ad pepper media International N.V. (FRA:APM)

FRA:APM Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	40.89	21.45	21.75	24.87	27.65	25.62
Revenue Growth (YoY)	90.23%	-1.38%	-12.54%	-10.05%	7.93%	17.57%
Cost of Revenue	11.79	0.59	0.87	1.16	1.06	0.93
Gross Profit	29.09	20.86	20.88	23.7	26.59	24.69
Selling, General & Admin	27.95	20.6	22.65	23.8	23.45	20.52
Other Operating Expenses	-0.49	-0.68	-0.86	0.52	0.26	-0.84
Operating Expenses	27.46	19.92	21.79	24.32	23.71	19.68
Operating Income	1.64	0.94	-0.92	-0.62	2.88	5.01
Interest Expense	-0.14	-0.07	-0.05	-0.07	-0.12	-0.12
Interest & Investment Income	0.29	0.3	0.21	0.06	0.03	0.01
Earnings From Equity Investments	1.75	1.5	0.2	-	-	-
Currency Exchange Gain (Loss)	0.05	0.05	-0.08	-0.04	-0.19	-0.04
Other Non Operating Income (Expenses)	0	0	-	-0.01	-	-
EBT Excluding Unusual Items	3.58	2.72	-0.64	-0.67	2.6	4.85
Gain (Loss) on Sale of Investments	0.02	0.02	0	-0.12	0.05	-
Gain (Loss) on Sale of Assets	0.02	0.02	0.01	-0.05	0.06	0.01
Legal Settlements	0.15	0.15	-	-	-	-
Other Unusual Items	-0.31	-	-	0.89	0.45	0.47
Pretax Income	3.18	2.91	-0.63	0.06	3.16	5.33
Income Tax Expense	0.31	0.49	0.07	0.31	0.59	0.99
Earnings From Continuing Operations	2.87	2.42	-0.7	-0.25	2.56	4.34
Minority Interest in Earnings	-0.79	-0.35	-0.25	-0.64	-0.84	-0.68
Net Income	2.08	2.07	-0.94	-0.89	1.73	3.66
Net Income to Common	2.08	2.07	-0.94	-0.89	1.73	3.66
Net Income Growth	297.33%	-	-	-	-52.92%	171.01%
Shares Outstanding (Basic)	23	22	21	20	21	21
Shares Outstanding (Diluted)	23	22	21	20	21	21
Shares Change (YoY)	4.33%	6.34%	1.96%	-3.33%	-0.75%	-0.17%
EPS (Basic)	0.09	0.09	-0.05	-0.04	0.08	0.17
EPS (Diluted)	0.09	0.09	-0.05	-0.04	0.08	0.17
EPS Growth	375.05%	-	-	-	-52.94%	183.33%
Free Cash Flow	5.12	2.3	1.19	1.82	2.09	3.06
Free Cash Flow Per Share	0.22	0.10	0.06	0.09	0.10	0.14
Gross Margin	71.15%	97.25%	95.99%	95.32%	96.17%	96.38%
Operating Margin	4.00%	4.39%	-4.22%	-2.48%	10.41%	19.55%
Profit Margin	5.09%	9.67%	-4.34%	-3.59%	6.24%	14.30%
Free Cash Flow Margin	12.52%	10.72%	5.45%	7.32%	7.55%	11.95%
EBITDA	2.61	1.06	-0.81	-0.45	3.05	5.22
EBITDA Margin	6.37%	4.93%	-3.72%	-1.79%	11.04%	20.37%
D&A For EBITDA	0.97	0.12	0.11	0.17	0.17	0.21
EBIT	1.64	0.94	-0.92	-0.62	2.88	5.01
EBIT Margin	4.00%	4.39%	-4.22%	-2.48%	10.41%	19.55%
Effective Tax Rate	9.78%	16.82%	-	546.43%	18.76%	18.59%
Revenue as Reported	40.89	21.45	21.75	24.87	27.65	25.62
Advertising Expenses	-	0.32	0.33	0.34	0.37	0.26

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