Euroapi 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	875.3	911.9	1,013	976.6	892.8	944.6
Other Revenue	7.5	7.3	5.7	4.3	-	-
Revenue	882.8	919.2	1,019	980.9	892.8	944.6
Revenue Growth (YoY)	-9.11%	-9.79%	3.87%	9.87%	-5.48%	3.15%
Cost of Revenue	761.8	776.8	854.3	804	783.7	854.1
Gross Profit	121	142.4	164.6	176.9	109.1	90.5
Selling, General & Admin	120.9	129.7	133.7	129.4	90.3	70.5
Research & Development	22.1	25.8	29.6	21.8	17	19.9
Other Operating Expenses	-4.7	-	-	-	2.5	0.8
Operating Expenses	138.3	155.5	163.3	151.2	109.8	91.2
Operating Income	-17.3	-13.1	1.3	25.7	-0.7	-0.7
Interest Expense	-10.5	-17.6	-7.8	-1.7	-1	-1
Interest & Investment Income	3.4	6	0.8	0.1	0.2	1
Currency Exchange Gain (Loss)	3.3	2.3	1.9	-1.1	1.1	1.3
Other Non Operating Income (Expenses)	-5.4	-5.3	-0.2	8.1	0.1	-0.2
EBT Excluding Unusual Items	-26.5	-27.7	-4	31.1	-0.3	0.4
Merger & Restructuring Charges	-83.7	-93.1	-12.3	-6.1	-4.5	-2.4
Asset Writedown	-17.9	-18.8	-226.4	-21.8	-8.9	-9.8
Legal Settlements	-	-	-	-	-0.9	-
Pretax Income	-128.1	-139.6	-242.7	3.2	-14.6	-11.8
Income Tax Expense	-3.8	-9	-53	18.2	-6.5	-5.5
Net Income	-124.3	-130.6	-189.7	-15	-8.1	-6.3
Net Income to Common	-124.3	-130.6	-189.7	-15	-8.1	-6.3
Shares Outstanding (Basic)	95	95	94	94	90	90
Shares Outstanding (Diluted)	95	95	94	94	90	90
Shares Change (YoY)	0.27%	0.32%	0.53%	4.11%	-	0.11%
EPS (Basic)	-1.31	-1.38	-2.01	-0.16	-0.09	-0.07
EPS (Diluted)	-1.31	-1.38	-2.02	-0.16	-0.09	-0.07
Free Cash Flow	5.8	35.1	-146.7	-61.6	-40.2	8.4
Free Cash Flow Per Share	0.06	0.37	-1.56	-0.66	-0.45	0.09
Gross Margin	13.71%	15.49%	16.16%	18.03%	12.22%	9.58%
Operating Margin	-1.96%	-1.43%	0.13%	2.62%	-0.08%	-0.07%
Profit Margin	-14.08%	-14.21%	-18.62%	-1.53%	-0.91%	-0.67%
Free Cash Flow Margin	0.66%	3.82%	-14.40%	-6.28%	-4.50%	0.89%
EBITDA	34.1	48.3	304.2	120.2	66.4	56.1
EBITDA Margin	3.86%	5.25%	29.86%	12.25%	7.44%	5.94%
D&A For EBITDA	51.4	61.4	302.9	94.5	67.1	56.8
EBIT	-17.3	-13.1	1.3	25.7	-0.7	-0.7
EBIT Margin	-1.96%	-1.43%	0.13%	2.62%	-0.08%	-0.07%
Effective Tax Rate	-	-	-	568.75%	-	-

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