MSE:MIA 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
Revenue	150.32	142.87	120.25	88.02	47.43	32.19
Revenue Growth (YoY)	14.71%	18.81%	36.62%	85.56%	47.36%	-67.89%
Cost of Revenue	26.35	25.03	18.45	13.3	11.13	12.86
Gross Profit	123.97	117.84	101.8	74.71	36.3	19.32
Selling, General & Admin	0.02	0.02	0.01	0.01	2.77	4.17
Other Operating Expenses	32.07	30.49	26.52	20.83	12.08	11.86
Operating Expenses	47.89	45.52	39.12	32.37	26.33	25.85
Operating Income	76.08	72.32	62.68	42.34	9.97	-6.53
Interest Expense	-2.16	-2.15	-2.17	-2.08	-2	-2.1
Interest & Investment Income	1.6	1.77	1.48	0.07	0.02	0.03
Currency Exchange Gain (Loss)	-0.04	-0.04	-0.02	-0	-0.01	-0.01
Other Non Operating Income (Expenses)	-0	-	-	-	-	-
EBT Excluding Unusual Items	75.49	71.9	61.97	40.33	7.97	-8.61
Gain (Loss) on Sale of Assets	0.28	0.28	0.28	0.28	0.28	0.28
Other Unusual Items	-	-	-	1.14	2.85	2.55
Pretax Income	75.77	72.19	62.25	41.75	11.11	-5.77
Income Tax Expense	27.07	25.85	21.94	2.88	4.14	-1.52
Net Income	48.71	46.34	40.3	38.87	6.97	-4.25
Net Income to Common	48.71	46.34	40.3	38.87	6.97	-4.25
Net Income Growth	8.54%	14.97%	3.70%	457.31%	-	-
Shares Outstanding (Basic)	136	135	135	135	135	135
Shares Outstanding (Diluted)	136	135	135	135	135	135
EPS (Basic)	0.36	0.34	0.30	0.29	0.05	-0.03
EPS (Diluted)	0.36	0.34	0.30	0.29	0.05	-0.03
EPS Growth	8.32%	14.97%	3.70%	457.31%	-	-
Free Cash Flow	25.52	26.61	27.62	37.59	2.44	-2.01
Free Cash Flow Per Share	0.19	0.20	0.20	0.28	0.02	-0.01
Dividend Per Share	0.277	0.277	0.150	0.120	-	-
Dividend Growth	68.94%	84.60%	25.00%	-	-	-
Gross Margin	82.47%	82.48%	84.66%	84.89%	76.53%	60.04%
Operating Margin	50.62%	50.62%	52.13%	48.11%	21.03%	-20.28%
Profit Margin	32.40%	32.44%	33.52%	44.16%	14.70%	-13.21%
Free Cash Flow Margin	16.98%	18.62%	22.97%	42.71%	5.14%	-6.25%
EBITDA	89.1	84.47	72.59	51.1	18.59	0.39
EBITDA Margin	59.27%	59.12%	60.37%	58.06%	39.19%	1.21%
D&A For EBITDA	13.01	12.14	9.91	8.76	8.61	6.92
EBIT	76.08	72.32	62.68	42.34	9.97	-6.53
EBIT Margin	50.62%	50.62%	52.12%	48.11%	21.03%	-20.28%
Effective Tax Rate	35.72%	35.81%	35.25%	6.91%	37.23%	-

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