BuilderSmart Public Company Limited / Estimates

Fiscal Year	Revenue	Net income	Net margin	Free cash flow	FCF margin
2024	€12.66M -0.3%	-€2.07M +48.5%	-16.3% -0.054 pp	€1.87M -22.7%	14.8% -0.043 pp
2023	€12.69M -33.3%	-€1.39M +69.9%	-11.0% -0.067 pp	€2.42M -66.9%	19.1% -0.19 pp
2022	€19.04M +19.8%	-€818.80K -62.8%	-4.3% +0.095 pp	€7.32M +26.6%	38.5% +0.021 pp
2021	€15.89M -17.4%	-€2.20M -4.9%	-13.8% -0.018 pp	€5.78M +7.0%	36.4% +0.083 pp
2020	€19.23M -13.8%	-€2.31M -453.3%	-12.0% -0.15 pp	€5.41M -576.0%	28.1% +0.33 pp
2019	€22.32M +44.3%	€654.80K -58.7%	2.9% -0.073 pp	-€1.14M -90.4%	-5.1% +0.71 pp
2018	€15.46M +4.6%	€1.58M +69.7%	10.2% +0.039 pp	-€11.79M -556.0%	-76.2% -0.94 pp
2017	€14.78M +8.0%	€933.47K -434.2%	6.3% +0.084 pp	€2.59M +124.9%	17.5% +0.091 pp
2016	€13.69M -6.6%	-€279.35K -172.7%	-2.0% -0.047 pp	€1.15M -16.0%	8.4% -0.0094 pp
2015	€14.65M +9.8%	€384.02K -40.4%	2.6% -0.022 pp	€1.37M +213.8%	9.3% +0.061 pp
2014	€13.34M -6.0%	€644.44K -15.5%	4.8% -0.0054 pp	€436.07K -69.5%	3.3% -0.068 pp
2013	€14.19M +23.8%	€762.21K +107.9%	5.4% +0.022 pp	€1.43M +191.0%	10.1% +0.058 pp
2012	€11.46M +15.6%	€366.55K -354.2%	3.2% +0.047 pp	€491.60K +4.7%	4.3% -0.0045 pp
2011	€9.91M -11.2%	-€144.20K -63.1%	-1.5% +0.020 pp	€469.63K +58.2%	4.7% +0.021 pp
2010	€11.17M +14.0%	-€390.76K -204.8%	-3.5% -0.073 pp	€296.77K +267.7%	2.7% +0.018 pp
2009	€9.80M -7.8%	€372.72K +486.9%	3.8% +0.032 pp	€80.71K -186.2%	0.8% +0.017 pp
2008	€10.62M +20.7%	€63.51K -57.2%	0.6% -0.011 pp	-€93.65K -160.9%	-0.9% -0.026 pp
2007	€8.80M +21.7%	€148.47K -57.0%	1.7% -0.031 pp	€153.84K -55.0%	1.7% -0.030 pp
2006	€7.23M	€344.98K	4.8%	€341.55K	4.7%