Hepsor AS 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	35.41	38.4	41.14	12.87	14.96
Revenue Growth (YoY)	-7.77%	-6.66%	219.62%	-13.98%	-61.41%
Cost of Revenue	29.78	31.64	34.07	11.1	11.9
Gross Profit	5.64	6.76	7.07	1.77	3.06
Selling, General & Admin	3.16	2.73	2.08	1.56	1.21
Other Operating Expenses	-0.89	-0.3	-0.04	-0	-0.03
Operating Expenses	2.28	2.43	2.03	1.56	1.18
Operating Income	3.36	4.33	5.03	0.22	1.88
Interest Expense	-2.51	-2.47	-1.92	-0.72	-0.43
Interest & Investment Income	0.48	0.22	0.19	0.21	0.19
Earnings From Equity Investments	-	-	-0.55	1.09	-0
Currency Exchange Gain (Loss)	-0.04	-	-	-	-
Other Non Operating Income (Expenses)	0.1	0.09	-0.26	0.09	0.06
EBT Excluding Unusual Items	1.39	2.18	2.5	0.88	1.69
Gain (Loss) on Sale of Assets	-	-	0.98	0.02	-
Other Unusual Items	-	-	-	0.44	-
Pretax Income	1.39	2.18	3.48	1.34	1.69
Income Tax Expense	0.35	0.04	-	0.01	-0.04
Earnings From Continuing Operations	1.04	2.13	3.48	1.33	1.73
Minority Interest in Earnings	-0.64	-1.71	-2.3	0.07	-1.76
Net Income	0.4	0.42	1.19	1.4	-0.02
Net Income to Common	0.4	0.42	1.19	1.4	-0.02
Net Income Growth	-5.67%	-64.30%	-15.12%	-	-
Shares Outstanding (Basic)	4	4	4	4	3
Shares Outstanding (Diluted)	4	4	4	4	3
Shares Change (YoY)	3.50%	-	-	23.39%	4.14%
EPS (Basic)	0.10	0.11	0.31	0.36	-0.01
EPS (Diluted)	0.10	0.11	0.31	0.36	-0.01
EPS Growth	-8.87%	-64.30%	-14.61%	-	-
Free Cash Flow	14.28	8.89	-0.52	-28.71	-9.44
Free Cash Flow Per Share	3.58	2.31	-0.14	-7.45	-3.02
Dividend Per Share	-	0.260	-	-	-
Gross Margin	15.92%	17.61%	17.18%	13.78%	20.45%
Operating Margin	9.49%	11.28%	12.24%	1.69%	12.57%
Profit Margin	1.13%	1.10%	2.88%	10.85%	-0.15%
Free Cash Flow Margin	40.31%	23.14%	-1.27%	-223.09%	-63.06%
EBITDA	3.46	4.37	5.07	0.25	1.92
EBITDA Margin	9.76%	11.37%	12.34%	1.97%	12.81%
D&A For EBITDA	0.1	0.03	0.04	0.04	0.04
EBIT	3.36	4.33	5.03	0.22	1.88
EBIT Margin	9.49%	11.28%	12.24%	1.69%	12.57%
Effective Tax Rate	25.04%	1.88%	-	0.45%	-

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.