EPA:MLEFA 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 2009
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '09 Dec 31, 2009
Operating Revenue	11.65	10.98	11.67	4.32	0.17
Other Revenue	0.44	0.05	0.09	0.05	0
Revenue	12.09	11.03	11.75	4.36	0.17
Revenue Growth (YoY)	9.57%	-6.15%	169.48%	2528.45%	3582.91%
Cost of Revenue	4.14	4.03	4.34	1.55	0.06
Gross Profit	7.95	7	7.41	2.81	0.1
Selling, General & Admin	-	6.48	6.24	2.27	0.05
Other Operating Expenses	7.58	0.22	0.16	0.08	0.01
Operating Expenses	7.88	6.86	6.57	2.41	0.1
Operating Income	0.07	0.14	0.84	0.41	0.01
Interest Expense	-	-0.06	-1.18	-0.03	-0
Interest & Investment Income	-	0.09	0.03	0.01	-
Other Non Operating Income (Expenses)	0.03	-0	0	-0	-0
EBT Excluding Unusual Items	0.1	0.17	-0.31	0.38	0
Impairment of Goodwill	0.27	0.17	-	-	-
Other Unusual Items	-0.13	-0.44	-0.14	-0.36	-
Pretax Income	0.24	-0.1	-0.46	0.02	0
Income Tax Expense	0.14	-0.15	-0.51	0.41	-
Earnings From Continuing Operations	0.1	0.05	0.05	-0.38	0
Minority Interest in Earnings	0.08	-0.02	-0.07	0.01	-
Net Income	0.17	0.03	-0.02	-0.37	0
Net Income to Common	0.17	0.03	-0.02	-0.37	0
Net Income Growth	521.43%	-	-	-	-
Shares Outstanding (Basic)	-	19	19	18	5
Shares Outstanding (Diluted)	-	19	19	18	5
Shares Change (YoY)	-	-	8.82%	232.39%	16.78%
EPS (Basic)	-	0.00	-0.00	-0.02	0.00
EPS (Diluted)	-	0.00	-0.00	-0.02	0.00
Free Cash Flow	-0.51	-0.1	-0.11	1.6	-
Free Cash Flow Per Share	-	-0.01	-0.01	0.09	-
Gross Margin	65.77%	63.46%	63.04%	64.50%	63.19%
Operating Margin	0.57%	1.26%	7.11%	9.29%	3.53%
Profit Margin	1.44%	0.25%	-0.14%	-8.58%	0.77%
Free Cash Flow Margin	-4.19%	-0.92%	-0.97%	36.71%	-
EBITDA	0.37	1.35	2.05	0.46	0.04
EBITDA Margin	3.06%	12.25%	17.42%	10.50%	26.08%
D&A For EBITDA	0.3	1.21	1.21	0.05	0.04
EBIT	0.07	0.14	0.84	0.41	0.01
EBIT Margin	0.57%	1.26%	7.11%	9.29%	3.53%
Effective Tax Rate	58.90%	-	-	1691.67%	-
Revenue as Reported	-	11.03	11.75	4.36	0.17
Advertising Expenses	-	0.43	0.37	0.01	0

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