Vaziva Société anonyme Income Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Operating Revenue	54.7	40.44	27.14	14.19	6.03
Other Revenue	-	-	-	-	0
Revenue	54.7	40.44	27.14	14.19	6.03
Revenue Growth (YoY)	57.66%	48.99%	91.31%	135.40%	-
Cost of Revenue	13.4	-	-	-0.12	-
Gross Profit	41.29	40.44	27.14	14.31	6.03
Selling, General & Admin	38.19	38.18	26.11	13.33	5.51
Other Operating Expenses	0.96	0.69	0.36	0.46	0.19
Operating Expenses	39.58	39.28	26.82	14.22	5.94
Operating Income	1.71	1.16	0.33	0.09	0.09
Interest Expense	-0.02	-0.02	-0.03	-0.01	-0.15
Interest & Investment Income	-	-	0.02	0.07	0.01
Other Non Operating Income (Expenses)	-0	0	-	0	0
Pretax Income	1.7	1.14	0.32	0.15	-0.05
Income Tax Expense	-0.03	-0.08	-	-0.07	-0.11
Earnings From Continuing Operations	1.73	1.22	0.32	0.21	0.06
Net Income	1.74	1.23	0.32	0.2	0.06
Net Income to Common	1.74	1.23	0.32	0.2	0.06
Net Income Growth	129.37%	283.72%	57.15%	215.15%	-
Shares Outstanding (Basic)	3	3	2	2	-
Shares Outstanding (Diluted)	3	3	2	2	-
Shares Change (YoY)	-	8.02%	-	-	-
EPS (Basic)	0.65	0.46	0.13	0.08	-
EPS (Diluted)	0.65	0.46	0.13	0.08	-
EPS Growth	-	255.24%	57.15%	-	-
Free Cash Flow	-	-	-	-0.92	-0.2
Free Cash Flow Per Share	-	-	-	-0.37	-
Gross Margin	75.49%	100.00%	100.00%	100.86%	100.00%
Operating Margin	3.13%	2.88%	1.21%	0.64%	1.50%
Profit Margin	3.18%	3.04%	1.18%	1.44%	1.07%
Free Cash Flow Margin	-	-	-	-6.46%	-3.35%
EBITDA	2.14	1.57	0.46	0.22	0.09
EBITDA Margin	3.92%	3.88%	1.68%	1.54%	1.54%
D&A For EBITDA	0.43	0.4	0.13	0.13	0
EBIT	1.71	1.16	0.33	0.09	0.09
EBIT Margin	3.13%	2.88%	1.21%	0.64%	1.50%
Revenue as Reported	54.7	40.45	27.16	14.34	6.11