InTiCa Systems SE (LON:0J9S)

InTiCa Systems SE Income Statement

Financials in millions EUR. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	66.46	71.28	87.83	91.72	96.56	71.74
Revenue Growth (YoY)	-11.99%	-18.85%	-4.23%	-5.01%	34.59%	7.59%
Cost of Revenue	39.56	41.27	54.02	57.93	61.94	45.07
Gross Profit	26.9	30.01	33.81	33.79	34.62	26.67
Selling, General & Admin	16.95	18.48	20.16	18.25	15.84	11.82
Other Operating Expenses	3.54	4.58	7.39	8.09	10.15	7.24
Operating Expenses	27.04	29.68	33.7	32.33	31.82	24.65
Operating Income	-0.14	0.33	0.11	1.46	2.8	2.03
Interest Expense	-1.64	-1.87	-1.52	-0.62	-0.56	-0.57
Interest & Investment Income	-	-	0.01	-	-	-
Currency Exchange Gain (Loss)	-0.89	-0.89	0.27	0.92	0.64	-0.95
Other Non Operating Income (Expenses)	-1.24	-	-	-	-	-
EBT Excluding Unusual Items	-3.91	-2.42	-1.14	1.76	2.88	0.5
Asset Writedown	-	-	-0.11	-0.04	-0.05	-0.34
Pretax Income	-3.91	-2.42	-1.24	1.72	2.84	0.17
Income Tax Expense	-0.07	-0.11	-0.12	0.11	0.87	0.29
Net Income	-3.84	-2.31	-1.13	1.62	1.96	-0.12
Net Income to Common	-3.84	-2.31	-1.13	1.62	1.96	-0.12
Net Income Growth	-	-	-	-17.69%	-	-
Shares Outstanding (Basic)	4	4	4	4	4	4
Shares Outstanding (Diluted)	4	4	4	4	4	4
EPS (Basic)	-0.91	-0.55	-0.27	0.38	0.46	-0.03
EPS (Diluted)	-0.91	-0.55	-0.27	0.38	0.46	-0.03
EPS Growth	-	-	-	-17.69%	-	-
Free Cash Flow	3.88	4.27	-3.16	-0.25	0.27	4.64
Free Cash Flow Per Share	0.92	1.01	-0.75	-0.06	0.06	1.10
Gross Margin	40.47%	42.10%	38.49%	36.84%	35.86%	37.18%
Operating Margin	-0.22%	0.47%	0.12%	1.59%	2.90%	2.82%
Profit Margin	-5.78%	-3.24%	-1.28%	1.76%	2.03%	-0.16%
Free Cash Flow Margin	5.84%	5.98%	-3.60%	-0.27%	0.28%	6.47%
EBITDA	4.27	4.8	4.1	5.3	6.4	5.43
EBITDA Margin	6.42%	6.73%	4.67%	5.78%	6.63%	7.57%
D&A For EBITDA	4.41	4.47	4	3.84	3.6	3.41
EBIT	-0.14	0.33	0.11	1.46	2.8	2.03
EBIT Margin	-0.22%	0.47%	0.12%	1.59%	2.90%	2.82%
Effective Tax Rate	-	-	-	6.32%	30.79%	169.82%

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