Lindbergh 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	29	23.54	15.84	22.27	13.51	8.99
Other Revenue	0.4	0.48	0.27	0.36	0.06	0.09
Revenue	29.4	24.02	16.12	22.63	13.57	9.08
Revenue Growth (YoY)	119.55%	49.04%	-28.79%	66.72%	49.47%	11.27%
Cost of Revenue	23.5	19.05	12.22	19.41	11.17	6.94
Gross Profit	5.9	4.97	3.89	3.22	2.41	2.14
Amortization of Goodwill & Intangibles	0.36	0.32	0.23	0.2	0.1	0.02
Other Operating Expenses	0.98	0.79	0.6	0.51	0.4	0.36
Operating Expenses	3.15	2.75	2.22	2	1.45	1.01
Operating Income	2.75	2.21	1.67	1.22	0.95	1.13
Interest Expense	-0.08	-0.07	-0.06	-0.06	-0.05	-0.03
Interest & Investment Income	0	0	0	0	0	0
Other Non Operating Income (Expenses)	-0.11	-0.05	-0.06	-0.01	-0.03	-0.04
EBT Excluding Unusual Items	2.56	2.09	1.55	1.15	0.87	1.06
Gain (Loss) on Sale of Assets	-0	-	-0	-0	-	-
Asset Writedown	-0.01	-0.01	-	-	-0.02	-
Other Unusual Items	0.04	0.05	0.07	0.08	0.08	-
Pretax Income	2.59	2.13	1.62	1.23	0.93	1.06
Income Tax Expense	0.67	0.51	0.38	0.35	0.22	0.26
Earnings From Continuing Operations	1.91	1.62	1.24	0.87	0.71	0.8
Earnings From Discontinued Operations	-1.63	-1.6	-0.06	-	-	-
Net Income to Company	0.28	0.02	1.18	0.87	0.71	0.8
Minority Interest in Earnings	0.28	0.31	-0.02	0	0.09	-
Net Income	0.56	0.33	1.16	0.88	0.8	0.8
Net Income to Common	0.56	0.33	1.16	0.88	0.8	0.8
Net Income Growth	-54.94%	-71.73%	32.50%	8.92%	0.36%	43.31%
Shares Outstanding (Basic)	10	10	8	8	8	-
Shares Outstanding (Diluted)	10	10	8	8	8	-
Shares Change (YoY)	-	14.63%	-	-	-	-
EPS (Basic)	0.06	0.03	0.14	0.10	0.09	-
EPS (Diluted)	0.06	0.03	0.14	0.10	0.09	-
EPS Growth	-	-75.34%	32.50%	8.92%	-	-
Free Cash Flow	3.1	1.1	2.04	1.06	1.03	2.17
Free Cash Flow Per Share	0.33	0.11	0.24	0.13	0.12	-
Gross Margin	20.06%	20.68%	24.15%	14.25%	17.72%	23.56%
Operating Margin	9.35%	9.21%	10.39%	5.39%	7.03%	12.40%
Profit Margin	1.92%	1.36%	7.20%	3.87%	5.92%	8.82%
Free Cash Flow Margin	10.56%	4.57%	12.68%	4.70%	7.59%	23.94%
EBITDA	3.4	2.86	2.5	1.71	2	1.77
EBITDA Margin	11.55%	11.89%	15.50%	7.56%	14.76%	19.52%
D&A For EBITDA	0.65	0.64	0.82	0.49	1.05	0.65
EBIT	2.75	2.21	1.67	1.22	0.95	1.13
EBIT Margin	9.35%	9.21%	10.39%	5.39%	7.03%	12.40%
Effective Tax Rate	26.06%	24.06%	23.49%	28.66%	23.54%	24.48%
Revenue as Reported	29.51	24.13	16.18	22.71	13.65	9.08

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