ETR:IBU 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	45.66	52.26	49.12	54.3	44.52
Revenue Growth (YoY)	-12.62%	6.39%	-9.54%	21.96%	35.01%
Cost of Revenue	19.36	30.43	25.35	27.56	22.16
Gross Profit	26.3	21.84	23.77	26.75	22.37
Selling, General & Admin	15.25	15.36	14.22	13.37	11.99
Other Operating Expenses	6.36	5.48	6.95	6.73	4.86
Operating Expenses	26.22	25.61	25.92	24.85	21.44
Operating Income	0.08	-3.77	-2.15	1.89	0.92
Interest Expense	-0.38	-0.52	-0.44	-0.28	-0.48
Interest & Investment Income	0	0	0.01	0	0.03
Currency Exchange Gain (Loss)	-0.05	-0	-0.01	0.02	-0.01
Other Non Operating Income (Expenses)	0.28	-0	-0	0	-0
EBT Excluding Unusual Items	-0.06	-4.29	-2.59	1.63	0.46
Gain (Loss) on Sale of Investments	-	-	-	-	-0.01
Other Unusual Items	-	-	0.33	-	-
Pretax Income	-0.06	-4.29	-2.26	1.63	0.45
Income Tax Expense	-0.07	1.01	0.22	0.34	0.69
Net Income	0.01	-5.31	-2.49	1.28	-0.23
Net Income to Common	0.01	-5.31	-2.49	1.28	-0.23
Shares Outstanding (Basic)	5	5	5	5	5
Shares Outstanding (Diluted)	5	5	5	5	5
Shares Change (YoY)	0.28%	-0.92%	0.47%	1.41%	17.32%
EPS (Basic)	0.00	-1.12	-0.52	0.27	-0.05
EPS (Diluted)	0.00	-1.12	-0.52	0.27	-0.05
Free Cash Flow	6.42	3.88	-4.26	-12.86	-5.44
Free Cash Flow Per Share	1.35	0.82	-0.89	-2.70	-1.16
Dividend Per Share	0.120	-	-	0.040	-
Gross Margin	57.60%	41.78%	48.39%	49.25%	50.24%
Operating Margin	0.18%	-7.22%	-4.38%	3.48%	2.07%
Profit Margin	0.01%	-10.15%	-5.06%	2.37%	-0.53%
Free Cash Flow Margin	14.07%	7.42%	-8.68%	-23.68%	-12.22%
EBITDA	4.69	1	2.6	6.64	5.52
EBITDA Margin	10.27%	1.90%	5.29%	12.23%	12.39%
D&A For EBITDA	4.61	4.77	4.75	4.75	4.59
EBIT	0.08	-3.77	-2.15	1.89	0.92
EBIT Margin	0.18%	-7.22%	-4.38%	3.48%	2.07%
Effective Tax Rate	-	-	-	21.10%	151.77%
Revenue as Reported	46.13	53.35	51.59	60.31	48.78
Advertising Expenses	0.22	0.27	-	-	-

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