IRES Income Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Year	2023	2022	2021	2020	2019	2018 - 2014
Revenue	87.85	84.86	79.74	74.74	62.1	Upgrade
Revenue Growth (YoY)	3.53%	6.41%	6.69%	20.37%	22.70%	Upgrade
Cost of Revenue	19.94	19.5	16.7	14.97	11.56	Upgrade
Gross Profit	67.91	65.36	63.04	59.78	50.54	Upgrade
Selling, General & Admin	11.75	11.03	11.05	11.84	8.31	Upgrade
Other Operating Expenses	0	0.65	0.8	0.85	0.27	Upgrade
Operating Expenses	12.44	11.68	11.84	12.69	8.58	Upgrade
Operating Income	-84.01	11.9	87.92	70.61	98.19	Upgrade
Interest Expense	29.63	18.05	15.01	13.06	12.04	Upgrade
Other Expense / Income	0.85	5.71	5.37	-0.71	-12.04	Upgrade
Pretax Income	-114.49	-11.86	67.55	58.26	86.28	Upgrade
Income Tax	1.52	-0.04	20.38	12.35	11.91	Upgrade
Net Income	-116.01	-11.82	47.17	45.92	86.28	Upgrade
Net Income Growth	-	-	2.73%	-46.78%	-27.97%	Upgrade
Shares Outstanding (Basic)	530	530	527	522	479	Upgrade
Shares Outstanding (Diluted)	530	530	528	524	482	Upgrade
Shares Change	-0.07%	0.35%	0.76%	8.85%	11.66%	Upgrade
EPS (Basic)	-0.22	-0.02	0.09	0.09	0.18	Upgrade
EPS (Diluted)	-0.22	-0.02	0.09	0.09	0.18	Upgrade
EPS Growth	-	-	1.94%	-51.33%	-35.71%	Upgrade
Free Cash Flow	57	46.54	53.08	48.4	43.9	Upgrade
Free Cash Flow Per Share	0.11	0.09	0.10	0.09	0.09	Upgrade
Gross Margin	77.30%	77.03%	79.05%	79.97%	81.38%	Upgrade
Operating Margin	-95.62%	14.02%	110.26%	94.47%	158.13%	Upgrade
Profit Margin	-132.05%	-13.93%	59.15%	61.43%	138.95%	Upgrade
Free Cash Flow Margin	64.88%	54.85%	66.56%	64.75%	70.69%	Upgrade
Effective Tax Rate	-	-	30.17%	21.19%	13.80%	Upgrade
EBITDA	-83.47	12.44	88.44	71.14	98.22	Upgrade
EBITDA Margin	-95.01%	14.65%	110.91%	95.17%	158.18%	Upgrade
Depreciation & Amortization	0.54	0.54	0.52	0.53	0.03	Upgrade
EBIT	-84.01	11.9	87.92	70.61	98.19	Upgrade
EBIT Margin	-95.62%	14.02%	110.26%	94.47%	158.13%	Upgrade

Sources: The data provider is Financial Modeling Prep and the numbers are sourced from SEC filings.