LPKFF 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	Sep '25 Sep 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	131.23	128.6	129.67	129.98	99.46	101.51
Other Revenue	3.52	3.28	3.27	1.63	0.86	0.43
Revenue	134.75	131.88	132.94	131.62	100.32	101.93
Revenue Growth (YoY)	0.61%	-0.80%	1.00%	31.20%	-1.58%	-29.64%
Cost of Revenue	44.58	42.9	42.2	43.24	29.56	31.83
Gross Profit	90.17	88.98	90.74	88.38	70.76	70.11
Selling, General & Admin	53.01	55.48	51.87	49.56	44.38	41.53
Other Operating Expenses	26.26	25.71	24.83	23.8	18.72	13.35
Operating Expenses	87.31	89.56	85.81	81.96	70.64	62.1
Operating Income	2.86	-0.59	4.93	6.42	0.12	8.01
Interest Expense	-1.66	-1.53	-0.62	-0.4	-0.25	-0.29
Interest & Investment Income	0	0	0.01	0.03	0.01	0.02
Currency Exchange Gain (Loss)	-0.75	-0.75	-0.67	0.06	-0.1	-0.61
Other Non Operating Income (Expenses)	0.03	0.03	0.03	0.04	0.05	0.07
EBT Excluding Unusual Items	0.48	-2.84	3.68	6.14	-0.17	7.21
Merger & Restructuring Charges	-1.7	-1.7	-0.6	-	-	-
Gain (Loss) on Sale of Assets	-	-	-	-	-	0.01
Other Unusual Items	0.33	0.33	-	-	-	0.06
Pretax Income	-0.76	-4.07	3.09	6.14	-0.17	7.31
Income Tax Expense	0.25	0.44	1.33	4.75	-0.06	1.96
Net Income	-1.01	-4.51	1.75	1.39	-0.11	5.34
Net Income to Common	-1.01	-4.51	1.75	1.39	-0.11	5.34
Net Income Growth	-	-	26.37%	-	-	-59.37%
Shares Outstanding (Basic)	22	24	24	24	24	24
Shares Outstanding (Diluted)	22	24	24	24	24	24
Shares Change (YoY)	-11.11%	-	-	-	-	-
EPS (Basic)	-0.05	-0.18	0.07	0.06	-0.00	0.22
EPS (Diluted)	-0.05	-0.18	0.07	0.06	-0.00	0.22
EPS Growth	-	-	23.54%	-	-	-59.37%
Free Cash Flow	4.08	6.64	-5.14	6.37	4.68	-0.8
Free Cash Flow Per Share	0.19	0.27	-0.21	0.26	0.19	-0.03
Dividend Per Share	-	-	-	-	-	0.100
Gross Margin	66.92%	67.47%	68.26%	67.15%	70.54%	68.78%
Operating Margin	2.12%	-0.45%	3.71%	4.88%	0.12%	7.86%
Profit Margin	-0.75%	-3.42%	1.32%	1.05%	-0.11%	5.24%
Free Cash Flow Margin	3.03%	5.04%	-3.86%	4.84%	4.66%	-0.79%
EBITDA	6.18	2.86	8.88	9.95	3.37	11.36
EBITDA Margin	4.58%	2.17%	6.68%	7.56%	3.36%	11.14%
D&A For EBITDA	3.32	3.44	3.95	3.52	3.25	3.35
EBIT	2.86	-0.59	4.93	6.42	0.12	8.01
EBIT Margin	2.12%	-0.45%	3.71%	4.88%	0.12%	7.86%
Effective Tax Rate	-	-	43.14%	77.40%	-	26.87%

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.