IntriCon Corporation / Estimates

Fiscal Year	Revenue	Net income	Net margin	Free cash flow	FCF margin
2021	€107.87M +21.8%	-€55.14K -97.5%	-0.1% +0.024 pp	€2.53M -68.2%	2.3% -0.066 pp
2020	€88.54M -9.4%	-€2.17M -33.2%	-2.5% +0.0087 pp	€7.97M +52.5%	9.0% +0.037 pp
2019	€97.78M -2.5%	-€3.25M -168.1%	-3.3% -0.081 pp	€5.22M +6.7%	5.3% +0.0046 pp
2018	€100.34M +31.9%	€4.78M +207.8%	4.8% +0.027 pp	€4.90M -13.1%	4.9% -0.025 pp
2017	€76.08M +29.9%	€1.55M -139.3%	2.0% +0.088 pp	€5.64M +380.7%	7.4% +0.054 pp
2016	€58.59M -2.5%	-€3.95M -305.9%	-6.7% -0.099 pp	€1.17M -72.2%	2.0% -0.050 pp
2015	€60.08M +2.1%	€1.92M -0.9%	3.2% -0.00096 pp	€4.21M +10.0%	7.0% +0.0050 pp
2014	€58.85M +29.0%	€1.94M -136.5%	3.3% +0.15 pp	€3.83M +22.0%	6.5% -0.0037 pp
2013	€45.63M -17.2%	-€5.31M -969.1%	-11.6% -0.13 pp	€3.14M -2.6%	6.9% +0.010 pp
2012	€55.08M +14.0%	€610.84K -149.8%	1.1% +0.037 pp	€3.22M +45.1%	5.9% +0.013 pp
2011	€48.30M -4.5%	-€1.23M -494.7%	-2.5% -0.032 pp	€2.22M -24.7%	4.6% -0.012 pp
2010	€50.57M +13.6%	€311.02K -109.2%	0.6% +0.082 pp	€2.95M +3.5%	5.8% -0.0057 pp
2009	€44.52M -21.2%	-€3.38M -477.8%	-7.6% -0.092 pp	€2.85M -15.6%	6.4% +0.0042 pp
2008	€56.48M -5.0%	€893.94K -44.4%	1.6% -0.011 pp	€3.38M -37.7%	6.0% -0.031 pp
2007	€59.43M +33.4%	€1.61M +60.6%	2.7% +0.0046 pp	€5.42M +32.3%	9.1% -0.00072 pp
2006	€44.56M +16.4%	€1.00M -24.0%	2.2% -0.012 pp	€4.10M +129.7%	9.2% +0.045 pp
2005	€38.30M +26.4%	€1.32M +1,511.4%	3.4% +0.032 pp	€1.78M +54.0%	4.7% +0.0084 pp
2004	€30.31M -2.8%	€81.73K -101.9%	0.3% +0.14 pp	€1.16M -30.6%	3.8% -0.015 pp
2003	€31.19M -44.0%	-€4.29M -76.9%	-13.7% +0.20 pp	€1.67M +32.5%	5.4% +0.031 pp
2002	€55.65M -25.2%	-€18.57M +366.8%	-33.4% -0.28 pp	€1.26M -74.4%	2.3% -0.044 pp
2001	€74.36M -25.8%	-€3.98M -257.3%	-5.3% -0.079 pp	€4.93M -48.2%	6.6% -0.029 pp
2000	€100.19M +13.1%	€2.53M +72.7%	2.5% +0.0087 pp	€9.51M +51.3%	9.5% +0.024 pp
1999	€88.57M +3.2%	€1.46M -52.8%	1.7% -0.020 pp	€6.29M -27.0%	7.1% -0.029 pp
1998	€85.81M -10.4%	€3.10M -18.2%	3.6% -0.0034 pp	€8.62M +37.0%	10.0% +0.035 pp
1997	€95.80M +7.5%	€3.79M +7.3%	4.0% -0.000083 pp	€6.29M -50.3%	6.6% -0.077 pp
1996	€89.08M +45.2%	€3.53M +78.3%	4.0% +0.0073 pp	€12.66M +425.0%	14.2% +0.10 pp
1995	€61.34M -3.4%	€1.98M -25.8%	3.2% -0.0098 pp	€2.41M -66.7%	3.9% -0.075 pp
1994	€63.50M +40.9%	€2.67M +138.5%	4.2% +0.017 pp	€7.24M +223.1%	11.4% +0.064 pp
1993	€45.06M +89.5%	€1.12M -126.0%	2.5% +0.21 pp	€2.24M -388.9%	5.0% +0.082 pp
1992	€23.78M -31.5%	-€4.31M -213.6%	-18.1% -0.29 pp	-€775.39K -109.0%	-3.3% -0.28 pp
1991	€34.72M -26.2%	€3.79M +2.3%	10.9% +0.030 pp	€8.62M +2,400.0%	24.8% +0.24 pp
1990	€47.04M	€3.70M	7.9%	€344.62K	0.7%