Logwin AG 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	1,362	1,442	1,258	2,259	1,852
Revenue Growth (YoY)	-5.58%	14.70%	-44.33%	21.99%	64.86%
Cost of Revenue	1,202	1,286	1,093	2,073	1,689
Gross Profit	160.24	156.3	164.89	185.59	162.56
Selling, General & Admin	77.88	76.6	71.84	73.03	61.81
Other Operating Expenses	-1.17	-2.92	0.05	-0.42	-1.17
Operating Expenses	76.7	73.68	71.89	72.61	60.64
Operating Income	83.54	82.62	93	112.99	101.92
Interest Expense	-3.31	-3.87	-3.94	-4.52	-2.91
Interest & Investment Income	7.35	12.05	9.7	1.45	0.18
Currency Exchange Gain (Loss)	-1.84	0.32	-0.53	2.35	-0.02
EBT Excluding Unusual Items	85.73	91.11	98.23	112.27	99.17
Impairment of Goodwill	-	-	-	-11.67	-8.95
Gain (Loss) on Sale of Assets	-0.53	-0.52	-1.6	0.14	-0.15
Asset Writedown	-	-	-	-	-1.26
Other Unusual Items	-	-	-	3.88	-
Pretax Income	85.21	90.59	96.63	104.63	88.81
Income Tax Expense	23.62	25	16.47	30.68	25.3
Earnings From Continuing Operations	61.59	65.59	80.16	73.95	63.51
Minority Interest in Earnings	-0.69	-1.07	-0.87	-1.7	-0.71
Net Income	60.9	64.52	79.29	72.25	62.8
Net Income to Common	60.9	64.52	79.29	72.25	62.8
Net Income Growth	-5.62%	-18.62%	9.74%	15.04%	82.49%
Shares Outstanding (Basic)	3	3	3	3	3
Shares Outstanding (Diluted)	3	3	3	3	3
Shares Change (YoY)	-	-	-0.00%	-0.04%	-0.10%
EPS (Basic)	21.15	22.41	27.54	25.09	21.80
EPS (Diluted)	21.15	22.41	27.54	25.09	21.80
EPS Growth	-5.62%	-18.62%	9.75%	15.09%	82.68%
Free Cash Flow	84.9	104.64	101.48	162.95	113.3
Free Cash Flow Per Share	29.49	36.34	35.25	56.59	39.33
Dividend Per Share	-	12.800	14.000	-	6.000
Dividend Growth	-	-8.57%	-	-	71.43%
Gross Margin	11.77%	10.84%	13.11%	8.22%	8.78%
Operating Margin	6.13%	5.73%	7.40%	5.00%	5.50%
Profit Margin	4.47%	4.47%	6.30%	3.20%	3.39%
Free Cash Flow Margin	6.23%	7.25%	8.07%	7.21%	6.12%
EBITDA	89.03	87.84	98.82	119.34	108.13
EBITDA Margin	6.54%	6.09%	7.86%	5.28%	5.84%
D&A For EBITDA	5.49	5.22	5.83	6.36	6.21
EBIT	83.54	82.62	93	112.99	101.92
EBIT Margin	6.13%	5.73%	7.40%	5.00%	5.50%
Effective Tax Rate	27.72%	27.60%	17.05%	29.32%	28.48%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.