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	75.07	30.74	31.44	31.77	10.97
Gross Profit	30.02	11.89	-2.39	-1	6.66
Selling, General & Admin	23.21	8.28	4.53	3.5	2.69
Other Operating Expenses	-0.95	-1.25	-4.84	-10.74	-2.5
Operating Expenses	28.67	11.29	3.92	-3.53	2.4
Operating Income	1.35	0.6	-6.31	2.53	4.25
Interest Expense	-0.18	-0.36	-0.65	-1.57	-1.13
Interest & Investment Income	0.4	0.71	0.98	0.36	0.01
Other Non Operating Income (Expenses)	-0.26	0.16	-0.29	-0.74	-0.13
EBT Excluding Unusual Items	1.31	1.1	-6.28	0.58	3.01
Gain (Loss) on Sale of Investments	-	-	-	0.99	-
Gain (Loss) on Sale of Assets	-	-	-0.07	-	-
Pretax Income	1.31	1.1	-6.35	1.57	3.01
Net Income	1.31	1.1	-6.35	1.57	3.01
Net Income to Common	1.31	1.1	-6.35	1.57	3.01
Net Income Growth	18.57%	-	-	-47.97%	-39.78%
Shares Outstanding (Basic)	14	14	14	14	-
Shares Outstanding (Diluted)	14	14	14	14	-
EPS (Basic)	0.09	0.08	-0.44	0.11	-
EPS (Diluted)	0.09	0.08	-0.44	0.11	-
EPS Growth	18.57%	-	-	-	-
Gross Margin	28.56%	27.89%	-8.24%	-3.26%	37.77%
Operating Margin	1.29%	1.40%	-21.72%	8.22%	24.14%
Profit Margin	1.25%	2.59%	-21.86%	5.09%	17.08%
EBITDA	7.76	5.41	-2.61	6.25	6.5
EBITDA Margin	7.39%	12.70%	-8.99%	20.32%	36.85%
D&A For EBITDA	6.41	4.82	3.7	3.72	2.24
EBIT	1.35	0.6	-6.31	2.53	4.25
EBIT Margin	1.29%	1.40%	-21.72%	8.22%	24.14%