Vogo SA 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	11.2	10.6	9.62	12	8.54
Revenue Growth (YoY)	5.63%	10.27%	-19.89%	40.55%	53.30%
Cost of Revenue	2.68	4.55	4.58	4.8	2.6
Gross Profit	8.52	6.05	5.04	7.2	5.94
Selling, General & Admin	5.94	5.81	5.56	5.39	4.67
Depreciation & Amortization Expenses	-2.32	-2.46	-1.1	-0.91	-0.73
Other Operating Expenses	2.06	0.06	0.39	1.93	2.12
Total Operating Expenses	5.67	3.42	4.85	6.42	6.06
Operating Income	2.84	2.63	0.19	0.78	-0.12
Other Non-Operating Income (Expense)	-0.85	0.57	-0.21	-0.3	0.01
Total Non-Operating Income (Expense)	-0.85	0.57	-0.21	-0.3	0.01
Pretax Income	2	3.21	-0.02	0.47	-0.11
Provision for Income Taxes	0.33	0.39	0.4	0.36	0.31
Net Income	1.67	2.82	-0.42	0.12	-0.42
Minority Interest in Earnings	-	-0.23	-0.23	-0.21	-0.1
Net Income to Common	-2.56	-1.8	-2.27	-1.42	-1.57
Shares Outstanding (Basic)	6	6	5	4	4
Shares Outstanding (Diluted)	6	6	5	4	4
Shares Change (YoY)	0.03%	22.96%	21.89%	0.07%	-0.04%
EPS (Basic)	-0.42	-0.29	-0.46	-0.35	-0.39
EPS (Diluted)	-0.42	-0.29	-0.46	-0.35	-0.39
Free Cash Flow	-1.18	-3.91	-5.55	-2.45	-2.97
Free Cash Flow Per Share	-0.19	-0.64	-1.11	-0.60	-0.73
Gross Margin	76.04%	57.07%	52.40%	59.99%	69.55%
Operating Margin	25.39%	24.85%	1.99%	6.48%	-1.36%
Profit Margin	14.91%	26.59%	-4.39%	0.98%	-4.91%
FCF Margin	-10.49%	-36.89%	-57.70%	-20.45%	-34.81%
EBITDA	4.91	4.01	1.36	1.68	0.42
EBITDA Margin	43.85%	37.81%	14.14%	13.97%	4.94%
EBIT	2.84	2.63	0.19	0.78	-0.12
EBIT Margin	25.39%	24.85%	1.99%	6.48%	-1.36%
Effective Tax Rate	16.43%	12.04%	-2009.85%	75.12%	-292.59%