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	46.13	53.35	51.59	60.31	48.78
Revenue Growth	-13.54%	3.43%	-14.47%	23.63%	30.13%
Cost of Revenue	17.21	28.09	25.62	31.86	23.3
Gross Profit	28.92	25.26	25.96	28.46	25.48
Selling, General & Admin	14.4	14.7	14.22	13.37	11.99
Depreciation & Amortization Expenses	4.61	4.77	4.75	4.75	-4.59
Other Operating Expenses	-9.88	-9.54	-8.78	-8.4	-7.95
Total Operating Expenses	9.13	9.93	10.19	9.72	-0.56
Operating Income	19.78	15.34	15.77	18.73	26.04
Interest Income	0.29	0	0.01	0	0.03
Interest Expense	0.38	0.52	0.44	0.28	0.48
Other Non-Operating Income (Expense)	-0.01	0.03	0.04	0.03	0.03
Total Non-Operating Income (Expense)	0.66	0.55	0.49	0.31	0.53
Pretax Income	20.44	15.88	16.26	19.05	26.57
Provision for Income Taxes	0.07	-1.01	-0.22	-0.34	-
Net Income	20.37	16.9	16.48	19.39	26.57
Net Income to Common	0.01	-5.31	-2.49	1.28	-0.23
Net Income Growth	-	-	-	-	-
Shares Outstanding (Basic)	5	5	5	5	5
Shares Outstanding (Diluted)	5	5	5	5	5
Shares Change	0.28%	-0.92%	0.47%	1.41%	17.32%
EPS (Basic)	-	-1.12	-0.52	0.27	-0.05
EPS (Diluted)	-	-1.12	-0.52	0.27	-0.05
EPS Growth	-	-	-	-	-
Free Cash Flow	0.01	0	-0	-12.86	-0.01
Free Cash Flow Growth	65.72%	-	-	-	-
Free Cash Flow Per Share	0.00	0.00	-0.00	-2.70	-0.00
Dividends Per Share	0.120	-	-	0.040	-
Dividend Growth	-	-	-	-	-
Gross Margin	62.69%	47.35%	50.33%	47.18%	52.23%
Operating Margin	42.89%	28.74%	30.57%	31.06%	53.37%
Profit Margin	44.17%	31.67%	31.95%	32.15%	54.46%
FCF Margin	0.01%	0.01%	-0.01%	-21.32%	-0.01%
EBITDA	19.79	15.34	15.78	23.48	26.04
EBITDA Margin	42.90%	28.75%	30.58%	38.94%	53.38%
EBIT	19.78	15.34	15.77	18.73	26.04
EBIT Margin	42.89%	28.74%	30.57%	31.06%	53.37%
Effective Tax Rate	0.32%	-6.38%	-1.37%	-1.80%	0.00%