Verve Group Media SE 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	581.59	479.69	419.38	376.58	283.64
Revenue Growth	21.24%	14.38%	11.37%	32.77%	74.56%
Gross Profit	581.59	479.69	419.38	376.58	283.64
Selling, General & Admin	103.51	79.49	77.98	76.21	55.98
Depreciation & Amortization Expenses	53.05	38.24	29.46	58.14	28.24
Other Operating Expenses	355.96	271.68	212.95	215.62	162.62
Total Operating Expenses	512.51	389.41	320.38	349.96	246.84
Operating Income	69.07	90.28	99	26.62	36.8
Interest Income	6.36	6.41	5.44	0.35	0.91
Interest Expense	-68.23	-64.89	-55.5	-38.31	-22.82
Total Non-Operating Income (Expense)	-61.87	-58.48	-50.07	-37.96	-21.92
Pretax Income	7.2	31.8	48.94	-11.34	14.89
Provision for Income Taxes	6.51	3	2.72	9.06	-1.17
Net Income	0.69	28.81	46.22	-20.41	16.06
Minority Interest in Earnings	-0.01	0.01	-0.51	-0.09	-0.01
Net Income to Common	0.7	28.8	46.73	-20.32	16.06
Net Income Growth	-97.59%	-38.38%	-	-	425.04%
Shares Outstanding (Basic)	185	173	159	156	142
Shares Outstanding (Diluted)	206	194	177	174	142
Shares Change	6.27%	9.30%	1.76%	23.05%	48.18%
EPS (Basic)	-	0.16	0.29	-0.13	0.11
EPS (Diluted)	-	0.14	0.26	-0.13	0.11
EPS Growth	-	-46.15%	-	-	266.67%
EBIT	69.07	90.28	99	26.62	36.8