EKINOPS 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
Revenue	117.37	117.67	129.1	127.62	103.57	92.8
Revenue Growth (YoY)	1.56%	-8.85%	1.16%	23.22%	11.60%	-0.72%
Cost of Revenue	53.14	53.16	61.78	60	47.1	41.68
Gross Profit	64.23	64.51	67.31	67.62	56.46	51.12
Selling, General & Admin	35.9	35.88	37.99	33.27	28.8	25.7
Research & Development	21.46	22.18	24.27	25.1	24.26	21.92
Other Operating Expenses	2.04	1.09	1.43	0.46	0.41	-0.18
Operating Expenses	59.41	59.15	63.68	58.84	53.48	47.44
Operating Income	4.83	5.36	3.64	8.79	2.98	3.68
Interest Expense	-1.38	-1.51	-1.02	-0.34	-0.41	-0.53
Currency Exchange Gain (Loss)	0.25	-0.31	0.14	2.13	0.68	-0.77
Other Non Operating Income (Expenses)	-1.77	0.56	0.61	-0.57	-0.07	-0.05
EBT Excluding Unusual Items	1.94	4.11	3.36	10.02	3.18	2.34
Merger & Restructuring Charges	-10.36	-10.36	-	-	-	-0.36
Other Unusual Items	-	-	-	-	0.4	-
Pretax Income	-8.42	-6.25	3.36	10.02	3.58	1.97
Income Tax Expense	0.55	0.7	-0.27	-2	-1.59	-1.2
Earnings From Continuing Operations	-8.97	-6.95	3.63	12.02	5.17	3.17
Net Income	-8.97	-6.95	3.63	12.02	5.17	3.17
Net Income to Common	-8.97	-6.95	3.63	12.02	5.17	3.17
Net Income Growth	-	-	-69.82%	132.62%	62.87%	100.44%
Shares Outstanding (Basic)	27	27	27	26	26	25
Shares Outstanding (Diluted)	27	27	27	27	26	26
Shares Change (YoY)	0.76%	0.43%	1.50%	1.10%	2.62%	7.95%
EPS (Basic)	-0.33	-0.26	0.14	0.46	0.20	0.13
EPS (Diluted)	-0.35	-0.26	0.13	0.45	0.20	0.12
EPS Growth	-	-	-71.11%	125.00%	66.67%	73.66%
Free Cash Flow	11.62	10.86	5.5	2.22	7.46	2.92
Free Cash Flow Per Share	0.43	0.40	0.20	0.08	0.28	0.11
Gross Margin	54.73%	54.83%	52.14%	52.99%	54.52%	55.08%
Operating Margin	4.11%	4.56%	2.82%	6.88%	2.88%	3.97%
Profit Margin	-7.64%	-5.91%	2.81%	9.42%	4.99%	3.42%
Free Cash Flow Margin	9.90%	9.23%	4.26%	1.74%	7.20%	3.15%
EBITDA	8.22	9.64	8.21	12.43	6.08	6.35
EBITDA Margin	7.00%	8.20%	6.36%	9.74%	5.87%	6.84%
D&A For EBITDA	3.39	4.28	4.57	3.65	3.1	2.67
EBIT	4.83	5.36	3.64	8.79	2.98	3.68
EBIT Margin	4.11%	4.56%	2.82%	6.88%	2.88%	3.97%
Advertising Expenses	-	0.52	0.7	0.4	0.09	0.24

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