FRA:M3V Income Statement

Financials in millions EUR. Fiscal year is October - September.

Millions EUR. Fiscal year is Oct - Sep.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar '25 Mar 31, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022	Sep '21 Sep 30, 2021	Sep '20 Sep 30, 2020
Revenue	16.64	16.97	17.34	18.76	16.21	17.13
Revenue Growth (YoY)	-5.71%	-2.14%	-7.57%	15.71%	-5.35%	-5.21%
Cost of Revenue	10.71	10.54	10.34	10.17	9.29	9.18
Gross Profit	5.93	6.43	7	8.59	6.92	7.95
Selling, General & Admin	0.58	0.57	0.56	0.56	0.47	0.44
Other Operating Expenses	1.83	1.75	1.48	1.48	1.31	1.78
Operating Expenses	2.56	2.45	2.14	2.13	1.91	2.39
Operating Income	3.37	3.98	4.86	6.47	5.02	5.56
Interest Expense	-	-	-0	-	-	-0
Interest & Investment Income	0.12	0.15	0.11	-	0.16	0.3
Earnings From Equity Investments	-	-	-	0.18	-	-
Currency Exchange Gain (Loss)	-0.13	-0.5	-1.01	1.23	0.06	-0.37
Other Non Operating Income (Expenses)	1.05	1.05	1.07	-	-	-
EBT Excluding Unusual Items	4.42	4.69	5.03	7.88	5.24	5.49
Legal Settlements	-	-	-	-	-0.61	0.3
Pretax Income	4.42	4.69	5.03	7.88	4.63	5.79
Income Tax Expense	0.12	0.13	0.11	0.09	0.09	0.09
Net Income	4.3	4.56	4.92	7.79	4.55	5.7
Net Income to Common	4.3	4.56	4.92	7.79	4.55	5.7
Net Income Growth	-25.19%	-7.29%	-36.84%	71.35%	-20.31%	-29.33%
Shares Outstanding (Basic)	2	2	2	2	2	2
Shares Outstanding (Diluted)	2	2	2	2	2	2
EPS (Basic)	2.36	2.51	2.70	4.28	2.50	3.13
EPS (Diluted)	2.36	2.51	2.70	4.28	2.50	3.13
EPS Growth	-25.19%	-7.29%	-36.84%	71.35%	-20.31%	-29.33%
Free Cash Flow	-	2.84	5.77	4.72	9.08	2.79
Free Cash Flow Per Share	-	1.56	3.17	2.60	4.99	1.53
Dividend Per Share	1.130	1.130	0.950	-	-	-
Dividend Growth	18.95%	18.95%	-	-	-	-
Gross Margin	35.62%	37.91%	40.38%	45.80%	42.70%	46.42%
Operating Margin	20.25%	23.46%	28.05%	34.46%	30.94%	32.47%
Profit Margin	25.87%	26.87%	28.37%	41.52%	28.04%	33.30%
Free Cash Flow Margin	-	16.76%	33.30%	25.18%	56.00%	16.27%
EBITDA	3.52	4.11	4.96	6.56	5.14	5.73
EBITDA Margin	21.16%	24.25%	28.60%	34.96%	31.71%	33.45%
D&A For EBITDA	0.15	0.13	0.1	0.09	0.13	0.17
EBIT	3.37	3.98	4.86	6.47	5.02	5.56
EBIT Margin	20.25%	23.46%	28.05%	34.46%	30.94%	32.47%
Effective Tax Rate	2.65%	2.70%	2.27%	1.11%	1.84%	1.56%

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