HAM:LOU 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
Revenue	489.97	369.75	313.48	324.8	67.01
Revenue Growth (YoY)	32.51%	17.95%	-3.48%	384.69%	102.81%
Cost of Revenue	414.21	306.55	253.43	263.62	74.45
Gross Profit	75.75	63.21	60.05	61.18	-7.44
Selling, General & Admin	71.27	70.76	61.68	54.54	28.51
Other Operating Expenses	-11.01	0.79	-1.91	2.61	-1.1
Operating Expenses	60.26	71.56	59.77	57.15	27.41
Operating Income	15.5	-8.35	0.28	4.03	-34.85
Interest Expense	-11.59	-8.78	-7.02	-5.17	-4.52
Interest & Investment Income	1.86	1.72	0.71	0.27	0.09
Earnings From Equity Investments	0.17	-0.16	0.2	-0.08	-0.15
Currency Exchange Gain (Loss)	-0.14	0.21	0.22	-0.38	0.5
Other Non Operating Income (Expenses)	-	-1.26	-0.8	-0.17	-0.48
EBT Excluding Unusual Items	5.8	-16.61	-6.4	-1.5	-39.4
Merger & Restructuring Charges	-	-	-	-	-0.6
Gain (Loss) on Sale of Investments	-	-0.63	-0.19	-0.43	-1.03
Other Unusual Items	-	2.6	8.7	15.1	24.5
Pretax Income	5.8	-11.23	6.41	13.97	7.14
Income Tax Expense	5.96	1.72	4.96	4.06	3.54
Earnings From Continuing Operations	-0.16	-12.96	1.45	9.9	3.6
Net Income to Company	-0.16	-12.96	1.45	9.9	3.6
Minority Interest in Earnings	-3	-0.76	-3.54	-4.68	-1.35
Net Income	-3.16	-13.72	-2.09	5.22	2.25
Net Income to Common	-3.16	-13.72	-2.09	5.22	2.25
Net Income Growth	-	-	-	132.69%	-
Shares Outstanding (Basic)	22	22	22	22	21
Shares Outstanding (Diluted)	22	22	22	22	21
Shares Change (YoY)	0.64%	-	-	3.16%	6.63%
EPS (Basic)	-0.15	-0.64	-0.10	0.24	0.11
EPS (Diluted)	-0.15	-0.64	-0.10	0.24	0.11
EPS Growth	-	-	-	125.57%	-
Free Cash Flow	36.39	42.89	26.43	-31.7	93.2
Free Cash Flow Per Share	1.68	1.99	1.22	-1.47	4.45
Gross Margin	15.46%	17.09%	19.16%	18.84%	-11.10%
Operating Margin	3.16%	-2.26%	0.09%	1.24%	-52.00%
Profit Margin	-0.65%	-3.71%	-0.67%	1.61%	3.35%
Free Cash Flow Margin	7.43%	11.60%	8.43%	-9.76%	139.08%
EBITDA	32.08	1.83	6.7	9.48	-30.77
EBITDA Margin	6.55%	0.50%	2.14%	2.92%	-45.91%
D&A For EBITDA	16.59	10.18	6.41	5.45	4.08
EBIT	15.5	-8.35	0.28	4.03	-34.85
EBIT Margin	3.16%	-2.26%	0.09%	1.24%	-52.00%
Effective Tax Rate	102.77%	-	77.41%	29.10%	49.62%
Revenue as Reported	-	-	-	-	90.68

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