TextMagic 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
Operating Revenue	13.55	15.18	14.97	13.83	4.62
Other Revenue	0.14	0.18	0.09	0.31	0
Revenue	13.69	15.35	15.06	14.14	4.62
Revenue Growth (YoY)	-10.79%	1.91%	6.53%	205.86%	-
Cost of Revenue	7.38	7.31	6.94	6.44	1.85
Gross Profit	6.32	8.04	8.13	7.7	2.77
Selling, General & Admin	0.71	0.94	0.11	-	0.39
Other Operating Expenses	0.81	0.97	1.77	1.46	0.66
Operating Expenses	7.03	6.25	5.56	4.97	2.86
Operating Income	-0.72	1.79	2.57	2.73	-0.09
Interest & Investment Income	0.09	0.26	0.18	-	-
Currency Exchange Gain (Loss)	0.11	0.01	-0.01	-0.22	-0.05
Pretax Income	-0.52	2.06	2.75	2.51	-0.14
Income Tax Expense	0.37	0.01	0.01	0.01	0
Earnings From Continuing Operations	-0.9	2.05	2.74	2.5	-0.14
Earnings From Discontinued Operations	-1.06	-	-23.39	-0.19	-
Net Income	-1.95	2.05	-20.66	2.31	-0.14
Net Income to Common	-1.95	2.05	-20.66	2.31	-0.14
Shares Outstanding (Basic)	9	9	9	9	9
Shares Outstanding (Diluted)	9	9	9	9	9
Shares Change (YoY)	1.29%	-	-	-	-
EPS (Basic)	-0.23	0.24	-2.43	0.27	-0.02
EPS (Diluted)	-0.23	0.24	-2.43	0.27	-0.02
Free Cash Flow	4.2	5.82	6.11	6.45	1.2
Free Cash Flow Per Share	0.49	0.69	0.72	0.76	0.14
Dividend Per Share	0.150	0.150	-	-	-
Gross Margin	46.12%	52.39%	53.95%	54.45%	59.99%
Operating Margin	-5.24%	11.68%	17.06%	19.30%	-1.95%
Profit Margin	-14.24%	13.38%	-137.14%	16.34%	-3.05%
Free Cash Flow Margin	30.67%	37.91%	40.56%	45.59%	25.89%
EBITDA	0.11	2.18	2.91	3.05	0.02
EBITDA Margin	0.82%	14.21%	19.32%	21.56%	0.32%
D&A For EBITDA	0.83	0.39	0.34	0.32	0.11
EBIT	-0.72	1.79	2.57	2.73	-0.09
EBIT Margin	-5.24%	11.68%	17.06%	19.30%	-1.95%
Effective Tax Rate	-	0.39%	0.36%	0.32%	-

Source: S&P Capital IQ. Standard template. Financial Sources.