ETR:LPK 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	121.08	128.6	129.67	129.98	99.46
Other Revenue	2.4	2.25	3.27	1.63	0.86
Revenue	123.48	130.85	132.94	131.62	100.32
Revenue Growth (YoY)	-5.63%	-1.57%	1.00%	31.20%	-1.58%
Cost of Revenue	41.12	42.9	42.2	43.24	29.56
Gross Profit	82.36	87.95	90.74	88.38	70.76
Selling, General & Admin	53.13	55.48	51.87	49.56	44.38
Other Operating Expenses	23.68	24.33	24.83	23.8	18.72
Operating Expenses	90.97	88.18	85.81	81.96	70.64
Operating Income	-8.61	-0.23	4.93	6.42	0.12
Interest Expense	-1.15	-1.53	-0.62	-0.4	-0.25
Interest & Investment Income	0.01	0	0.01	0.03	0.01
Currency Exchange Gain (Loss)	-0.58	-0.75	-0.67	0.06	-0.1
Other Non Operating Income (Expenses)	-	-	0.03	0.04	0.05
EBT Excluding Unusual Items	-10.34	-2.51	3.68	6.14	-0.17
Merger & Restructuring Charges	-4.4	-1.7	-0.6	-	-
Pretax Income	-14.67	-4.07	3.09	6.14	-0.17
Income Tax Expense	-0.32	0.44	1.33	4.75	-0.06
Net Income	-14.35	-4.51	1.75	1.39	-0.11
Net Income to Common	-14.35	-4.51	1.75	1.39	-0.11
Net Income Growth	-	-	26.37%	-	-
Shares Outstanding (Basic)	24	24	24	24	24
Shares Outstanding (Diluted)	24	24	24	24	24
EPS (Basic)	-0.59	-0.18	0.07	0.06	-0.00
EPS (Diluted)	-0.59	-0.18	0.07	0.06	-0.00
EPS Growth	-	-	23.54%	-	-
Free Cash Flow	15.57	6.64	-5.14	6.37	4.68
Free Cash Flow Per Share	0.64	0.27	-0.21	0.26	0.19
Gross Margin	66.70%	67.21%	68.26%	67.15%	70.54%
Operating Margin	-6.97%	-0.18%	3.71%	4.88%	0.12%
Profit Margin	-11.62%	-3.45%	1.32%	1.05%	-0.11%
Free Cash Flow Margin	12.61%	5.08%	-3.86%	4.84%	4.66%
EBITDA	-4.59	3.21	8.88	9.95	3.37
EBITDA Margin	-3.71%	2.45%	6.68%	7.56%	3.36%
D&A For EBITDA	4.02	3.44	3.95	3.52	3.25
EBIT	-8.61	-0.23	4.93	6.42	0.12
EBIT Margin	-6.97%	-0.18%	3.71%	4.88%	0.12%
Effective Tax Rate	-	-	43.14%	77.40%	-

Source: S&P Global Market Intelligence. Standard template. Financial Sources.