Notorious Pictures 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	97.02	94.79	29.99	29.91	19.37	11.18
Other Revenue	-1.5	-	7.77	1.48	0.51	0.71
Revenue	95.52	94.79	37.75	31.38	19.88	11.89
Revenue Growth (YoY)	163.01%	151.08%	20.29%	57.91%	67.17%	-70.78%
Cost of Revenue	69.23	69.84	20.27	8.01	10.8	5.58
Gross Profit	26.29	24.95	17.48	23.37	9.07	6.31
Selling, General & Admin	5.04	4.63	4.53	5.42	4.83	2.75
Amortization of Goodwill & Intangibles	15.13	15.09	9.32	10.34	5.73	6.15
Other Operating Expenses	0.11	-	0.31	0.27	-5.87	-0.36
Operating Expenses	20.52	19.72	15.91	17.68	5.94	10.03
Operating Income	5.77	5.24	1.56	5.69	3.13	-3.71
Interest Expense	-3.05	-2.81	-0.62	-0.29	-0.23	-0.16
Currency Exchange Gain (Loss)	0.18	-	0.05	0.06	-0.02	-
Other Non Operating Income (Expenses)	-0.05	-	-0.26	-0.1	-0.03	0
EBT Excluding Unusual Items	2.85	2.43	0.74	5.36	2.85	-3.88
Asset Writedown	-	-	-	-	0.07	0.71
Other Unusual Items	-0.04	-	-0.04	-0.07	-0.04	-0
Pretax Income	2.8	2.43	0.7	5.3	3.1	-3.16
Income Tax Expense	0.39	-0.87	-1.36	0.93	-0.46	-1.04
Net Income	2.41	3.3	2.05	4.37	3.56	-2.13
Net Income to Common	2.41	3.3	2.05	4.37	3.56	-2.13
Net Income Growth	-	60.54%	-52.95%	22.76%	-	-
Shares Outstanding (Basic)	22	22	23	22	22	21
Shares Outstanding (Diluted)	22	22	23	22	22	21
Shares Change (YoY)	-2.73%	-4.16%	4.56%	-1.80%	4.53%	-2.26%
EPS (Basic)	0.11	0.15	0.09	0.20	0.16	-0.10
EPS (Diluted)	0.11	0.15	0.09	0.20	0.16	-0.10
EPS Growth	-	67.52%	-55.00%	25.00%	-	-
Free Cash Flow	65.75	63.36	22.68	12.07	9.6	6.64
Free Cash Flow Per Share	3.00	2.90	0.99	0.55	0.43	0.31
Dividend Per Share	-	-	-	0.115	0.082	-
Dividend Growth	-	-	-	40.24%	-	-
Gross Margin	27.53%	26.33%	46.30%	74.47%	45.66%	53.09%
Operating Margin	6.04%	5.53%	4.14%	18.12%	15.76%	-31.23%
Profit Margin	2.52%	3.48%	5.44%	13.92%	17.90%	-17.89%
Free Cash Flow Margin	68.83%	66.84%	60.08%	38.46%	48.29%	55.81%
EBITDA	20.89	20.32	1.84	5.84	3.27	-3.42
EBITDA Margin	21.87%	21.44%	4.87%	18.59%	16.43%	-28.79%
D&A For EBITDA	15.12	15.09	0.27	0.15	0.13	0.29
EBIT	5.77	5.24	1.56	5.69	3.13	-3.71
EBIT Margin	6.04%	5.53%	4.14%	18.12%	15.76%	-31.23%
Effective Tax Rate	14.08%	-	-	17.52%	-	-
Revenue as Reported	0.78	-	33.55	35.6	26.25	13.44

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