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	37.91	35.57	34.34	31.63	24.92
Revenue Growth (YoY)	6.56%	3.59%	8.58%	26.91%	13.69%
Cost of Revenue	1.54	1.42	1.56	1.49	1.4
Gross Profit	36.36	34.15	32.77	30.14	23.53
Selling, General & Admin	18.89	16.6	14.94	12.18	9.01
Depreciation & Amortization Expenses	4.61	3.83	3.98	3.33	1.49
Other Operating Expenses	5.29	5.45	5.03	3.84	2.65
Total Operating Expenses	28.79	25.88	23.96	19.35	13.15
Operating Income	7.57	8.23	8.82	10.81	10.37
Interest Income	0.02	0.11	0.02	0.01	0
Interest Expense	-0.08	-0.19	-0.21	-0.19	-0.05
Total Non-Operating Income (Expense)	-0.06	-0.08	-0.19	-0.19	-0.04
Pretax Income	7.52	8.16	8.63	10.62	10.33
Provision for Income Taxes	2.2	2.26	2.25	2.59	2.27
Net Income	5.31	5.87	6.32	7.98	8.05
Minority Interest in Earnings	0.01	0.02	0.06	0.05	0
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)	0.59%	0.08%	-0.24%	1.20%	0.18%
EPS (Basic)	1.06	1.18	1.27	1.60	1.63
EPS (Diluted)	1.06	1.18	1.27	1.60	1.63
EPS Growth	-10.17%	-7.09%	-20.63%	-1.84%	19.85%
Free Cash Flow	7.88	-1.46	9.98	11.19	11.17
Free Cash Flow Growth	-	-	-10.77%	0.17%	50.46%
Free Cash Flow Per Share	-	-	-	2.24	2.27
Dividends 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	95.93%	96.01%	95.44%	95.29%	94.40%
Operating Margin	19.98%	23.15%	25.69%	34.18%	41.63%
Profit Margin	14.02%	16.57%	18.56%	25.38%	32.33%
FCF Margin	20.78%	-4.09%	29.07%	35.38%	44.82%
EBITDA	12.19	8.23	12.8	14.11	11.86
EBITDA Margin	32.15%	23.15%	37.27%	44.63%	47.60%
EBIT	7.57	8.23	8.82	10.81	10.37
EBIT Margin	19.98%	23.15%	25.69%	34.18%	41.63%
Effective Tax Rate	29.27%	27.72%	26.13%	24.42%	22.01%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.