Xilam Animation 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
Operating Revenue	10.39	23.49	39.73	35.71	26.92
Other Revenue	5.37	3.11	6.01	6.3	8.81
Revenue	15.76	26.6	45.73	42.01	35.73
Revenue Growth (YoY)	-40.76%	-41.84%	8.85%	17.57%	61.28%
Cost of Revenue	19.39	13.21	20.6	12.03	3.75
Gross Profit	-3.63	13.39	25.13	29.98	31.98
Other Operating Expenses	0.15	-0.98	2.44	-0.66	-1.78
Operating Expenses	0.15	10.78	19.81	19.62	23.55
Operating Income	-3.77	2.61	5.33	10.36	8.43
Interest Expense	-	-0.32	-1	-0.92	-0.51
Interest & Investment Income	-	-	-	-	0.01
Currency Exchange Gain (Loss)	-	0.12	0.03	-0.38	0.01
Other Non Operating Income (Expenses)	-0.13	0.09	0.52	-0.25	-0
EBT Excluding Unusual Items	-3.9	2.5	4.88	8.81	7.94
Asset Writedown	-	-30.18	-0.25	-7.9	-
Other Unusual Items	-	-0.18	-0.18	-0.25	0.26
Pretax Income	-3.9	-27.86	4.45	0.66	8.2
Income Tax Expense	0.17	-1.16	-0.41	-0.68	1.36
Earnings From Continuing Operations	-4.07	-26.71	4.86	1.34	6.84
Minority Interest in Earnings	-	1.14	0.34	0.12	-0.51
Net Income	-4.07	-25.57	5.2	1.47	6.33
Net Income to Common	-4.07	-25.57	5.2	1.47	6.33
Net Income Growth	-	-	254.67%	-76.82%	146.94%
Shares Outstanding (Basic)	-	6	5	5	5
Shares Outstanding (Diluted)	-	6	5	5	5
Shares Change (YoY)	-	20.68%	-0.22%	0.09%	0.18%
EPS (Basic)	-	-4.37	1.07	0.30	1.30
EPS (Diluted)	-	-4.37	1.07	0.30	1.30
EPS Growth	-	-	256.67%	-76.92%	145.87%
Free Cash Flow	-	17.12	12	5.89	-6.94
Free Cash Flow Per Share	-	2.92	2.47	1.21	-1.43
Gross Margin	-23.03%	50.34%	54.95%	71.36%	89.51%
Operating Margin	-23.95%	9.82%	11.64%	24.65%	23.60%
Profit Margin	-25.84%	-96.12%	11.38%	3.49%	17.71%
Free Cash Flow Margin	-	64.34%	26.24%	14.01%	-19.43%
EBITDA	6.35	12.73	21.35	29.69	33.66
EBITDA Margin	40.29%	47.87%	46.67%	70.68%	94.19%
D&A For EBITDA	10.12	10.12	16.02	19.34	25.22
EBIT	-3.77	2.61	5.33	10.36	8.43
EBIT Margin	-23.95%	9.82%	11.64%	24.65%	23.60%
Effective Tax Rate	-	-	-	-	16.57%
Revenue as Reported	15.76	32.32	48.21	46.72	40.24

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