EPA:MLWEA 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	1.31	1.23	1.22	1.35	1.27
Other Revenue	-	-	-	-	-0
Revenue	1.31	1.23	1.22	1.35	1.27
Revenue Growth (YoY)	6.35%	1.12%	-9.74%	6.14%	-30.07%
Cost of Revenue	0.69	0.75	0.67	0.8	0.88
Gross Profit	0.62	0.48	0.54	0.54	0.39
Selling, General & Admin	0.46	0.54	0.45	0.42	0.41
Other Operating Expenses	-0.07	-0.03	0.06	0.09	0
Operating Expenses	0.68	0.65	0.69	0.75	0.69
Operating Income	-0.06	-0.17	-0.15	-0.2	-0.3
Interest Expense	-0.03	-0.01	-0	-0	-0
Interest & Investment Income	0.02	0	0	0	0
Currency Exchange Gain (Loss)	-0	0	-	-	-0
Other Non Operating Income (Expenses)	-	-0	0.01	-0	-0
EBT Excluding Unusual Items	-0.08	-0.18	-0.14	-0.2	-0.3
Other Unusual Items	-	0	-0.01	-0.01	0.01
Pretax Income	-0.07	-0.18	-0.15	-0.21	-0.29
Income Tax Expense	-0.05	-0.03	-0.03	-0.03	-0.04
Net Income	-0.03	-0.15	-0.12	-0.19	-0.25
Net Income to Common	-0.03	-0.15	-0.12	-0.19	-0.25
Shares Outstanding (Basic)	2	1	1	1	1
Shares Outstanding (Diluted)	2	1	1	1	1
Shares Change (YoY)	36.86%	23.61%	-	-	-
EPS (Basic)	-0.02	-0.13	-0.13	-0.21	-0.28
EPS (Diluted)	-0.02	-0.13	-0.13	-0.21	-0.28
Gross Margin	47.38%	39.04%	44.74%	40.42%	30.79%
Operating Margin	-4.61%	-14.15%	-12.33%	-14.96%	-23.79%
Profit Margin	-1.94%	-12.04%	-9.68%	-13.84%	-19.86%
EBITDA	0.23	-0.03	0.03	0.03	-0.02
EBITDA Margin	17.39%	-2.63%	2.77%	2.50%	-1.60%
D&A For EBITDA	0.29	0.14	0.18	0.24	0.28
EBIT	-0.06	-0.17	-0.15	-0.2	-0.3
EBIT Margin	-4.61%	-14.15%	-12.33%	-14.96%	-23.79%
Revenue as Reported	1.43	1.27	1.22	1.35	1.3