LION E-Mobility AG Income Statement

Financials in millions EUR. Fiscal year is January - December.

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Operating Revenue	25.72	19.72	57.38	54.2	28.91	18.44
Revenue	25.72	19.72	57.38	54.2	28.91	18.44
Revenue Growth (YoY)	-35.84%	-65.64%	5.86%	87.49%	56.76%	643.72%
Cost of Revenue	12.5	15.1	48.76	46.83	26.06	14.14
Gross Profit	13.21	4.61	8.62	7.37	2.85	4.3
Selling, General & Admin	6.58	6.48	6.11	4.23	3.22	2.43
Other Operating Expenses	4.14	4.14	2.5	3.49	0.85	3.3
Operating Expenses	12.98	12.78	9.55	8.1	4.54	6.14
Operating Income	0.23	-8.17	-0.93	-0.73	-1.69	-1.84
Interest Expense	-1.91	-2.51	-1.5	-0.14	-0.04	-0.05
Interest & Investment Income	0.02	0.12	0.14	0.06	0.06	0.07
Earnings From Equity Investments	-	-	0.66	0.04	0.14	0.52
Other Non Operating Income (Expenses)	-0	-0	-0	0.11	-	-0
EBT Excluding Unusual Items	-1.67	-10.57	-1.63	-0.66	-1.52	-1.3
Gain (Loss) on Sale of Investments	2.44	2.44	-	-	-	-
Gain (Loss) on Sale of Assets	-	-	-	-	-0.01	-0.04
Pretax Income	0.77	-8.13	-1.63	-0.66	-1.53	-1.35
Income Tax Expense	0.63	-1.57	-0.68	0.16	-0.36	-0.42
Net Income	0.14	-6.56	-0.95	-0.82	-1.17	-0.93
Net Income to Common	0.14	-6.56	-0.95	-0.82	-1.17	-0.93
Shares Outstanding (Basic)	-	12	12	11	10	10
Shares Outstanding (Diluted)	-	12	12	11	10	10
Shares Change (YoY)	-	0.05%	10.55%	11.51%	-	19.20%
EPS (Basic)	-	-0.53	-0.08	-0.07	-0.12	-0.09
EPS (Diluted)	-	-0.53	-0.08	-0.07	-0.12	-0.09
Free Cash Flow	-1.88	-9.78	-0.71	-8.78	-0.23	-1.8
Free Cash Flow Per Share	-	-0.79	-0.06	-0.79	-0.02	-0.18
Gross Margin	51.38%	23.39%	15.02%	13.60%	9.87%	23.30%
Operating Margin	0.89%	-41.45%	-1.61%	-1.34%	-5.83%	-9.99%
Profit Margin	0.55%	-33.26%	-1.66%	-1.51%	-4.04%	-5.02%
Free Cash Flow Margin	-7.31%	-49.61%	-1.24%	-16.21%	-0.80%	-9.75%
EBITDA	1.99	-6.51	-0.34	-0.59	-1.35	-1.63
EBITDA Margin	7.73%	-33.03%	-0.59%	-1.08%	-4.69%	-8.84%
D&A For EBITDA	1.76	1.66	0.59	0.14	0.33	0.21
EBIT	0.23	-8.17	-0.93	-0.73	-1.69	-1.84
EBIT Margin	0.89%	-41.45%	-1.61%	-1.34%	-5.83%	-9.99%
Effective Tax Rate	81.63%	-	-	-	-	-
Revenue as Reported	23.35	23.35	58.92	54.52	-	-

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.