MSE:GHM Income Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	5.16	8.23	4.34	3.9	3.62
Revenue Growth (YoY)	-37.30%	89.87%	11.10%	7.76%	-11.64%
Cost of Revenue	1.23	2.56	0.93	0.77	0.67
Gross Profit	3.93	5.67	3.4	3.13	2.95
Selling, General & Admin	1.79	2.23	1.56	1.53	1.28
Operating Expenses	2.23	2.66	1.96	1.94	1.8
Operating Income	1.7	3.01	1.44	1.19	1.16
Interest Expense	-1.11	-1.13	-1.12	-1.11	-1.09
Interest & Investment Income	0.26	0.39	0.41	0.41	0.32
Earnings From Equity Investments	2.01	1.5	2.63	1.33	-0.89
Currency Exchange Gain (Loss)	-	-0	-0	-0	-0
Other Non Operating Income (Expenses)	-	-	-	-0	-
EBT Excluding Unusual Items	2.86	3.77	3.36	1.83	-0.5
Gain (Loss) on Sale of Investments	0	0	-0.02	-	0.01
Other Unusual Items	0	0.1	0.02	-	-
Pretax Income	2.86	3.86	3.37	1.83	-0.49
Income Tax Expense	0.44	0.44	0.46	0.27	0.29
Net Income	2.42	3.42	2.91	1.56	-0.78
Net Income to Common	2.42	3.42	2.91	1.56	-0.78
Net Income Growth	-29.25%	17.68%	86.65%	-	-
Shares Outstanding (Basic)	20	20	20	20	20
Shares Outstanding (Diluted)	20	20	20	20	20
EPS (Basic)	0.12	0.17	0.15	0.08	-0.04
EPS (Diluted)	0.12	0.17	0.15	0.08	-0.04
EPS Growth	-29.25%	17.68%	86.65%	-	-
Free Cash Flow	0.27	2.59	0.32	0.11	0.32
Free Cash Flow Per Share	0.01	0.13	0.02	0.01	0.02
Dividend Per Share	-	0.109	-	0.019	0.037
Dividend Growth	-	-	-	-48.00%	-
Gross Margin	76.15%	68.86%	78.45%	80.16%	81.58%
Operating Margin	32.96%	36.55%	33.20%	30.57%	32.01%
Profit Margin	46.91%	41.58%	67.08%	39.93%	-21.65%
Free Cash Flow Margin	5.19%	31.45%	7.41%	2.92%	8.95%
EBITDA	2	3.31	1.72	1.47	1.44
EBITDA Margin	38.83%	40.18%	39.68%	37.67%	39.63%
D&A For EBITDA	0.3	0.3	0.28	0.28	0.28
EBIT	1.7	3.01	1.44	1.19	1.16
EBIT Margin	32.96%	36.55%	33.20%	30.57%	32.01%
Effective Tax Rate	15.44%	11.42%	13.61%	14.68%	-