Europlasma Income Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '25 Jun 30, 2025	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
Operating Revenue	59.8	42.45	15.41	14.52	9.8	3.8
Other Revenue	0.34	0.37	0.04	0.37	1.43	2.79
Revenue	60.14	42.82	15.44	14.89	11.24	6.59
Revenue Growth (YoY)	152.06%	177.25%	3.71%	32.51%	70.64%	99.73%
Cost of Revenue	34.05	20.18	11.7	9.18	6.17	4.97
Gross Profit	26.1	22.63	3.75	5.71	5.07	1.62
Selling, General & Admin	45.83	34.23	17.89	17.57	14.54	11.39
Other Operating Expenses	-3.73	1.97	-1.33	-0.04	-0.2	0.09
Operating Expenses	54.04	48.93	23.39	21.71	16.55	12.37
Operating Income	-27.94	-26.29	-19.64	-16	-11.48	-10.75
Interest Expense	-8.49	-3.14	-3.58	-5.66	-6.27	-14.91
Interest & Investment Income	0.03	0.01	0.04	0.01	0	0.01
Earnings From Equity Investments	-	-	-	-	-0.45	-
Currency Exchange Gain (Loss)	-0.22	0.01	-	-0.01	0.07	0
Other Non Operating Income (Expenses)	-10.95	6.28	7.16	-1.99	0.12	-0.34
EBT Excluding Unusual Items	-47.58	-23.14	-16.02	-23.65	-18.02	-25.99
Asset Writedown	0.05	0.05	-0.18	-0.46	-0.1	-0.9
Other Unusual Items	-0.8	4.42	1.1	8.12	5.14	16.25
Pretax Income	-48.33	-18.66	-15.1	-15.99	-12.97	-10.64
Income Tax Expense	-2.13	-2.75	-0.36	-0.24	-0.3	-
Earnings From Continuing Operations	-46.2	-15.91	-14.75	-15.75	-12.68	-10.64
Minority Interest in Earnings	1.72	0.62	0	-0.17	0	0.76
Net Income	-44.48	-15.29	-14.74	-15.92	-12.67	-9.88
Net Income to Common	-44.48	-15.29	-14.74	-15.92	-12.67	-9.88
Free Cash Flow	-26.13	-12.4	-11.7	-8.04	-23.63	-16.89
Gross Margin	43.39%	52.86%	24.26%	38.36%	45.12%	24.59%
Operating Margin	-46.46%	-61.41%	-127.18%	-107.45%	-102.18%	-163.28%
Profit Margin	-73.96%	-35.71%	-95.47%	-106.94%	-112.78%	-150.04%
Free Cash Flow Margin	-43.45%	-28.96%	-75.76%	-54.01%	-210.32%	-256.43%
EBITDA	-16.05	-13.87	-14.82	-10.96	-10.2	-10.54
EBITDA Margin	-26.68%	-32.39%	-95.95%	-73.59%	-90.74%	-160.11%
D&A For EBITDA	11.9	12.42	4.82	5.04	1.29	0.21
EBIT	-27.94	-26.29	-19.64	-16	-11.48	-10.75
EBIT Margin	-46.46%	-61.41%	-127.18%	-107.45%	-102.18%	-163.28%

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