FRA:HVB Income Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Operating Revenue	196.2	170.52	174.36	164.04	168.61
Other Revenue	0	-	-	-	-
Revenue	196.2	170.52	174.36	164.04	168.61
Revenue Growth (YoY)	15.06%	-2.20%	6.29%	-2.71%	-5.87%
Cost of Revenue	296.95	258.69	268.95	219.16	219.25
Gross Profit	-100.76	-88.17	-94.59	-55.12	-50.65
Selling, General & Admin	0.08	0.1	0.4	0.41	0.32
Other Operating Expenses	-31.16	-43.17	-41.77	-43.02	-21.17
Operating Expenses	-5.11	-16.74	-17.01	-20.92	2.8
Operating Income	-95.65	-71.43	-77.59	-34.2	-53.44
Interest Expense	-4.35	-3.33	-4.05	-1.49	-1.3
Interest & Investment Income	1.93	1.56	3.51	0.43	1.12
Earnings From Equity Investments	3.64	3.72	3.04	3.24	1.13
Other Non Operating Income (Expenses)	-	-	2.98	0.05	0.15
EBT Excluding Unusual Items	-94.42	-69.48	-72.11	-31.96	-52.34
Gain (Loss) on Sale of Investments	-0.94	-	-	-	3.59
Gain (Loss) on Sale of Assets	0.04	0.03	0.21	0.47	0.71
Asset Writedown	-	-	-	-0.89	-
Pretax Income	-93.62	-68.71	-68.4	-26.57	-43.47
Income Tax Expense	0	0	0	-0.12	0.21
Net Income	-93.62	-68.71	-68.4	-26.45	-43.68
Net Income to Common	-93.62	-68.71	-68.4	-26.45	-43.68
Shares Outstanding (Basic)	26	26	26	26	26
Shares Outstanding (Diluted)	26	26	26	26	26
EPS (Basic)	-3.55	-2.60	-2.59	-1.00	-1.65
EPS (Diluted)	-3.55	-2.60	-2.59	-1.00	-1.65
Free Cash Flow	-63.76	-46.83	-177.72	-74.72	-10.83
Free Cash Flow Per Share	-2.42	-1.77	-6.73	-2.83	-0.41
Dividend Per Share	-	0.051	0.051	0.051	-
Gross Margin	-51.35%	-51.71%	-54.25%	-33.60%	-30.04%
Operating Margin	-48.75%	-41.89%	-44.50%	-20.85%	-31.70%
Profit Margin	-47.72%	-40.29%	-39.23%	-16.13%	-25.91%
Free Cash Flow Margin	-32.50%	-27.46%	-101.93%	-45.55%	-6.42%
EBITDA	-71.82	-49.44	-55.66	-14.37	-31.79
EBITDA Margin	-36.61%	-28.99%	-31.92%	-8.76%	-18.85%
D&A For EBITDA	23.82	21.99	21.93	19.83	21.65
EBIT	-95.65	-71.43	-77.59	-34.2	-53.44
EBIT Margin	-48.75%	-41.89%	-44.50%	-20.85%	-31.70%

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