VIE:SWUT 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	112.35	117.79	132.58	127.59	105.89
Revenue Growth (YoY)	-4.62%	-11.15%	3.92%	20.49%	14.81%
Cost of Revenue	61.83	70.1	77.04	76.24	63.28
Gross Profit	50.52	47.7	55.54	51.35	42.61
Selling, General & Admin	25.71	23.73	21.83	18.55	15.8
Depreciation & Amortization Expenses	7.71	6.6	5.42	4.8	4.41
Other Operating Expenses	11	10.91	13.46	12.19	10.63
Total Operating Expenses	44.41	41.23	40.71	35.54	30.84
Operating Income	6.11	6.46	14.83	15.81	11.77
Interest Expense	-3.41	-3.82	-3.78	-1.53	-1.05
Other Non-Operating Income (Expense)	1.23	-1.55	0.72	-1.56	0.47
Total Non-Operating Income (Expense)	-2.19	-5.37	-3.07	-3.09	-0.59
Pretax Income	3.93	1.1	11.77	12.73	11.19
Provision for Income Taxes	0.84	-0.01	1.43	2.19	1.47
Net Income	3.09	1.1	10.34	10.53	9.72
Net Income to Common	3.09	1.1	10.34	10.53	9.72
Net Income Growth	179.80%	-89.32%	-1.87%	8.38%	43.31%
Shares Outstanding (Basic)	1	1	1	1	1
Shares Outstanding (Diluted)	1	1	1	1	1
EPS (Basic)	4.25	1.52	14.24	14.51	13.39
EPS (Diluted)	4.25	1.52	14.24	14.51	13.39
EPS Growth	179.60%	-89.33%	-1.86%	8.36%	43.36%
Free Cash Flow	6.05	-1.28	-7.47	-11.46	-1.6
Free Cash Flow Per Share	8.33	-1.77	-10.28	-15.79	-2.21
Dividends Per Share	1.300	0.400	3.300	2.900	3.200
Dividend Growth	225.00%	-87.88%	13.79%	-9.38%	100.00%
Gross Margin	44.97%	40.49%	41.89%	40.25%	40.24%
Operating Margin	5.44%	5.49%	11.19%	12.39%	11.12%
Profit Margin	2.75%	0.94%	7.80%	8.25%	9.18%
FCF Margin	5.38%	-1.09%	-5.63%	-8.99%	-1.51%
EBITDA	13.82	13.06	20.25	20.61	16.18
EBITDA Margin	12.30%	11.09%	15.27%	16.15%	15.28%
EBIT	6.11	6.46	14.83	15.81	11.77
EBIT Margin	5.44%	5.49%	11.19%	12.39%	11.12%
Effective Tax Rate	21.30%	-0.55%	12.15%	17.23%	13.14%