55	0.53	0.49
EBIT	7.79	5.73	5.63	4.38	4.91
EBIT Margin	29.64%	27.29%	28.87%	24.88%	29.38%
Effective Tax Rate	10.69%	21.70%	22.13%	22.47%	20.55%
Revenue as Reported	26.29	21	19.5	17.61	16.72
Advertising Expenses	-	0.22	0.21	0.19	0.22

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