FRA:MAK 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
Operating Revenue	116.17	114	102.31	106.7	111.44	114.3
Revenue	116.17	114	102.31	106.7	111.44	114.3
Revenue Growth (YoY)	6.87%	11.43%	-4.12%	-4.25%	-2.50%	-8.14%
Cost of Revenue	91.97	91.67	94.39	90.27	82.66	86.79
Gross Profit	24.21	22.33	7.91	16.43	28.78	27.51
Selling, General & Admin	-	-	-	0.25	0.29	0.4
Other Operating Expenses	15.99	13.77	7.43	15.32	16.27	15.27
Operating Expenses	27.97	26.32	17.17	26.58	27.67	27.26
Operating Income	-3.76	-3.99	-9.26	-10.14	1.11	0.26
Interest Expense	-8.49	-8.43	-7.55	-5.78	-6.01	-7.24
Interest & Investment Income	0.24	0.38	0.16	0.05	0.08	0.08
Other Non Operating Income (Expenses)	1.7	1.71	3.97	0.79	2.65	1.29
EBT Excluding Unusual Items	-10.31	-10.33	-12.69	-15.08	-2.17	-5.61
Pretax Income	-10.31	-10.33	-12.69	-15.08	-2.17	-5.61
Income Tax Expense	3.22	2.88	1.67	1.25	0.52	1.85
Earnings From Continuing Operations	-13.53	-13.21	-14.36	-16.33	-2.69	-7.46
Minority Interest in Earnings	0.11	0.06	0.11	2.25	0.13	-2.17
Net Income	-13.42	-13.16	-14.26	-14.08	-2.56	-9.62
Net Income to Common	-13.42	-13.16	-14.26	-14.08	-2.56	-9.62
Shares Outstanding (Basic)	21	21	21	21	21	21
Shares Outstanding (Diluted)	21	21	21	21	21	21
EPS (Basic)	-0.63	-0.63	-0.68	-0.67	-0.12	-0.46
EPS (Diluted)	-0.63	-0.63	-0.68	-0.67	-0.12	-0.46
Free Cash Flow	9.8	13.86	-1.44	2.33	15.33	11.46
Free Cash Flow Per Share	0.46	0.66	-0.07	0.11	0.73	0.55
Gross Margin	20.84%	19.59%	7.74%	15.40%	25.83%	24.07%
Operating Margin	-3.24%	-3.50%	-9.05%	-9.51%	1.00%	0.23%
Profit Margin	-11.55%	-11.54%	-13.94%	-13.19%	-2.30%	-8.42%
Free Cash Flow Margin	8.43%	12.16%	-1.41%	2.19%	13.76%	10.02%
EBITDA	-1.13	-0.77	-6.06	-6.95	4.25	3.47
EBITDA Margin	-0.97%	-0.68%	-5.92%	-6.52%	3.81%	3.04%
D&A For EBITDA	2.64	3.22	3.2	3.19	3.14	3.21
EBIT	-3.76	-3.99	-9.26	-10.14	1.11	0.26
EBIT Margin	-3.24%	-3.50%	-9.05%	-9.51%	1.00%	0.23%
Revenue as Reported	126.73	123.46	114.94	114.29	119.65	118.23

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