Hydrogen-Refueling-Solutions SA (FRA:1FO)

FRA:1FO Income Statement

Financials in millions EUR. Fiscal year is July - June.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2025	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021
Revenue	11.28	24.78	30.08	17.03	10.49
Revenue Growth (YoY)	-54.49%	-17.62%	76.60%	62.41%	309.05%
Cost of Revenue	3.51	18.8	23.37	12.1	6.52
Gross Profit	7.77	5.99	6.72	4.93	3.96
Selling, General & Admin	15.16	14.72	11.56	6.18	3.46
Other Operating Expenses	-4.12	2.05	-1.19	-1.63	0.05
Operating Expenses	16.2	19.45	12.93	5.34	4.17
Operating Income	-8.43	-13.46	-6.21	-0.4	-0.2
Interest Expense	-1.12	-0.49	-0.27	-0.05	-0.06
Interest & Investment Income	0.3	0.39	0.27	0.12	0.11
Currency Exchange Gain (Loss)	-	-0	-	-	-
Other Non Operating Income (Expenses)	-	0	-	-0	0.01
EBT Excluding Unusual Items	-9.24	-13.57	-6.21	-0.34	-0.15
Other Unusual Items	-6.24	-0.14	0.02	0.01	-0
Pretax Income	-15.48	-13.71	-6.19	-0.33	-0.15
Income Tax Expense	-3.81	-3.3	-1.31	-0.1	0.02
Net Income	-11.67	-10.41	-4.87	-0.23	-0.17
Net Income to Common	-11.67	-10.41	-4.87	-0.23	-0.17
Shares Outstanding (Basic)	15	15	15	15	13
Shares Outstanding (Diluted)	15	15	15	15	13
Shares Change (YoY)	0.00%	0.95%	0.57%	12.64%	-
EPS (Basic)	-0.76	-0.68	-0.32	-0.02	-0.01
EPS (Diluted)	-0.76	-0.68	-0.32	-0.02	-0.01
Free Cash Flow	1.95	-22.71	-18.58	-21.4	-7.03
Free Cash Flow Per Share	0.13	-1.48	-1.22	-1.41	-0.52
Gross Margin	68.91%	24.15%	22.32%	28.95%	37.80%
Operating Margin	-74.71%	-54.33%	-20.65%	-2.37%	-1.94%
Profit Margin	-103.46%	-42.01%	-16.20%	-1.37%	-1.60%
Free Cash Flow Margin	17.27%	-91.64%	-61.77%	-125.60%	-67.01%
EBITDA	-6.91	-10.74	-4.83	0.38	0.46
EBITDA Margin	-61.26%	-43.35%	-16.06%	2.24%	4.38%
D&A For EBITDA	1.52	2.72	1.38	0.79	0.66
EBIT	-8.43	-13.46	-6.21	-0.4	-0.2
EBIT Margin	-74.71%	-54.33%	-20.65%	-2.37%	-1.94%
Advertising Expenses	0.2	0.48	0.29	0.21	0.07

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