ETR:YSN 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	458.83	406.38	393.68	347.22	337.62
Revenue Growth (YoY)	12.91%	3.23%	13.38%	2.84%	18.22%
Cost of Revenue	352.55	309.06	306.31	257.07	236.01
Gross Profit	106.29	97.33	87.37	90.15	101.61
Selling, General & Admin	42.85	40.59	36.87	33.18	30.3
Research & Development	11.43	13.69	10.34	9.85	7.51
Other Operating Expenses	0.03	0.03	-2.65	0.1	0.03
Operating Expenses	54.86	55.01	44.59	43.24	37.79
Operating Income	51.43	42.32	42.78	46.92	63.81
Interest Expense	-0.67	-1.17	-0.69	-0.41	-0.23
Interest & Investment Income	0.69	0.77	0	0.03	0.01
Other Non Operating Income (Expenses)	0.02	-	-	0.18	-
EBT Excluding Unusual Items	51.47	41.92	42.09	46.71	63.59
Pretax Income	51.47	41.92	42.09	46.71	63.59
Income Tax Expense	18.14	13.98	13.09	15.42	20.61
Earnings From Continuing Operations	33.34	27.94	29	31.29	42.98
Minority Interest in Earnings	0.01	0.01	0.15	0.02	0.12
Net Income	33.34	27.95	29.15	31.31	43.1
Net Income to Common	33.34	27.95	29.15	31.31	43.1
Net Income Growth	19.29%	-4.11%	-6.89%	-27.35%	22.74%
Shares Outstanding (Basic)	6	6	6	6	6
Shares Outstanding (Diluted)	6	6	6	6	6
EPS (Basic)	5.15	4.32	4.51	4.84	6.66
EPS (Diluted)	5.15	4.32	4.51	4.84	6.66
EPS Growth	19.29%	-4.11%	-6.89%	-27.35%	22.74%
Free Cash Flow	54.26	46.85	46.23	-8.85	46.98
Free Cash Flow Per Share	8.39	7.24	7.15	-1.37	7.26
Dividend Per Share	2.580	2.730	2.360	2.860	3.370
Dividend Growth	-5.50%	15.68%	-17.48%	-15.13%	32.68%
Gross Margin	23.16%	23.95%	22.19%	25.96%	30.09%
Operating Margin	11.21%	10.41%	10.87%	13.51%	18.90%
Profit Margin	7.27%	6.88%	7.40%	9.02%	12.77%
Free Cash Flow Margin	11.82%	11.53%	11.74%	-2.55%	13.92%
EBITDA	65.22	52.79	52.76	55.63	69.09
EBITDA Margin	14.21%	12.99%	13.40%	16.02%	20.46%
D&A For EBITDA	13.79	10.47	9.98	8.71	5.28
EBIT	51.43	42.32	42.78	46.92	63.81
EBIT Margin	11.21%	10.41%	10.87%	13.51%	18.90%
Effective Tax Rate	35.23%	33.36%	31.10%	33.02%	32.41%

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