FRA:1EP 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	Jun '25 Jun 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
Operating Revenue	34.39	35.71	32.79	26.09	19.02	18.11
Other Revenue	0.02	0.02	0.01	0.01	0.03	0.01
Revenue	34.41	35.73	32.79	26.1	19.04	18.12
Revenue Growth (YoY)	2.66%	8.97%	25.64%	37.05%	5.10%	3.41%
Cost of Revenue	11.55	12.39	12.04	12.06	8.09	7.74
Gross Profit	22.86	23.34	20.75	14.04	10.96	10.38
Selling, General & Admin	17.86	17.21	15.37	10.84	8.22	7.57
Other Operating Expenses	1.01	0.93	0.46	-0.01	-0.1	-0.48
Operating Expenses	22.22	21.32	18.39	12.85	9.94	8.9
Operating Income	0.64	2.02	2.36	1.19	1.02	1.48
Interest Expense	-0.77	-0.92	-0.95	-0.23	-0.1	-0.09
Interest & Investment Income	0.26	0.29	0.16	0.05	0.02	0.02
Currency Exchange Gain (Loss)	-0.2	0.14	-0.07	-0.02	0.12	-0
Other Non Operating Income (Expenses)	0.02	0.02	0.03	-	-0	0
EBT Excluding Unusual Items	-0.05	1.55	1.53	0.99	1.07	1.41
Gain (Loss) on Sale of Investments	-	-	-	-	-	-0.04
Other Unusual Items	0.51	0.32	-0.21	0.01	0.04	0.03
Pretax Income	0.47	1.86	1.32	1	1.12	1.45
Income Tax Expense	0.48	0.62	0.52	0.35	0.26	-0.23
Earnings From Continuing Operations	-0.01	1.24	0.8	0.65	0.85	1.69
Net Income to Company	-	1.24	0.8	0.65	0.85	1.69
Minority Interest in Earnings	-	-	-	0	-	-
Net Income	-0.01	1.24	0.8	0.66	0.85	1.69
Net Income to Common	-0.01	1.24	0.8	0.66	0.85	1.69
Net Income Growth	-	55.57%	21.80%	-23.18%	-49.32%	101.07%
Shares Outstanding (Basic)	17	17	16	14	13	11
Shares Outstanding (Diluted)	17	17	16	14	13	13
Shares Change (YoY)	1.05%	7.34%	15.50%	3.42%	3.15%	34.47%
EPS (Basic)	-0.00	0.07	0.05	0.05	0.07	0.15
EPS (Diluted)	-0.00	0.07	0.05	0.05	0.06	0.13
EPS Growth	-	44.94%	4.91%	-25.36%	-50.84%	49.51%
Free Cash Flow	5.5	5.91	1.6	-0.44	-1.7	3.34
Free Cash Flow Per Share	0.32	0.35	0.10	-0.03	-0.13	0.26
Gross Margin	66.44%	65.32%	63.29%	53.80%	57.53%	57.30%
Operating Margin	1.86%	5.64%	7.19%	4.56%	5.36%	8.17%
Profit Margin	-0.03%	3.48%	2.44%	2.51%	4.49%	9.30%
Free Cash Flow Margin	15.97%	16.54%	4.88%	-1.70%	-8.92%	18.45%
EBITDA	1.38	3.35	4.86	3.2	2.83	3.29
EBITDA Margin	4.02%	9.37%	14.82%	12.25%	14.86%	18.18%
D&A For EBITDA	0.74	1.33	2.5	2.01	1.81	1.81
EBIT	0.64	2.02	2.36	1.19	1.02	1.48
EBIT Margin	1.86%	5.64%	7.19%	4.56%	5.36%	8.17%
Effective Tax Rate	101.93%	33.31%	39.29%	34.96%	23.48%	-
Revenue as Reported	35.37	36.55	33.66	26.93	19.73	19.08
Advertising Expenses	-	0.06	0.05	0.02	0.03	0.02

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