SM Wirtschaftsberatungs AG / Estimates

Fiscal Year	Revenue	Net income	Net margin	Free cash flow	FCF margin
2023	€320.90K -2.9%	-€525.83K -449.0%	-163.9% -2.1 pp	€0.00 -100.0%	0.0% -0.34 pp
2022	€330.47K -61.5%	€150.68K -88.8%	45.6% -1.1 pp	€111.22K -4.4%	33.7% +0.20 pp
2021	€858.86K -84.9%	€1.35M -12.5%	156.8% +1.3 pp	€116.33K -9.3%	13.5% +0.11 pp
2020	€5.70M -9.3%	€1.54M -2.8%	27.0% +0.018 pp	€128.31K +4.2%	2.2% +0.0029 pp
2019	€6.29M +380.2%	€1.58M -26.0%	25.2% -1.4 pp	€123.12K +∞%	2.0% +0.020 pp
2018	€1.31M +24.8%	€2.14M +423.4%	163.6% +1.2 pp	€0.00 +NaN%	0.0% +0.0 pp
2017	€1.05M -74.6%	€409.15K -50.2%	39.0% +0.19 pp	€0.00 +NaN%	0.0% +0.0 pp
2016	€4.13M -28.9%	€821.16K +13.8%	19.9% +0.075 pp	€0.00 +NaN%	0.0% +0.0 pp
2015	€5.81M +142.1%	€721.84K +295.2%	12.4% +0.048 pp	€0.00 +NaN%	0.0% +0.0 pp
2014	€2.40M -46.4%	€182.67K -72.2%	7.6% -0.071 pp	€0.00 +NaN%	0.0% +0.0 pp
2013	€4.47M -7.8%	€657.75K -272.4%	14.7% +0.23 pp	€0.00 +NaN%	0.0% +0.0 pp
2012	€4.85M -49.6%	-€381.52K -110.8%	-7.9% -0.45 pp	€0.00 -100.0%	0.0% -0.76 pp
2006	€9.64M +227.6%	€3.55M +223.6%	36.8% -0.0045 pp	€7.31M -284.3%	75.9% +2.1 pp
2005	€2.94M -25.2%	€1.10M -1,007.1%	37.2% +0.40 pp	-€3.97M -10.0%	-134.9% -0.23 pp
2004	€3.93M +484.6%	-€120.76K -93.9%	-3.1% +2.9 pp	-€4.41M +247.6%	-112.1% +0.76 pp
2003	€672.82K -75.2%	-€1.98M -542.3%	-294.9% -3.1 pp	-€1.27M -248.5%	-188.5% -2.2 pp
2002	€2.72M -38.2%	€448.55K -16.1%	16.5% +0.044 pp	€853.96K -111.6%	31.4% +2.0 pp
2000	€4.40M -25.4%	€534.81K -54.7%	12.2% -0.079 pp	-€7.39M +62.9%	-168.0% -0.91 pp
1999	€5.90M +267.7%	€1.18M +144.6%	20.0% -0.10 pp	-€4.54M -4,483.3%	-76.9% -0.83 pp
1998	€1.60M	€483.05K	30.1%	€103.51K	6.5%