EUBG Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2015 - 2019
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	2015 - 2019
Revenue	4.4	5.27	6.24	3.51	5.64	9.19	Upgrade
Revenue Growth (YoY)	-24.55%	-15.46%	77.87%	-37.78%	-38.64%	899.75%	Upgrade
Cost of Revenue	0.62	0.69	0.47	0.66	1.83	0.66	Upgrade
Gross Profit	3.78	4.59	5.76	2.84	3.81	8.53	Upgrade
Selling, General & Admin	2.01	2.01	1.9	1.72	1.92	1.12	Upgrade
Operating Expenses	2.01	2.01	1.9	1.72	1.92	1.12	Upgrade
Operating Income	1.77	2.58	3.86	1.12	1.89	7.4	Upgrade
Interest & Investment Income	0.02	0.02	0.03	0.04	0.08	0.04	Upgrade
Currency Exchange Gain (Loss)	-0.05	-0.16	-0.02	-0.18	-0	-0	Upgrade
Other Non Operating Income (Expenses)	0.41	0.36	0.07	0.12	0.11	0.04	Upgrade
EBT Excluding Unusual Items	2.15	2.8	3.94	1.11	2.08	7.47	Upgrade
Pretax Income	2.15	2.8	3.94	1.11	2.08	7.47	Upgrade
Income Tax Expense	1.09	1.32	1.65	0.7	0.99	2.5	Upgrade
Earnings From Continuing Operations	1.06	1.49	2.28	0.4	1.09	4.97	Upgrade
Net Income	1.06	1.49	2.28	0.4	1.09	4.97	Upgrade
Net Income to Common	1.06	1.49	2.28	0.4	1.09	4.97	Upgrade
Net Income Growth	-42.35%	-34.82%	464.08%	-62.76%	-78.13%	3393.62%	Upgrade
Shares Outstanding (Basic)	1,701	1,701	1,701	1,701	1,701	1,701	Upgrade
Shares Outstanding (Diluted)	1,701	1,701	1,701	1,701	1,701	1,701	Upgrade
Shares Change (YoY)	-	-	-	-	-	52.70%	Upgrade
EPS (Basic)	0.00	0.00	0.00	0.00	0.00	0.00	Upgrade
EPS (Diluted)	0.00	0.00	0.00	0.00	0.00	0.00	Upgrade
EPS Growth	-42.34%	-34.83%	465.82%	-62.85%	-78.15%	2199.21%	Upgrade
Free Cash Flow	1.3	1.36	2.32	-0.15	0.45	6.12	Upgrade
Free Cash Flow Per Share	0.00	0.00	0.00	-	-	0.00	Upgrade
Gross Margin	85.90%	86.97%	92.39%	81.08%	67.59%	92.80%	Upgrade
Operating Margin	40.22%	48.95%	61.93%	31.94%	33.49%	80.56%	Upgrade
Profit Margin	24.15%	28.20%	36.58%	11.54%	19.27%	54.08%	Upgrade
Free Cash Flow Margin	29.52%	25.80%	37.24%	-4.24%	8.01%	66.56%	Upgrade
EBITDA	1.81	2.63	3.94	1.2	1.97	7.43	Upgrade
EBITDA Margin	41.07%	49.89%	63.20%	34.28%	34.97%	80.91%	Upgrade
D&A For EBITDA	0.04	0.05	0.08	0.08	0.08	0.03	Upgrade
EBIT	1.77	2.58	3.86	1.12	1.89	7.4	Upgrade
EBIT Margin	40.22%	48.95%	61.93%	31.94%	33.49%	80.56%	Upgrade
Effective Tax Rate	50.52%	46.95%	42.01%	63.42%	47.65%	33.52%	Upgrade

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.