EKINOPS 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	105.04	117.67	129.1	127.62	103.57
Revenue Growth (YoY)	-10.73%	-8.85%	1.16%	23.22%	11.60%
Cost of Revenue	44.86	53.16	61.78	60	47.1
Gross Profit	60.18	64.51	67.31	67.62	56.46
Selling, General & Admin	36.8	35.88	37.99	33.27	28.8
Research & Development	23.38	22.18	24.27	25.1	24.26
Other Operating Expenses	3.49	1.09	1.43	0.46	0.41
Operating Expenses	63.67	59.15	63.68	58.84	53.48
Operating Income	-3.48	5.36	3.64	8.79	2.98
Interest Expense	-1.49	-1.51	-1.02	-0.34	-0.41
Currency Exchange Gain (Loss)	0.13	-0.31	0.14	2.13	0.68
Other Non Operating Income (Expenses)	-1.85	0.56	0.61	-0.57	-0.07
EBT Excluding Unusual Items	-6.69	4.11	3.36	10.02	3.18
Merger & Restructuring Charges	0.26	-10.36	-	-	-
Other Unusual Items	-	-	-	-	0.4
Pretax Income	-6.43	-6.25	3.36	10.02	3.58
Income Tax Expense	0.79	0.7	-0.27	-2	-1.59
Earnings From Continuing Operations	-7.22	-6.95	3.63	12.02	5.17
Net Income	-7.22	-6.95	3.63	12.02	5.17
Net Income to Common	-7.22	-6.95	3.63	12.02	5.17
Net Income Growth	-	-	-69.82%	132.62%	62.87%
Shares Outstanding (Basic)	27	27	27	26	26
Shares Outstanding (Diluted)	27	27	27	27	26
Shares Change (YoY)	-0.51%	0.43%	1.50%	1.10%	2.62%
EPS (Basic)	-0.27	-0.26	0.14	0.46	0.20
EPS (Diluted)	-0.27	-0.26	0.13	0.45	0.20
EPS Growth	-	-	-71.11%	125.00%	66.67%
Free Cash Flow	-3.85	10.86	5.5	2.22	7.46
Free Cash Flow Per Share	-0.14	0.40	0.20	0.08	0.28
Gross Margin	57.30%	54.83%	52.14%	52.99%	54.52%
Operating Margin	-3.32%	4.56%	2.82%	6.88%	2.88%
Profit Margin	-6.88%	-5.91%	2.81%	9.42%	4.99%
Free Cash Flow Margin	-3.67%	9.23%	4.26%	1.74%	7.20%
EBITDA	0.01	18.62	8.21	12.43	6.08
EBITDA Margin	0.01%	15.82%	6.36%	9.74%	5.87%
D&A For EBITDA	3.49	13.26	4.57	3.65	3.1
EBIT	-3.48	5.36	3.64	8.79	2.98
EBIT Margin	-3.32%	4.56%	2.82%	6.88%	2.88%
Advertising Expenses	0.58	0.52	0.7	0.4	0.09

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