MUN:JTH0 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
Operating Revenue	82.37	78.15	72.65	65.92	60.28
Other Revenue	2.89	-	-	-	-
Revenue	85.25	78.15	72.65	65.92	60.28
Revenue Growth (YoY)	9.09%	7.56%	10.22%	9.36%	14.17%
Cost of Revenue	61.55	59.32	54.15	50.53	44.34
Gross Profit	23.7	18.83	18.51	15.39	15.94
Other Operating Expenses	15.91	12.35	11.02	8.37	8.38
Operating Expenses	19.84	16.07	14.61	11.95	12.02
Operating Income	3.86	2.76	3.9	3.43	3.92
Interest Expense	-1.13	-0.86	-0.76	-0.81	-0.87
Interest & Investment Income	-	2.41	1.27	1.02	0.8
Other Non Operating Income (Expenses)	0.18	0.23	0.31	1	-
EBT Excluding Unusual Items	2.9	4.53	4.73	4.64	3.85
Other Unusual Items	-	-1.66	-0.69	-0.47	-0.47
Pretax Income	2.9	2.86	4.04	4.17	3.37
Income Tax Expense	0.42	0.82	0.54	0.55	0.37
Net Income	2.48	2.05	3.49	3.62	3
Net Income to Common	2.48	2.05	3.49	3.62	3
Net Income Growth	21.15%	-41.38%	-3.60%	20.61%	-19.23%
Shares Outstanding (Basic)	-	2	2	2	2
Shares Outstanding (Diluted)	-	2	2	2	2
EPS (Basic)	-	1.05	1.79	1.86	1.54
EPS (Diluted)	-	1.05	1.79	1.86	1.54
EPS Growth	-	-41.38%	-3.60%	20.61%	-19.23%
Free Cash Flow	-14.33	-2.69	6.9	1.82	3.72
Free Cash Flow Per Share	-	-1.38	3.54	0.94	1.91
Dividend Per Share	-	-	0.540	0.280	0.231
Dividend Growth	-	-	92.86%	21.32%	-
Gross Margin	27.80%	24.09%	25.47%	23.34%	26.45%
Operating Margin	4.53%	3.53%	5.37%	5.21%	6.50%
Profit Margin	2.91%	2.62%	4.81%	5.50%	4.98%
Free Cash Flow Margin	-16.80%	-3.45%	9.50%	2.77%	6.17%
EBITDA	7.79	6.47	7.49	7.01	7.57
EBITDA Margin	9.13%	8.29%	10.31%	10.64%	12.55%
D&A For EBITDA	3.93	3.72	3.59	3.58	3.65
EBIT	3.86	2.76	3.9	3.43	3.92
EBIT Margin	4.53%	3.53%	5.37%	5.21%	6.50%
Effective Tax Rate	14.55%	28.52%	13.49%	13.11%	11.00%
Revenue as Reported	85.33	80.68	74.49	69.47	62.69