Hopening Income Statement

Financials in millions EUR. Fiscal year is January - December.

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Other Revenue	-	-	-	-	0
Revenue	15.5	16.07	16.45	15.85	16.06
Revenue Growth (YoY)	-3.53%	-2.34%	3.82%	-1.36%	20.49%
Cost of Revenue	15.52	15.68	15.76	15.37	15.83
Gross Profit	-0.02	0.39	0.69	0.48	0.24
Other Operating Expenses	-0.12	0.08	0.17	0.16	0.09
Operating Expenses	-0.09	0.11	0.21	0.21	0.13
Operating Income	0.07	0.28	0.48	0.27	0.1
Interest Expense	-0.08	-0.03	-0.03	-0.02	-0.03
Interest & Investment Income	0.38	0.41	0.38	0.11	0.01
Currency Exchange Gain (Loss)	0	0	0	0	-0
Other Non Operating Income (Expenses)	-0.06	-0.02	0	0.02	0
EBT Excluding Unusual Items	0.31	0.64	0.83	0.38	0.09
Merger & Restructuring Charges	-	-	-	-	-0.11
Gain (Loss) on Sale of Investments	-0.12	-0.17	-0.4	-0.15	-0.02
Gain (Loss) on Sale of Assets	-	-	-	0	-0
Other Unusual Items	0.16	0.01	-0.01	-0.06	0.12
Pretax Income	0.35	0.48	0.42	0.17	0.08
Income Tax Expense	0	0.01	0	-	-0.02
Earnings From Continuing Operations	0.35	0.47	0.42	0.17	0.1
Net Income to Company	0.35	0.47	0.42	0.17	0.1
Net Income	0.35	0.47	0.42	0.17	0.1
Net Income to Common	0.35	0.47	0.42	0.17	0.1
Net Income Growth	-25.69%	12.48%	153.01%	74.09%	195.53%
Shares Outstanding (Basic)	-	1	-	1	1
Shares Outstanding (Diluted)	-	1	-	1	1
Shares Change (YoY)	-	-	-	5.78%	-
EPS (Basic)	-	0.66	-	0.23	0.14
EPS (Diluted)	-	0.66	-	0.23	0.14
EPS Growth	-	-	-	64.58%	-
Dividend Per Share	-	0.420	-	-	-
Gross Margin	-0.11%	2.44%	4.20%	3.03%	1.47%
Operating Margin	0.46%	1.74%	2.90%	1.73%	0.64%
Profit Margin	2.26%	2.94%	2.55%	1.05%	0.59%
EBITDA	0.11	0.32	0.52	0.32	0.14
EBITDA Margin	0.68%	1.97%	3.16%	2.02%	0.90%
D&A For EBITDA	0.03	0.04	0.04	0.05	0.04
EBIT	0.07	0.28	0.48	0.27	0.1
EBIT Margin	0.46%	1.74%	2.90%	1.73%	0.64%
Effective Tax Rate	0.97%	1.51%	0.59%	-	-
Revenue as Reported	-	-	-	15.88	16.2

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