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	112.54	116.58	130.86	121.97	102.88
Revenue Growth (YoY)	-3.47%	-10.91%	7.29%	18.55%	15.24%
Cost of Revenue	62.58	69.57	75.65	71.15	61.08
Gross Profit	49.96	47.01	55.21	50.82	41.8
Selling, General & Admin	25.71	23.73	21.83	18.55	15.8
Other Operating Expenses	10.8	10.53	13.11	11.7	10.1
Operating Expenses	44.22	40.86	40.36	35.04	30.31
Operating Income	5.74	6.15	14.85	15.78	11.5
Interest Expense	-3.41	-3.82	-3.78	-1.53	-1.05
Interest & Investment Income	0.04	0.04	0.03	0.02	0.02
Currency Exchange Gain (Loss)	0.93	-1.54	0.48	-1.44	-0.14
EBT Excluding Unusual Items	3.3	0.83	11.57	12.82	10.34
Gain (Loss) on Sale of Investments	0.25	-0.05	0.21	-0.14	0.58
Gain (Loss) on Sale of Assets	0.14	0.14	0.05	0.05	0.27
Asset Writedown	0.23	0.18	-0.07	-0.01	0.01
Pretax Income	3.93	1.1	11.77	12.73	11.19
Income Tax Expense	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	179.80%	-89.32%	-1.87%	8.38%	43.31%
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
Dividend 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	44.39%	40.33%	42.19%	41.67%	40.63%
Operating Margin	5.10%	5.28%	11.35%	12.93%	11.18%
Profit Margin	2.74%	0.95%	7.90%	8.63%	9.45%
Free Cash Flow Margin	5.37%	-1.10%	-5.71%	-9.40%	-1.56%
EBITDA	13.45	12.75	20.27	20.57	15.91
EBITDA Margin	11.95%	10.94%	15.49%	16.87%	15.46%
D&A For EBITDA	7.71	6.6	5.42	4.8	4.41
EBIT	5.74	6.15	14.85	15.78	11.5
EBIT Margin	5.10%	5.28%	11.35%	12.93%	11.18%
Effective Tax Rate	21.30%	-	12.16%	17.23%	13.14%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.