DEA Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Year	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013 - 2012
Revenue	287.23	293.61	274.86	245.08	221.72	160.59	130.67	104.62	71.38	6.32	Upgrade
Revenue Growth (YoY)	-2.17%	6.82%	12.15%	10.53%	38.07%	22.90%	24.90%	46.57%	1028.68%	57.86%	Upgrade
Cost of Revenue	102.43	97.68	87.12	75.56	71.92	48.22	38.64	30.97	20.32	0	Upgrade
Gross Profit	184.8	195.93	187.74	169.52	149.8	112.37	92.04	73.64	51.06	6.32	Upgrade
Selling, General & Admin	27.12	24.79	23.52	20.63	20.18	14.82	12.9	12.29	8.89	9.94	Upgrade
Other Operating Expenses	92.95	99.62	93.21	95.89	94.18	67.98	56.37	47.68	37.44	0	Upgrade
Operating Expenses	120.07	124.41	116.73	116.52	114.36	82.81	69.27	59.97	46.33	9.94	Upgrade
Operating Income	64.73	71.52	71.01	53	35.44	29.56	22.77	13.67	4.72	-3.61	Upgrade
Interest Expense / Income	49.17	47.38	38.63	35.48	33.46	22.9	17.07	8.18	4.97	0	Upgrade
Other Expense / Income	-3.24	-7.34	2.32	5.56	-5.23	0.96	1.25	1.53	1.04	-6.01	Upgrade
Pretax Income	18.8	31.47	30.06	11.96	7.21	5.7	4.45	3.96	-1.28	2.4	Upgrade
Net Income	18.8	31.47	30.06	11.96	7.21	5.7	4.45	3.96	-1.28	2.4	Upgrade
Net Income Growth	-40.26%	4.71%	151.30%	65.96%	26.35%	28.24%	12.24%	-	-	-	Upgrade
Shares Outstanding (Basic)	94	91	84	78	69	54	40	31	21	24	Upgrade
Shares Outstanding (Diluted)	95	91	85	79	69	55	42	32	21	-	Upgrade
Shares Change	3.97%	7.48%	7.40%	13.85%	25.99%	32.16%	28.39%	51.06%	-11.33%	-	Upgrade
EPS (Basic)	0.19	0.34	0.35	0.15	0.10	0.09	0.11	0.13	-0.06	-	Upgrade
EPS (Diluted)	0.19	0.34	0.35	0.15	0.10	0.08	0.10	0.12	-0.06	-	Upgrade
EPS Growth	-44.12%	-2.86%	133.33%	50.00%	25.00%	-20.00%	-16.67%	-	-	-	Upgrade
Free Cash Flow	5.1	199.7	-113.13	-144.98	-300.03	-403.96	-346.64	-122.9	-140.69	-22.4	Upgrade
Free Cash Flow Per Share	0.05	2.20	-1.35	-1.85	-4.36	-7.55	-8.75	-4.01	-6.57	-0.93	Upgrade
Dividend Per Share	1.060	1.060	1.050	1.040	1.040	1.040	1.000	0.920	0.540	-	Upgrade
Dividend Growth	0%	0.95%	0.96%	0%	0%	4.00%	8.70%	70.37%	-	-	Upgrade
Gross Margin	64.34%	66.73%	68.30%	69.17%	67.56%	69.97%	70.43%	70.39%	71.53%	100.00%	Upgrade
Operating Margin	22.54%	24.36%	25.84%	21.63%	15.98%	18.41%	17.43%	13.07%	6.62%	-57.12%	Upgrade
Profit Margin	6.55%	10.72%	10.94%	4.88%	3.25%	3.55%	3.40%	3.79%	-1.80%	37.89%	Upgrade
Free Cash Flow Margin	1.78%	68.02%	-41.16%	-59.16%	-135.32%	-251.55%	-265.28%	-117.48%	-197.11%	-354.14%	Upgrade
EBITDA	159.27	177.11	159.96	141.24	133.11	95.01	76.39	58.02	36.58	2.4	Upgrade
EBITDA Margin	55.45%	60.32%	58.20%	57.63%	60.03%	59.16%	58.46%	55.46%	51.24%	37.89%	Upgrade
Depreciation & Amortization	91.29	98.25	91.27	93.8	92.44	66.4	54.87	45.88	32.89	0	Upgrade
EBIT	67.97	78.85	68.69	47.44	40.67	28.61	21.52	12.14	3.69	2.4	Upgrade
EBIT Margin	23.67%	26.86%	24.99%	19.36%	18.34%	17.81%	16.47%	11.60%	5.17%	37.89%	Upgrade

Source: Financials are provided by Nasdaq Data Link and sourced from the audited annual (10-K) and quarterly (10-Q) reports submitted to the Securities and Exchange Commission (SEC).