Erlebnis Akademie AG 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	Sep '25 Sep 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	24.95	25.2	23.91	22.6	14.81	15.18
Revenue Growth (YoY)	3.07%	5.36%	5.82%	52.60%	-2.46%	-9.29%
Cost of Revenue	2.43	2.68	2.67	2.3	1.29	1.11
Gross Profit	22.52	22.51	21.24	20.3	13.52	14.07
Selling, General & Admin	9.91	10.44	10.41	9.41	6.94	5.27
Other Operating Expenses	6.77	6.83	6.4	5.67	4.53	3.22
Operating Expenses	21.98	23.02	22.93	20.59	15.81	12.44
Operating Income	0.53	-0.51	-1.69	-0.29	-2.29	1.63
Interest Expense	-1.43	-1.4	-1.48	-1.3	-0.72	-0.64
Interest & Investment Income	-	0.1	0.09	0.06	0.05	0.05
Earnings From Equity Investments	0.46	0.46	0.49	0.52	0.18	0.13
Currency Exchange Gain (Loss)	-0.04	-0.04	-	-	-	-
Other Non Operating Income (Expenses)	0.09	0.09	0.96	0.12	4.65	-
EBT Excluding Unusual Items	-0.38	-1.29	-1.64	-0.89	1.87	1.16
Gain (Loss) on Sale of Investments	0.41	0.41	-	-	-	-
Pretax Income	0.02	-0.88	-1.64	-0.89	1.87	1.16
Income Tax Expense	0.63	0.72	-0.36	-0.18	0.36	0.39
Earnings From Continuing Operations	-0.61	-1.6	-1.27	-0.71	1.51	0.77
Minority Interest in Earnings	-0.28	-0.47	-0.57	-0.32	-0.2	-0.36
Net Income	-0.89	-2.08	-1.84	-1.02	1.31	0.41
Net Income to Common	-0.89	-2.08	-1.84	-1.02	1.31	0.41
Net Income Growth	-	-	-	-	217.72%	-64.11%
Shares Outstanding (Basic)	3	3	3	2	2	2
Shares Outstanding (Diluted)	3	3	3	2	2	2
Shares Change (YoY)	-	0.24%	3.22%	0.64%	20.00%	-
EPS (Basic)	-0.35	-0.82	-0.73	-0.42	0.54	0.20
EPS (Diluted)	-0.35	-0.82	-0.73	-0.42	0.54	0.20
EPS Growth	-	-	-	-	164.76%	-64.11%
Free Cash Flow	4.11	4.22	3.35	-6.23	-15.52	-5.7
Free Cash Flow Per Share	1.63	1.67	1.33	-2.55	-6.40	-2.82
Gross Margin	90.25%	89.36%	88.81%	89.84%	91.32%	92.70%
Operating Margin	2.14%	-2.01%	-7.05%	-1.28%	-15.47%	10.75%
Profit Margin	-3.55%	-8.24%	-7.69%	-4.54%	8.83%	2.71%
Free Cash Flow Margin	16.48%	16.73%	14.00%	-27.55%	-104.82%	-37.54%
EBITDA	5.83	5.24	4.43	5.22	2.04	5.58
EBITDA Margin	23.37%	20.82%	18.52%	23.09%	13.81%	36.78%
D&A For EBITDA	5.3	5.75	6.12	5.51	4.34	3.95
EBIT	0.53	-0.51	-1.69	-0.29	-2.29	1.63
EBIT Margin	2.14%	-2.01%	-7.05%	-1.28%	-15.47%	10.75%
Effective Tax Rate	2665.41%	-	-	-	19.43%	33.81%
Revenue as Reported	25.9	25.94	25.3	23.45	19.43	16.28

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