LON:0M7V Income Statement

Financials in millions EUR. Fiscal year is July - June.

Millions EUR. Fiscal year is Jul - Jun.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021
Operating Revenue	230.62	176.56	195.8	169.34	94.03
Revenue	230.62	176.56	195.8	169.34	94.03
Revenue Growth (YoY)	30.61%	-9.82%	15.63%	80.09%	-32.81%
Cost of Revenue	86.8	78.54	80.02	67.69	45.51
Gross Profit	143.82	98.02	115.78	101.65	48.52
Selling, General & Admin	129.46	115.99	116.78	112.58	97.76
Amortization of Goodwill & Intangibles	41.2	41.23	38.74	43.33	47.1
Other Operating Expenses	23.41	17.55	18.91	19.96	3.23
Operating Expenses	203.25	183.26	182.59	184.14	156.36
Operating Income	-59.44	-85.24	-66.81	-82.5	-107.84
Interest Expense	-15.76	-21.8	-16.65	-12.77	-14.13
Interest & Investment Income	2.6	2.33	3.81	3.49	6.13
Other Non Operating Income (Expenses)	-0.27	3.47	0.9	-0.67	-0.9
EBT Excluding Unusual Items	-72.87	-101.23	-78.75	-92.45	-116.74
Gain (Loss) on Sale of Assets	111.01	74.16	81.23	57.72	87.86
Asset Writedown	-0.97	-3.71	-0.68	-6.8	-5.14
Pretax Income	37.18	-30.79	1.8	-41.53	-34.02
Income Tax Expense	2.73	0.57	-2.41	-6.52	-16.64
Net Income	34.44	-31.36	4.21	-35.02	-17.38
Net Income to Common	34.44	-31.36	4.21	-35.02	-17.38
Shares Outstanding (Basic)	23	23	23	23	23
Shares Outstanding (Diluted)	23	23	23	23	23
EPS (Basic)	1.50	-1.36	0.18	-1.52	-0.76
EPS (Diluted)	1.50	-1.36	0.18	-1.52	-0.76
Free Cash Flow	-23.08	-77.07	-46.76	-35.1	-85.7
Free Cash Flow Per Share	-1.00	-3.35	-2.03	-1.53	-3.73
Gross Margin	62.36%	55.52%	59.13%	60.02%	51.60%
Operating Margin	-25.77%	-48.27%	-34.12%	-48.72%	-114.68%
Profit Margin	14.94%	-17.76%	2.15%	-20.68%	-18.48%
Free Cash Flow Margin	-10.01%	-43.65%	-23.88%	-20.73%	-91.14%
EBITDA	-54.94	-81.84	-63.27	-78.83	-104.2
EBITDA Margin	-23.82%	-46.35%	-32.31%	-46.55%	-110.81%
D&A For EBITDA	4.49	3.4	3.54	3.67	3.64
EBIT	-59.44	-85.24	-66.81	-82.5	-107.84
EBIT Margin	-25.77%	-48.27%	-34.12%	-48.72%	-114.68%
Effective Tax Rate	7.35%	-	-	-	-
Revenue as Reported	230.62	176.56	195.8	169.34	94.03
Advertising Expenses	-	-	1.19	-	0.7

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