Income Statement

Currency: EUR

	Jun-2020	Dec-2020	Jun-2021	Sep-2021	Dec-2021	Jun-2022	Dec-2022	Mar-2023	Jun-2023	Dec-2023	Jun-2024	Dec-2024	Jun-2025
Revenue
Interest Expense	0	0	0	0	0	0	0	0	0	0	0	1	0
Revenue	49 N/A	42 -14%	46 +9%	60 +31%	54 -10%	71 +32%	60 -16%	76 +26%	79 +5%	64 -19%	63 -2%	61 -3%	58 -4%
Gross Profit
Cost of Revenue	(21)	(18)	(19)	(25)	(23)	(30)	(25)	0	(26)	(27)	(26)	(26)	(23)
Gross Profit	28 N/A	24 -15%	27 +10%	35 +31%	32 -9%	41 +30%	35 -15%	0 N/A	37 N/A	37 +0%	37 -1%	35 -5%	35 +0%
Operating Income
Operating Expenses	(26)	(22)	(22)	(29)	(26)	(34)	(29)	0	(31)	(31)	(32)	(32)	(33)
Selling, General & Administrative	(24)	(20)	(21)	(26)	(24)	(30)	(27)	0	(29)	(30)	(30)	(31)	(31)
Research & Development	0	0	0	(1)	0	0	0	0	0	0	0	0	0
Depreciation & Amortization	(1)	(1)	(1)	(1)	(1)	(1)	(1)	0	(1)	(1)	(1)	(1)	(1)
Other Operating Expenses	(1)	(1)	(0)	(1)	(1)	(1)	(1)	0	(1)	(0)	(0)	0	(1)
Operating Income	2 N/A	2 -9%	4 +91%	6 +38%	5 -4%	8 +39%	6 -19%	22 +258%	22 +1%	6 -73%	5 -14%	3 -33%	2 -37%
Pre-Tax Income
Interest Income Expense	0	0	0	0	0	0	0	0	0	0	0	(0)	(1)
Gain/Loss on Disposition of Assets	0	0	0	(0)	0	0	0	0	0	0	0	0	0
Total Other Income	0	0	0	0	0	0	0	0	0	0	0	0	0
Pre-Tax Income	2 N/A	2 -7%	4 +90%	6 +39%	6 -3%	8 +38%	6 -20%	22 +255%	22 +1%	6 -71%	5 -17%	3 -41%	1 -53%
Net Income
Tax Provision	(1)	(1)	(1)	(2)	(2)	(3)	(2)	0	(2)	(2)	(1)	(1)	(1)
Income from Continuing Operations	2	1	3	4	4	5	4	20	20	5	4	2	1
Income to Minority Interest	0	0	0	0	0	0	(0)	0	(0)	(0)	(0)	0	1
Net Income (Common)	2 N/A	1 -17%	3 +95%	4 +38%	4 -3%	4 +7%	4 +2%	20 +374%	20 +1%	4 -78%	4 -13%	3 -30%	1 -46%
EPS (Diluted)	0.46 N/A	0.38 -17%	0.73 +92%	0 N/A	0.98 N/A	1.05 +7%	1.07 +2%	0 N/A	5.13 N/A	1.13 -78%	0.98 -13%	0.69 -30%	0.38 -45%

Datron AG
XHAM:DAR