Guillemot Corporation 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	127.22	125.12	119.13	188.05	176.76
Revenue Growth (YoY)	1.67%	5.03%	-36.65%	6.39%	46.54%
Cost of Revenue	63.35	58.53	61.12	86.51	82.52
Gross Profit	63.86	66.59	58.02	101.54	94.23
Selling, General & Admin	44.8	45.03	40.53	46.35	44.2
Amortization of Goodwill & Intangibles	-	-	-	5.44	-
Other Operating Expenses	11.05	9.31	8.46	15.5	12.37
Operating Expenses	63.41	62.86	55.49	67.29	61.02
Operating Income	0.46	3.74	2.53	34.24	33.21
Interest Expense	-0.16	-0.15	-0.09	-0.1	-0.12
Interest & Investment Income	0.51	0.79	0.63	0.14	0.01
Currency Exchange Gain (Loss)	0.7	1.22	-0.51	0.71	-0.41
Other Non Operating Income (Expenses)	-1.39	-	-	-0	-0
EBT Excluding Unusual Items	0.11	5.59	2.55	34.98	32.69
Gain (Loss) on Sale of Investments	-3	-4.42	-1.47	-7.4	-15.88
Gain (Loss) on Sale of Assets	-	0.01	-0.01	-	0.01
Asset Writedown	-	-	-	-	-0.22
Pretax Income	-2.89	1.18	1.08	27.59	16.59
Income Tax Expense	-0.46	-0	0.11	7.24	2.89
Net Income	-2.43	1.18	0.96	20.35	13.71
Net Income to Common	-2.43	1.18	0.96	20.35	13.71
Net Income Growth	-	22.10%	-95.26%	48.48%	-53.97%
Shares Outstanding (Basic)	14	15	15	15	15
Shares Outstanding (Diluted)	14	15	15	15	15
Shares Change (YoY)	-3.26%	-2.70%	-0.18%	-1.42%	1.31%
EPS (Basic)	-0.17	0.08	0.06	1.35	0.90
EPS (Diluted)	-0.17	0.08	0.06	1.34	0.89
EPS Growth	-	33.33%	-95.52%	50.56%	-54.36%
Free Cash Flow	0.44	15.35	3.64	29.84	-6.11
Free Cash Flow Per Share	0.03	1.04	0.24	1.96	-0.40
Dividend Per Share	-	-	-	0.250	0.250
Gross Margin	50.20%	53.22%	48.70%	54.00%	53.31%
Operating Margin	0.36%	2.99%	2.13%	18.21%	18.79%
Profit Margin	-1.91%	0.94%	0.81%	10.82%	7.75%
Free Cash Flow Margin	0.35%	12.26%	3.06%	15.87%	-3.46%
EBITDA	7.66	6.57	7.08	39.57	37.64
EBITDA Margin	6.02%	5.25%	5.94%	21.04%	21.30%
D&A For EBITDA	7.2	2.83	4.55	5.33	4.43
EBIT	0.46	3.74	2.53	34.24	33.21
EBIT Margin	0.36%	2.99%	2.13%	18.21%	18.79%
Effective Tax Rate	-	-	10.49%	26.23%	17.40%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.