Exasol AG (FRA:EXL)

Exasol AG Income Statement

Financials in millions EUR. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	41.66	39.63	35.14	33.19	29.7	25.52
Revenue Growth (YoY)	13.18%	12.76%	5.89%	11.75%	16.38%	8.89%
Cost of Revenue	29.25	28.87	32.27	31.97	42.48	40.52
Gross Profit	12.41	10.76	2.88	1.22	-12.78	-15
Other Operating Expenses	9.22	8.88	8.58	13.49	13.21	9.26
Operating Expenses	11.16	11.03	11.21	16.25	16.03	13.43
Operating Income	1.25	-0.27	-8.33	-15.03	-28.81	-28.43
Interest Expense	-0.01	-0.01	-0.01	-0.09	-0.01	-0.21
Interest & Investment Income	0.45	0.37	0.12	0.01	0.05	0
Currency Exchange Gain (Loss)	0.08	0.09	0.01	0.09	0.31	-0.03
EBT Excluding Unusual Items	1.77	0.18	-8.21	-15.02	-28.46	-28.67
Other Unusual Items	-	-	-	-	-	-5.67
Pretax Income	1.77	0.18	-8.21	-15.02	-28.46	-34.34
Income Tax Expense	-0.1	-0.05	0.01	-0.01	0.84	-0.01
Net Income	1.87	0.23	-8.22	-15.01	-29.3	-34.33
Net Income to Common	1.87	0.23	-8.22	-15.01	-29.3	-34.33
Shares Outstanding (Basic)	-	27	27	24	24	24
Shares Outstanding (Diluted)	-	27	27	24	24	24
Shares Change (YoY)	-	-	10.12%	1.25%	-	57.35%
EPS (Basic)	-	0.01	-0.31	-0.62	-1.23	-1.44
EPS (Diluted)	-	0.01	-0.31	-0.62	-1.23	-1.44
Free Cash Flow	2.06	1.2	-6.39	-14.55	-37.09	-11.7
Free Cash Flow Per Share	-	0.04	-0.24	-0.60	-1.56	-0.49
Gross Margin	29.79%	27.15%	8.19%	3.68%	-43.04%	-58.78%
Operating Margin	3.00%	-0.69%	-23.71%	-45.29%	-97.02%	-111.40%
Profit Margin	4.48%	0.58%	-23.38%	-45.24%	-98.64%	-134.51%
Free Cash Flow Margin	4.95%	3.04%	-18.19%	-43.84%	-124.88%	-45.85%
EBITDA	1.75	0.43	-5.7	-12.27	-25.99	-24.27
EBITDA Margin	4.20%	1.09%	-16.22%	-36.97%	-87.50%	-95.08%
D&A For EBITDA	0.5	0.71	2.63	2.76	2.83	4.16
EBIT	1.25	-0.27	-8.33	-15.03	-28.81	-28.43
EBIT Margin	3.00%	-0.69%	-23.71%	-45.29%	-97.02%	-111.40%

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