FRA:TR61 Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	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	23.27	19.1	3.12	6.58	8.68
Revenue Growth (YoY)	21.82%	513.19%	-52.63%	-24.27%	-75.88%
Cost of Revenue	18.85	14.95	1.05	4.8	4.44
Gross Profit	4.42	4.15	2.06	1.78	4.25
Selling, General & Admin	0.5	0.45	0.42	1.22	1.29
Other Operating Expenses	1.09	0.84	2.41	1.5	0.97
Operating Expenses	1.59	1.29	2.83	2.72	2.26
Operating Income	2.83	2.86	-0.77	-0.95	1.99
Interest Expense	-0.05	-0.03	-0.01	-0.01	-0.01
Interest & Investment Income	-	-	-	-	0.11
Currency Exchange Gain (Loss)	-0.2	-0.49	-1.08	0.78	-1.59
Other Non Operating Income (Expenses)	-0	-0.01	-0.13	-0.21	-0.28
EBT Excluding Unusual Items	2.58	2.34	-1.99	-0.39	0.21
Gain (Loss) on Sale of Assets	-	-0.14	-0.01	-0.02	-0.06
Asset Writedown	0.64	-0.02	-0.45	-0.07	0.56
Pretax Income	3.21	2.18	-2.45	-0.48	0.7
Income Tax Expense	-0.21	0.01	0.13	-0.61	0.38
Earnings From Continuing Operations	3.43	2.17	-2.58	0.12	0.33
Minority Interest in Earnings	-0.03	-0.01	0.01	-0	-
Net Income	3.4	2.16	-2.57	0.12	0.33
Net Income to Common	3.4	2.16	-2.57	0.12	0.33
Net Income Growth	57.27%	-	-	-62.58%	-88.37%
Shares Outstanding (Basic)	51	51	51	51	51
Shares Outstanding (Diluted)	51	51	51	51	51
EPS (Basic)	0.07	0.04	-0.05	0.00	0.01
EPS (Diluted)	0.07	0.04	-0.05	0.00	0.01
EPS Growth	57.27%	-	-	-62.58%	-88.38%
Free Cash Flow	0.19	0.07	1.8	0.32	-1.27
Free Cash Flow Per Share	0.00	0.00	0.04	0.01	-0.03
Gross Margin	18.99%	21.74%	66.23%	27.05%	48.93%
Operating Margin	12.17%	14.99%	-24.56%	-14.37%	22.88%
Profit Margin	14.60%	11.31%	-82.63%	1.85%	3.75%
Free Cash Flow Margin	0.83%	0.34%	57.78%	4.90%	-14.66%
EBITDA	2.88	2.94	-0.75	-0.76	2.25
EBITDA Margin	12.38%	15.39%	-24.04%	-11.50%	25.86%
D&A For EBITDA	0.05	0.08	0.02	0.19	0.26
EBIT	2.83	2.86	-0.77	-0.95	1.99
EBIT Margin	12.17%	14.99%	-24.56%	-14.37%	22.88%
Effective Tax Rate	-	0.46%	-	-	53.63%
Advertising Expenses	0	0	0	0.04	0.07

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