Euroapi 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
Operating Revenue	848.2	911.9	1,013	976.6	892.8
Other Revenue	4.4	7.3	5.7	4.3	-
Revenue	852.6	919.2	1,019	980.9	892.8
Revenue Growth (YoY)	-7.25%	-9.79%	3.87%	9.87%	-5.48%
Cost of Revenue	707.7	776.8	854.3	804	783.7
Gross Profit	144.9	142.4	164.6	176.9	109.1
Selling, General & Admin	115.8	129.7	133.7	129.4	90.3
Research & Development	27.3	25.8	29.6	21.8	17
Other Operating Expenses	-6.2	-	-	-	2.5
Operating Expenses	136.9	155.5	163.3	151.2	109.8
Operating Income	8	-13.1	1.3	25.7	-0.7
Interest Expense	-11.7	-17.6	-7.8	-1.7	-1
Interest & Investment Income	4.2	6	0.8	0.1	0.2
Currency Exchange Gain (Loss)	-	2.3	1.9	-1.1	1.1
Other Non Operating Income (Expenses)	-0.1	-5.3	-0.2	8.1	0.1
EBT Excluding Unusual Items	0.4	-27.7	-4	31.1	-0.3
Merger & Restructuring Charges	-60.9	-93.1	-12.3	-6.1	-4.5
Asset Writedown	-77.8	-18.8	-226.4	-21.8	-8.9
Legal Settlements	-	-	-	-	-0.9
Pretax Income	-138.3	-139.6	-242.7	3.2	-14.6
Income Tax Expense	72.9	-9	-53	18.2	-6.5
Net Income	-211.2	-130.6	-189.7	-15	-8.1
Net Income to Common	-211.2	-130.6	-189.7	-15	-8.1
Shares Outstanding (Basic)	95	95	94	94	90
Shares Outstanding (Diluted)	95	95	94	94	90
Shares Change (YoY)	0.42%	0.32%	0.53%	4.11%	-
EPS (Basic)	-2.23	-1.38	-2.01	-0.16	-0.09
EPS (Diluted)	-2.23	-1.38	-2.02	-0.16	-0.09
Free Cash Flow	50	35.1	-146.7	-61.6	-40.2
Free Cash Flow Per Share	0.53	0.37	-1.56	-0.66	-0.45
Gross Margin	16.99%	15.49%	16.16%	18.03%	12.22%
Operating Margin	0.94%	-1.43%	0.13%	2.62%	-0.08%
Profit Margin	-24.77%	-14.21%	-18.62%	-1.53%	-0.91%
Free Cash Flow Margin	5.86%	3.82%	-14.40%	-6.28%	-4.50%
EBITDA	70.7	48.3	304.2	120.2	66.4
EBITDA Margin	8.29%	5.25%	29.86%	12.25%	7.44%
D&A For EBITDA	62.7	61.4	302.9	94.5	67.1
EBIT	8	-13.1	1.3	25.7	-0.7
EBIT Margin	0.94%	-1.43%	0.13%	2.62%	-0.08%
Effective Tax Rate	-	-	-	568.75%	-

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