ETR:KWG 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	177.92	218.13	224.68	210.37	226.26
Revenue Growth (YoY)	-18.43%	-2.91%	6.80%	-7.02%	49.62%
Cost of Revenue	136.41	174.09	192.72	182.8	206.96
Gross Profit	41.51	44.04	31.96	27.58	19.3
Selling, General & Admin	29.86	27.94	27.18	25.51	22.77
Other Operating Expenses	6.94	5.6	3	4.55	1.7
Total Operating Expenses	36.8	33.53	30.18	30.06	24.47
Operating Income	4.71	10.39	1.9	-2.48	-5.18
Interest Income	7.88	6.21	6.06	6.34	6.62
Interest Expense	-1.21	-0.78	-1.41	-1.62	-0.76
Total Non-Operating Income (Expense)	6.66	5.43	4.66	4.73	5.86
Pretax Income	11.37	15.94	6.44	2.24	0.69
Provision for Income Taxes	4.43	5.36	2.16	1.96	1.8
Net Income	6.95	10.59	4.28	0.29	-1.12
Minority Interest in Earnings	0.01	0.02	0.01	0	0.02
Net Income to Common	6.93	10.57	4.28	0.28	-1.14
Net Income Growth	-34.42%	147.25%	1410.60%	-	-
Shares Outstanding (Basic)	50	50	50	50	50
Shares Outstanding (Diluted)	50	50	50	50	50
Shares Change (YoY)	-	-	-	-	-
EPS (Basic)	0.14	0.21	0.09	0.01	-0.02
EPS (Diluted)	0.14	0.21	0.09	0.01	-0.02
EPS Growth	-33.33%	133.33%	800.00%	-	-
Free Cash Flow	12.36	11.58	14.17	-25.69	-14.57
Free Cash Flow Growth	6.77%	-18.29%	-	-	-
Free Cash Flow Per Share	0.25	0.23	0.29	-0.52	-0.29
Gross Margin	23.33%	20.19%	14.22%	13.11%	8.53%
Operating Margin	2.65%	4.77%	0.84%	-1.18%	-2.29%
Profit Margin	3.90%	4.85%	1.90%	0.14%	-0.49%
FCF Margin	6.95%	5.31%	6.31%	-12.21%	-6.44%
EBITDA	7.98	13.66	4.99	2.19	-2.44
EBITDA Margin	4.48%	6.26%	2.22%	1.04%	-1.08%
EBIT	4.71	10.39	1.9	-2.48	-5.18
EBIT Margin	2.65%	4.77%	0.84%	-1.18%	-2.29%
Effective Tax Rate	38.93%	33.61%	33.53%	87.24%	263.07%