WALLIX GROUP 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	36.95	34.09	30.18	25.18	23.17	20.07
Other Revenue	5.88	5.11	3.26	3.8	4.37	3.87
Revenue	42.83	39.2	33.44	28.98	27.54	23.95
Revenue Growth (YoY)	23.04%	17.23%	15.38%	5.23%	15.00%	26.12%
Cost of Revenue	0.45	0.57	0.29	0.33	0.37	0.29
Gross Profit	42.37	38.63	33.15	28.65	27.17	23.66
Selling, General & Admin	28.34	29.08	27.82	23.81	20.93	20.94
Other Operating Expenses	10.55	10.21	9.56	7.77	5.23	6.79
Operating Expenses	44.78	44.32	42.64	35.79	30.09	30.97
Operating Income	-2.41	-5.69	-9.5	-7.13	-2.91	-7.31
Interest Expense	-0.45	-0.45	-0.21	-0.04	-0.05	-0.06
Interest & Investment Income	0.12	0.19	0.03	0	0.01	0.03
Currency Exchange Gain (Loss)	-0.06	0.1	-0.05	0.11	0.06	-
Other Non Operating Income (Expenses)	-0.3	0.05	-0.05	0.06	0.06	-0
EBT Excluding Unusual Items	-3.1	-5.8	-9.77	-6.99	-2.83	-7.34
Gain (Loss) on Sale of Investments	-	-	-	-0.43	-	-
Other Unusual Items	-0.17	0.03	-0.16	0.42	-0.11	0.04
Pretax Income	-3.26	-5.76	-9.94	-7	-2.94	-7.3
Income Tax Expense	-1.47	-1.47	-1.4	-1	0.01	0.02
Net Income	-1.8	-4.29	-8.53	-6	-2.95	-7.32
Net Income to Common	-1.8	-4.29	-8.53	-6	-2.95	-7.32
Shares Outstanding (Basic)	7	7	7	6	6	6
Shares Outstanding (Diluted)	7	7	7	6	6	6
Shares Change (YoY)	3.42%	1.73%	10.47%	0.79%	0.70%	1.34%
EPS (Basic)	-0.27	-0.65	-1.30	-1.01	-0.50	-1.25
EPS (Diluted)	-0.27	-0.65	-1.30	-1.01	-0.50	-1.25
Free Cash Flow	-2.85	-4.88	-8.2	-8.03	0.23	-6.51
Free Cash Flow Per Share	-0.42	-0.73	-1.25	-1.36	0.04	-1.12
Gross Margin	98.94%	98.56%	99.14%	98.88%	98.67%	98.79%
Operating Margin	-5.62%	-14.51%	-28.40%	-24.61%	-10.58%	-30.53%
Profit Margin	-4.20%	-10.96%	-25.52%	-20.71%	-10.71%	-30.56%
Free Cash Flow Margin	-6.65%	-12.46%	-24.52%	-27.72%	0.84%	-27.20%
EBITDA	-2.94	-5.3	-4.61	-3.48	0.31	-4.14
EBITDA Margin	-6.86%	-13.52%	-13.79%	-12.02%	1.11%	-17.30%
D&A For EBITDA	-0.53	0.39	4.89	3.65	3.22	3.17
EBIT	-2.41	-5.69	-9.5	-7.13	-2.91	-7.31
EBIT Margin	-5.62%	-14.51%	-28.40%	-24.61%	-10.58%	-30.53%

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