Admie Holding Income Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Other Revenue	69.9	75.7	62.34	29.69	35.4	43.32
Revenue	69.9	75.7	62.34	29.69	35.4	43.32
Revenue Growth (YoY)	-5.59%	21.44%	109.98%	-16.12%	-18.29%	-19.56%
Cost of Revenue	0.02	0.02	0.02	0.02	0.01	0
Gross Profit	69.88	75.68	62.32	29.67	35.38	43.32
Selling, General & Admin	1.06	0.86	0.66	0.49	0.48	0.33
Other Operating Expenses	0.21	0.21	0.18	0.18	0.1	0.08
Operating Expenses	1.29	1.09	0.85	0.68	0.59	0.42
Operating Income	68.59	74.59	61.47	29	34.8	42.9
Interest Expense	-0	-0	-0	-0	-0	-0
Interest & Investment Income	0.61	0.61	0.24	0.13	0.16	0.26
Other Non Operating Income (Expenses)	0.7	-	-	-0	-	-
EBT Excluding Unusual Items	69.9	75.2	61.7	29.13	34.95	43.16
Pretax Income	69.9	75.2	61.7	29.13	34.95	43.16
Income Tax Expense	0.22	0.12	0.04	0.03	-	-
Net Income	69.68	75.08	61.67	29.1	34.95	43.16
Net Income to Common	69.68	75.08	61.67	29.1	34.95	43.16
Net Income Growth	-4.91%	21.75%	111.94%	-16.75%	-19.03%	-19.68%
Shares Outstanding (Basic)	230	232	232	232	232	232
Shares Outstanding (Diluted)	230	232	232	232	232	232
Shares Change (YoY)	-1.80%	-	-0.02%	-0.03%	-	-0.05%
EPS (Basic)	0.30	0.32	0.27	0.13	0.15	0.19
EPS (Diluted)	0.30	0.32	0.27	0.13	0.15	0.19
EPS Growth	-3.17%	21.75%	111.98%	-16.73%	-19.03%	-19.64%
Free Cash Flow	-0.44	-1.04	-0.85	-0.63	-0.54	0.03
Free Cash Flow Per Share	-0.00	-0.00	-0.00	-0.00	-0.00	-
Dividend Per Share	0.183	0.120	0.058	0.068	0.085	0.193
Dividend Growth	212.88%	106.45%	-14.56%	-19.80%	-55.90%	-
Gross Margin	99.97%	99.97%	99.97%	99.95%	99.97%	100.00%
Operating Margin	98.12%	98.53%	98.60%	97.66%	98.30%	99.03%
Profit Margin	99.67%	99.17%	98.92%	98.00%	98.74%	99.64%
Free Cash Flow Margin	-0.63%	-1.37%	-1.36%	-2.12%	-1.53%	0.07%
EBITDA	68.61	74.61	61.49	29	34.8	42.91
EBITDA Margin	98.15%	98.56%	98.63%	97.68%	98.32%	99.04%
D&A For EBITDA	0.02	0.02	0.02	0	0.01	0
EBIT	68.59	74.59	61.47	29	34.8	42.9
EBIT Margin	98.12%	98.53%	98.60%	97.66%	98.30%	99.03%
Effective Tax Rate	0.31%	0.16%	0.06%	0.10%	-	-
Revenue as Reported	75.7	75.7	62.34	29.69	35.4	43.32
Advertising Expenses	-	-	-	-	-	0.01

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