Cibox Inter@ctive (LON:0O66)

Splunk Income Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	9.74	4.76	12.13	16.04	14.51
Revenue Growth (YoY)	104.64%	-60.77%	-24.39%	10.56%	106.58%
Cost of Revenue	9.81	5.54	12.29	14.58	12.58
Gross Profit	-0.07	-0.78	-0.16	1.46	1.93
Selling, General & Admin	1.41	1.02	1.4	1.38	1.06
Other Operating Expenses	0.01	0.02	-0.04	-0.05	0.14
Operating Expenses	2.08	1.21	1.54	1.5	1.45
Operating Income	-2.15	-2	-1.69	-0.04	0.48
Interest Expense	-0.07	-0.65	-0.31	-0.22	-0.32
Interest & Investment Income	-	0.12	0	0.01	0.16
EBT Excluding Unusual Items	-2.21	-2.52	-2	-0.25	0.32
Gain (Loss) on Sale of Investments	0.17	-	-	-	-
Other Unusual Items	-0.35	-0.16	-0.05	-0.06	0.42
Pretax Income	-2.4	-2.68	-2.05	-0.31	0.74
Net Income	-2.4	-2.68	-2.05	-0.31	0.74
Net Income to Common	-2.4	-2.68	-2.05	-0.31	0.74
Net Income Growth	-	-	-	-	12300.00%
Shares Outstanding (Basic)	266	268	102	103	124
Shares Outstanding (Diluted)	266	268	102	103	124
Shares Change (YoY)	-0.67%	161.75%	-0.63%	-16.93%	15.67%
EPS (Basic)	-0.01	-0.01	-0.02	-0.00	0.01
EPS (Diluted)	-0.01	-0.01	-0.02	-0.00	0.01
EPS Growth	-	-	-	-	10809.09%
Free Cash Flow	-1.96	-1.02	-1.57	-0.93	-0.73
Free Cash Flow Per Share	-0.01	-0.00	-0.01	-0.01	-0.01
Gross Margin	-0.69%	-16.43%	-1.28%	9.12%	13.32%
Operating Margin	-22.05%	-41.92%	-13.95%	-0.23%	3.34%
Profit Margin	-24.59%	-56.29%	-16.88%	-1.93%	5.13%
Free Cash Flow Margin	-20.08%	-21.50%	-12.94%	-5.80%	-5.00%
EBITDA	-1.84	-1.86	-1.51	0.12	0.64
EBITDA Margin	-18.91%	-39.02%	-12.45%	0.76%	4.39%
D&A For EBITDA	0.31	0.14	0.18	0.16	0.15
EBIT	-2.15	-2	-1.69	-0.04	0.48
EBIT Margin	-22.05%	-41.92%	-13.95%	-0.23%	3.34%
Revenue as Reported	9.77	4.79	12.22	16.16	14.52

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