Income Statement

Currency: EUR

	Jun-2020	Dec-2020	Jun-2021	Dec-2021	Jun-2022	Dec-2022	Jun-2023	Dec-2023	Jun-2024	Dec-2024	Jun-2025
Revenue
Interest Expense	0	0	0	1	0	1	0	4	0	6	0
Revenue	993 N/A	893 -10%	838 -6%	900 +7%	1 036 +15%	1 182 +14%	1 263 +7%	1 331 +5%	1 377 +4%	1 365 -1%	1 283 -6%
Gross Profit
Cost of Revenue	(794)	(701)	(646)	(689)	(802)	(930)	(997)	(1 057)	(1 104)	(1 102)	(1 044)
Gross Profit	199 N/A	191 -4%	192 +0%	211 +10%	235 +11%	252 +7%	266 +5%	274 +3%	273 0%	263 -4%	238 -10%
Operating Income
Operating Expenses	(185)	(163)	(154)	(163)	(180)	(191)	(204)	(217)	(219)	(211)	(202)
Selling, General & Administrative	(118)	(104)	(101)	(110)	(121)	(129)	(137)	(148)	(148)	(139)	(129)
Depreciation & Amortization	(23)	(21)	(19)	(18)	(20)	(21)	(22)	(22)	(22)	(22)	(25)
Other Operating Expenses	(44)	(37)	(33)	(34)	(39)	(41)	(45)	(48)	(49)	(50)	(48)
Operating Income	15 N/A	29 +97%	38 +33%	48 +24%	55 +15%	61 +11%	62 +2%	56 -9%	55 -3%	52 -5%	36 -32%
Pre-Tax Income
Interest Income Expense	(0)	(0)	(0)	(1)	(1)	(3)	(4)	(6)	(6)	(8)	(9)
Non-Reccuring Items	0	0	0	0	(10)	(10)	0	0	0	0	0
Pre-Tax Income	14 N/A	29 +101%	38 +34%	47 +23%	43 -8%	48 +10%	58 +22%	50 -14%	48 -4%	44 -8%	26 -42%
Net Income
Tax Provision	(16)	(11)	(12)	(14)	(15)	(17)	(18)	(18)	(17)	(14)	(10)
Income from Continuing Operations	(1)	18	26	33	28	31	40	32	31	30	16
Income to Minority Interest	2	(2)	(2)	(2)	(2)	(1)	(1)	(1)	(0)	(0)	(1)
Net Income (Common)	(1) N/A	16 N/A	11 -28%	31 +175%	26 -16%	29 +13%	39 +33%	32 -19%	31 -3%	30 -3%	15 -49%
EPS (Diluted)	-0.02 N/A	0.31 N/A	0.22 -29%	0.61 +177%	0.51 -16%	0.58 +14%	0.77 +33%	0.63 -18%	0.61 -3%	0.59 -3%	0.31 -47%

Brunel International NV
AEX:BRNL