hGears AG 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	91.91	95.79	112.56	135.43	135
Other Revenue	-	-	-	0.89	-
Revenue	91.91	95.79	112.56	136.33	135
Revenue Growth (YoY)	-4.05%	-14.90%	-17.43%	0.98%	6.85%
Cost of Revenue	49.75	53.87	56.6	65.65	58.61
Gross Profit	42.15	41.92	55.96	70.68	76.39
Selling, General & Admin	31.32	34.3	37.66	43.18	42.91
Other Operating Expenses	9.87	9.76	12.88	16.03	14.4
Operating Expenses	51.36	54.99	61.87	70.47	67.62
Operating Income	-9.2	-13.08	-5.91	0.21	8.76
Interest Expense	-2.55	-2.74	-2.29	-1.38	-3.7
Interest & Investment Income	0.11	0.13	0.13	0	0
Currency Exchange Gain (Loss)	0.02	0.25	0.05	0.3	-0.01
Other Non Operating Income (Expenses)	-	0.07	-1.53	-	-
EBT Excluding Unusual Items	-11.63	-15.37	-9.56	-0.87	5.06
Gain (Loss) on Sale of Assets	0.08	0.01	-0.33	0.21	-0.1
Asset Writedown	-15.51	-0.52	-2.22	-	-0.21
Other Unusual Items	-1.1	-2.09	-2.38	-	-
Pretax Income	-28.15	-17.98	-14.48	-0.66	4.76
Income Tax Expense	-0.3	3.19	-0.69	0.18	2.41
Net Income to Company	-27.84	-21.17	-13.79	-0.84	2.35
Net Income	-27.84	-21.17	-13.79	-0.84	2.35
Net Income to Common	-27.84	-21.17	-13.79	-0.84	2.35
Net Income Growth	-	-	-	-	-64.98%
Shares Outstanding (Basic)	10	10	10	10	7
Shares Outstanding (Diluted)	10	10	10	10	7
Shares Change (YoY)	-	-	-	50.10%	10985.64%
EPS (Basic)	-2.68	-2.04	-1.33	-0.08	0.34
EPS (Diluted)	-2.68	-2.04	-1.33	-0.08	0.34
EPS Growth	-	-	-	-	-99.68%
Free Cash Flow	-2.77	-4.86	4.11	-5.68	-4.04
Free Cash Flow Per Share	-0.27	-0.47	0.40	-0.55	-0.58
Gross Margin	45.87%	43.76%	49.71%	51.84%	56.58%
Operating Margin	-10.01%	-13.65%	-5.25%	0.15%	6.49%
Profit Margin	-30.30%	-22.10%	-12.26%	-0.62%	1.74%
Free Cash Flow Margin	-3.01%	-5.08%	3.65%	-4.16%	-2.99%
EBITDA	-0.5	-4.24	2.84	8.44	16.24
EBITDA Margin	-0.54%	-4.42%	2.52%	6.19%	12.03%
D&A For EBITDA	8.7	8.84	8.75	8.23	7.48
EBIT	-9.2	-13.08	-5.91	0.21	8.76
EBIT Margin	-10.01%	-13.65%	-5.25%	0.15%	6.49%
Effective Tax Rate	-	-	-	-	50.58%

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