Admicom Oyj 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	37.74	35.57	34.32	31.61	24.86
Revenue Growth (YoY)	6.08%	3.65%	8.56%	27.19%	13.42%
Cost of Revenue	19.43	17.02	15.31	12.71	9.85
Gross Profit	18.3	18.55	19.01	18.9	15
Selling, General & Admin	2.68	2.74	3.04	2.37	1.66
Other Operating Expenses	3.43	3.74	3.17	2.42	1.48
Operating Expenses	6.43	6.66	6.37	5.23	3.53
Operating Income	11.87	11.89	12.64	13.67	11.47
Interest Expense	-0.08	-0.19	-0.21	-0.19	-0.05
Interest & Investment Income	0.02	0.11	0.02	0.01	0
Other Non Operating Income (Expenses)	0	0	0	0.01	0
EBT Excluding Unusual Items	11.81	11.81	12.45	13.5	11.43
Impairment of Goodwill	-4.3	-3.66	-3.82	-2.43	-1.1
Gain (Loss) on Sale of Investments	-	-	-	-0.44	-
Pretax Income	7.52	8.16	8.63	10.62	10.33
Income Tax Expense	2.2	2.26	2.25	2.59	2.27
Earnings From Continuing Operations	5.32	5.9	6.37	8.03	8.06
Minority Interest in Earnings	-0.01	-0.02	-0.06	-0.05	-0
Net Income	5.31	5.87	6.32	7.98	8.05
Net Income to Common	5.31	5.87	6.32	7.98	8.05
Net Income Growth	-9.64%	-7.01%	-20.79%	-0.98%	20.22%
Shares Outstanding (Basic)	5	5	5	5	5
Shares Outstanding (Diluted)	5	5	5	5	5
Shares Change (YoY)	0.79%	0.08%	-0.25%	1.24%	0.15%
EPS (Basic)	1.06	1.18	1.27	1.60	1.64
EPS (Diluted)	1.06	1.18	1.27	1.60	1.64
EPS Growth	-10.34%	-7.09%	-20.59%	-2.20%	20.05%
Free Cash Flow	7.88	8.63	9.98	11.19	11.17
Free Cash Flow Per Share	1.57	1.73	2.01	2.24	2.27
Dividend Per Share	0.320	0.650	0.700	1.300	1.500
Dividend Growth	-50.77%	-7.14%	-46.15%	-13.33%	64.83%
Gross Margin	48.50%	52.15%	55.39%	59.79%	60.35%
Operating Margin	31.46%	33.43%	36.83%	43.25%	46.15%
Profit Margin	14.07%	16.51%	18.40%	25.23%	32.40%
Free Cash Flow Margin	20.88%	24.26%	29.09%	35.39%	44.94%
EBITDA	16.27	15.73	16.62	14.56	11.86
EBITDA Margin	43.12%	44.21%	48.43%	46.05%	47.72%
D&A For EBITDA	4.4	3.83	3.98	0.89	0.39
EBIT	11.87	11.89	12.64	13.67	11.47
EBIT Margin	31.46%	33.43%	36.83%	43.25%	46.15%
Effective Tax Rate	29.27%	27.72%	26.13%	24.42%	22.01%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.