HARDWARIO a.s. Income Statement

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

Millions CZK. 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	105.09	42.62	29.05	30.76	17.62
Revenue Growth (YoY)	146.57%	46.73%	-5.58%	74.56%	-11.75%
Cost of Revenue	86.58	31.71	44.82	38.69	13.56
Gross Profit	18.51	10.91	-15.77	-7.93	4.07
Selling, General & Admin	23.21	8.28	4.53	3.5	2.69
Depreciation & Amortization Expenses	6.41	4.82	3.7	3.72	2.24
Other Operating Expenses	-9.7	-21.58	1.75	-12.51	-5.45
Total Operating Expenses	19.92	-8.49	9.98	-5.3	-0.51
Operating Income	-1.41	19.4	-25.75	-2.63	4.58
Interest Income	0.4	0.71	0.98	0.36	0.01
Interest Expense	-0.18	-0.36	-0.65	-1.57	-1.13
Other Non-Operating Income (Expense)	-0.26	0.16	-0.29	0.25	-0.13
Total Non-Operating Income (Expense)	-0.04	0.51	0.03	-0.96	-1.24
Pretax Income	-1.45	19.91	-25.72	-3.6	3.34
Net Income	-1.45	19.91	-25.72	-3.6	3.34
Net Income to Common	-1.45	19.91	-6.35	1.57	3.01
Net Income Growth	-	-	-	-47.97%	-39.78%
Shares Outstanding (Basic)	11	11	11	11	10
Shares Outstanding (Diluted)	11	11	11	11	10
Shares Change (YoY)	-	-	-	14.79%	-
EPS (Basic)	-0.13	1.73	-0.55	0.14	0.30
EPS (Diluted)	-0.13	1.73	-0.55	0.14	0.30
EPS Growth	-	-	-	-54.68%	-39.80%
Gross Margin	17.61%	25.60%	-54.30%	-25.77%	23.07%
Operating Margin	-1.34%	45.52%	-88.66%	-8.56%	25.99%
Profit Margin	-1.38%	46.71%	-88.55%	-11.69%	18.93%
EBITDA	-1.41	19.4	-25.75	-2.63	4.58
EBIT	-1.41	19.4	-25.75	-2.63	4.58
EBIT Margin	-1.34%	45.52%	-88.66%	-8.56%	25.99%