ETR:LPK Income Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	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	112.48	121.08	128.6	129.67	129.98	99.46
Other Revenue	2.34	2.4	2.25	3.27	1.63	0.86
Revenue	114.82	123.48	130.85	132.94	131.62	100.32
Revenue Growth (YoY)	-12.21%	-5.63%	-1.57%	1.00%	31.20%	-1.58%
Cost of Revenue	36.95	41.12	42.9	42.2	43.24	29.56
Gross Profit	77.87	82.36	87.95	90.74	88.38	70.76
Selling, General & Admin	52.79	53.13	55.48	51.87	49.56	44.38
Other Operating Expenses	22.6	23.68	24.33	24.83	23.8	18.72
Operating Expenses	89.49	90.97	88.18	85.81	81.96	70.64
Operating Income	-11.62	-8.61	-0.23	4.93	6.42	0.12
Interest Expense	-1.11	-1.15	-1.53	-0.62	-0.4	-0.25
Interest & Investment Income	0.01	0.01	0	0.01	0.03	0.01
Currency Exchange Gain (Loss)	-0.58	-0.58	-0.75	-0.67	0.06	-0.1
Other Non Operating Income (Expenses)	0	-	-	0.03	0.04	0.05
EBT Excluding Unusual Items	-13.31	-10.34	-2.51	3.68	6.14	-0.17
Merger & Restructuring Charges	-4.4	-4.4	-1.7	-0.6	-	-
Asset Writedown	-0	-	-	-	-	-
Pretax Income	-17.64	-14.67	-4.07	3.09	6.14	-0.17
Income Tax Expense	-0.19	-0.32	0.44	1.33	4.75	-0.06
Net Income	-17.45	-14.35	-4.51	1.75	1.39	-0.11
Net Income to Common	-17.45	-14.35	-4.51	1.75	1.39	-0.11
Net Income Growth	-	-	-	26.37%	-	-
Shares Outstanding (Basic)	25	24	24	24	24	24
Shares Outstanding (Diluted)	25	24	24	24	24	24
Shares Change (YoY)	1.32%	-	-	-	-	-
EPS (Basic)	-0.71	-0.59	-0.18	0.07	0.06	-0.00
EPS (Diluted)	-0.71	-0.59	-0.18	0.07	0.06	-0.00
EPS Growth	-	-	-	23.54%	-	-
Free Cash Flow	11.99	15.57	6.64	-5.14	6.37	4.68
Free Cash Flow Per Share	0.49	0.64	0.27	-0.21	0.26	0.19
Gross Margin	67.82%	66.70%	67.21%	68.26%	67.15%	70.54%
Operating Margin	-10.12%	-6.97%	-0.18%	3.71%	4.88%	0.12%
Profit Margin	-15.20%	-11.62%	-3.45%	1.32%	1.05%	-0.11%
Free Cash Flow Margin	10.45%	12.61%	5.08%	-3.86%	4.84%	4.66%
EBITDA	-7.65	-4.59	3.21	8.88	9.95	3.37
EBITDA Margin	-6.66%	-3.71%	2.45%	6.68%	7.56%	3.36%
D&A For EBITDA	3.97	4.02	3.44	3.95	3.52	3.25
EBIT	-11.62	-8.61	-0.23	4.93	6.42	0.12
EBIT Margin	-10.12%	-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.