EPA:SABE 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	119.68	116.82	115.64	104.51	95.07
Revenue Growth (YoY)	2.45%	1.02%	10.65%	9.92%	6.49%
Cost of Revenue	55.08	53.06	52.92	50.61	43.63
Gross Profit	64.6	63.75	62.71	53.9	51.44
Selling, General & Admin	54.45	51.36	48.73	46.06	41.52
Depreciation & Amortization Expenses	12.3	10.94	8.26	6.01	6.62
Other Operating Expenses	0.32	0.23	0.82	1.21	0.85
Total Operating Expenses	67.08	62.53	57.81	53.27	48.98
Operating Income	-2.41	1.38	4.91	0.62	2.46
Interest Income	1.07	1.44	1	0.21	0.11
Interest Expense	-0.86	-0.79	-0.68	-0.29	-0.33
Other Non-Operating Income (Expense)	0	0	0	-	-
Total Non-Operating Income (Expense)	0.21	0.65	0.32	-0.08	-0.23
Pretax Income	-2.2	2.03	5.23	0.55	2.23
Provision for Income Taxes	-0.72	0.02	1.05	-0.05	0.33
Net Income	-1.49	2.01	4.18	0.6	1.9
Net Income to Common	-1.49	2.01	4.18	0.6	1.9
Net Income Growth	-	-51.83%	599.66%	-68.64%	53.18%
Shares Outstanding (Basic)	3	3	3	3	3
Shares Outstanding (Diluted)	3	3	3	3	3
Shares Change (YoY)	-	-0.18%	-4.47%	-	-
EPS (Basic)	-0.46	0.63	1.30	0.18	0.57
EPS (Diluted)	-0.46	0.63	1.30	0.18	0.57
EPS Growth	-	-51.73%	632.02%	-68.61%	53.24%
Free Cash Flow	3.09	-2.89	0	0	0
Free Cash Flow Per Share	0.96	-0.90	-	-	-
Dividends Per Share	-	-	0.100	0.100	0.100
Gross Margin	53.98%	54.58%	54.23%	51.57%	54.10%
Operating Margin	-2.02%	1.18%	4.24%	0.60%	2.58%
Profit Margin	-1.24%	1.72%	3.61%	0.57%	2.00%
FCF Margin	2.58%	-2.47%	0.00%	0.00%	0.00%
EBITDA	9.89	12.61	4.91	0.62	2.46
EBITDA Margin	8.26%	10.80%	4.24%	0.60%	2.58%
EBIT	-2.41	1.38	4.91	0.62	2.46
EBIT Margin	-2.02%	1.18%	4.24%	0.60%	2.58%
Effective Tax Rate	32.56%	0.84%	20.07%	-9.54%	14.70%