MSE:MIA 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	156.97	142.87	120.25	88.02	47.43
Revenue Growth (YoY)	9.87%	18.81%	36.62%	85.56%	47.36%
Cost of Revenue	27.41	25.03	18.45	13.3	11.13
Gross Profit	129.56	117.84	101.8	74.71	36.3
Selling, General & Admin	0.01	0.02	0.01	0.01	2.77
Other Operating Expenses	34.78	30.49	26.52	20.83	12.08
Operating Expenses	51.81	45.52	39.12	32.37	26.33
Operating Income	77.74	72.32	62.68	42.34	9.97
Interest Expense	-2.09	-2.15	-2.17	-2.08	-2
Interest & Investment Income	1.05	1.77	1.48	0.07	0.02
Currency Exchange Gain (Loss)	-0.02	-0.04	-0.02	-0	-0.01
EBT Excluding Unusual Items	76.69	71.9	61.97	40.33	7.97
Gain (Loss) on Sale of Assets	0.28	0.28	0.28	0.28	0.28
Other Unusual Items	-	-	-	1.14	2.85
Pretax Income	76.97	72.19	62.25	41.75	11.11
Income Tax Expense	27.15	25.85	21.94	2.88	4.14
Net Income	49.82	46.34	40.3	38.87	6.97
Net Income to Common	49.82	46.34	40.3	38.87	6.97
Net Income Growth	7.51%	14.97%	3.70%	457.31%	-
Shares Outstanding (Basic)	135	135	135	135	135
Shares Outstanding (Diluted)	135	135	135	135	135
Shares Change (YoY)	-0.04%	-	-	-	-
EPS (Basic)	0.37	0.34	0.30	0.29	0.05
EPS (Diluted)	0.37	0.34	0.30	0.29	0.05
EPS Growth	7.55%	14.97%	3.70%	457.31%	-
Free Cash Flow	-6.03	26.61	27.62	37.59	2.44
Free Cash Flow Per Share	-0.04	0.20	0.20	0.28	0.02
Dividend Per Share	0.292	0.180	0.150	0.120	-
Dividend Growth	62.39%	20.00%	25.00%	-	-
Gross Margin	82.54%	82.48%	84.66%	84.89%	76.53%
Operating Margin	49.53%	50.62%	52.13%	48.11%	21.03%
Profit Margin	31.74%	32.44%	33.52%	44.16%	14.70%
Free Cash Flow Margin	-3.84%	18.62%	22.97%	42.71%	5.14%
EBITDA	92.4	84.47	72.59	51.1	18.59
EBITDA Margin	58.86%	59.12%	60.37%	58.06%	39.19%
D&A For EBITDA	14.65	12.14	9.91	8.76	8.61
EBIT	77.74	72.32	62.68	42.34	9.97
EBIT Margin	49.53%	50.62%	52.12%	48.11%	21.03%
Effective Tax Rate	35.28%	35.81%	35.25%	6.91%	37.23%

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