Net-Digital AG (ETR:VRL)

Net-Digital AG Income Statement

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

Fiscal Year	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Revenue	15.87	13.2	10.59	9.28	9.13
Revenue Growth (YoY)	20.27%	24.57%	14.22%	1.61%	27.55%
Cost of Revenue	13.14	10.8	8.84	7.66	6.32
Gross Profit	2.74	2.4	1.75	1.62	2.81
Selling, General & Admin	0.11	0.09	0.08	0.13	0.2
Other Operating Expenses	1.78	1.56	1.04	0.74	6.74
Operating Expenses	2.38	2.08	1.56	1.39	8.09
Operating Income	0.35	0.32	0.19	0.23	-5.28
Interest Expense	-0.02	-0.02	-0.03	-0.04	-0.04
Interest & Investment Income	0	0	-	-	0
EBT Excluding Unusual Items	0.33	0.29	0.16	0.2	-5.32
Gain (Loss) on Sale of Investments	-	-	-	0.22	-
Pretax Income	0.33	0.29	0.16	0.41	-5.32
Income Tax Expense	0.23	0.14	0.06	-0.04	-0.56
Net Income	0.1	0.15	0.1	0.45	-4.76
Net Income to Common	0.1	0.15	0.1	0.45	-4.76
Net Income Growth	-36.77%	55.31%	-78.05%	-	-
Shares Outstanding (Basic)	3	3	3	3	3
Shares Outstanding (Diluted)	3	3	3	3	3
Shares Change (YoY)	-0.74%	-0.87%	24.24%	3.14%	11.13%
EPS (Basic)	0.03	0.05	0.03	0.18	-1.85
EPS (Diluted)	0.03	0.05	0.03	0.17	-1.85
EPS Growth	-37.64%	60.37%	-82.35%	-	-
Free Cash Flow	-0.14	0.6	-1.03	0.63	0.29
Free Cash Flow Per Share	-0.04	0.18	-0.31	0.24	0.11
Gross Margin	17.24%	18.17%	16.52%	17.46%	30.74%
Operating Margin	2.22%	2.41%	1.79%	2.51%	-57.89%
Profit Margin	0.62%	1.17%	0.94%	4.89%	-52.15%
Free Cash Flow Margin	-0.91%	4.58%	-9.70%	6.75%	3.15%
EBITDA	0.54	0.74	0.63	0.75	-4.13
EBITDA Margin	3.37%	5.61%	5.97%	8.08%	-45.27%
D&A For EBITDA	0.18	0.42	0.44	0.52	1.15
EBIT	0.35	0.32	0.19	0.23	-5.28
EBIT Margin	2.22%	2.41%	1.79%	2.51%	-57.89%
Effective Tax Rate	70.36%	47.50%	37.20%	-	-

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