LON:0NWK Income Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2015 - 2019
Period Ending	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	2015 - 2019
Operating Revenue	1.79	1.8	1.44	4.06	1.78	Upgrade
Revenue	1.79	1.8	1.44	4.06	1.78	Upgrade
Revenue Growth (YoY)	-0.39%	24.74%	-64.48%	128.72%	-58.59%	Upgrade
Cost of Revenue	0.51	0.53	0.51	0.37	0.35	Upgrade
Gross Profit	1.28	1.27	0.93	3.69	1.43	Upgrade
Selling, General & Admin	13.95	19.57	18.02	8.12	8.15	Upgrade
Other Operating Expenses	0.56	0.27	0.03	0.69	0.48	Upgrade
Operating Expenses	17.77	20.32	18.04	9.28	9.24	Upgrade
Operating Income	-16.49	-19.05	-17.11	-5.58	-7.81	Upgrade
Interest Expense	-0.31	-0.21	-2.19	-0.85	-0.96	Upgrade
Interest & Investment Income	0.48	0.17	0.14	0.01	0	Upgrade
Earnings From Equity Investments	-8.02	-	-	-	-	Upgrade
Other Non Operating Income (Expenses)	0	-0	-0.5	0.15	0.61	Upgrade
EBT Excluding Unusual Items	-24.34	-19.09	-19.67	-6.28	-8.16	Upgrade
Other Unusual Items	0.79	-1.23	0.39	0.44	10.01	Upgrade
Pretax Income	-23.55	-20.33	-19.28	-5.84	1.85	Upgrade
Income Tax Expense	0.38	0.02	0.29	0.1	0.76	Upgrade
Net Income	-23.93	-20.34	-19.56	-5.94	1.09	Upgrade
Net Income to Common	-23.93	-20.34	-19.56	-5.94	1.09	Upgrade
Shares Outstanding (Basic)	154	135	106	88	73	Upgrade
Shares Outstanding (Diluted)	154	135	106	88	75	Upgrade
Shares Change (YoY)	13.81%	27.86%	19.88%	17.03%	23.61%	Upgrade
EPS (Basic)	-0.16	-0.15	-0.18	-0.07	0.01	Upgrade
EPS (Diluted)	-0.16	-0.15	-0.18	-0.07	0.01	Upgrade
Free Cash Flow	-12.78	-17.57	-9.93	-8.71	-4.8	Upgrade
Free Cash Flow Per Share	-0.08	-0.13	-0.09	-0.10	-0.06	Upgrade
Gross Margin	71.39%	70.39%	64.38%	90.94%	80.46%	Upgrade
Operating Margin	-919.69%	-1058.50%	-1185.93%	-137.42%	-439.98%	Upgrade
Profit Margin	-1334.69%	-1130.22%	-1355.65%	-146.16%	61.32%	Upgrade
Free Cash Flow Margin	-712.72%	-976.33%	-688.22%	-214.45%	-270.10%	Upgrade
EBITDA	-3.9	-18.92	-17.04	-5.54	-7.69	Upgrade
EBITDA Margin	-217.29%	-	-	-136.26%	-	Upgrade
D&A For EBITDA	12.59	0.14	0.08	0.05	0.12	Upgrade
EBIT	-16.49	-19.05	-17.11	-5.58	-7.81	Upgrade
EBIT Margin	-	-	-	-137.42%	-	Upgrade
Effective Tax Rate	-	-	-	-	41.01%	Upgrade
Revenue as Reported	-	-	-	-	1.78	Upgrade

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