STP&I Public Company Limited / Estimates

Fiscal Year	Revenue	Net income	Net margin	Free cash flow	FCF margin
2024	€65.93M -35.5%	€2.39M -54.7%	3.6% -0.015 pp	€11.61M -50.3%	17.6% -0.052 pp
2023	€102.24M +3.5%	€5.29M -205.3%	5.2% +0.10 pp	€23.36M -545.7%	22.8% +0.28 pp
2022	€98.77M +66.3%	-€5.02M -159.6%	-5.1% -0.19 pp	-€5.24M -117.0%	-5.3% -0.57 pp
2021	€59.39M +28.1%	€8.42M -129.1%	14.2% +0.77 pp	€30.91M +19,584.4%	52.1% +0.52 pp
2020	€46.37M -25.3%	-€28.93M -152.7%	-62.4% -1.5 pp	€157.05K -99.8%	0.3% -1.1 pp
2019	€62.08M +98.7%	€54.94M -432.0%	88.5% +1.4 pp	€67.21M +295.1%	108.3% +0.54 pp
2018	€31.25M +18.2%	-€16.55M -74.8%	-53.0% +2.0 pp	€17.01M -52.1%	54.4% -0.80 pp
2017	€26.44M -89.6%	-€65.63M -282.7%	-248.3% -2.6 pp	€35.53M -41.8%	134.4% +1.1 pp
2016	€254.80M -27.5%	€35.92M -47.4%	14.1% -0.053 pp	€61.10M +16,439.7%	24.0% +0.24 pp
2015	€351.36M +13.8%	€68.23M -1.2%	19.4% -0.030 pp	€369.39K -99.2%	0.1% -0.15 pp
2014	€308.64M +107.0%	€69.09M +37.7%	22.4% -0.11 pp	€47.66M +98.9%	15.4% -0.0064 pp
2013	€149.07M +80.5%	€50.19M +75.1%	33.7% -0.010 pp	€23.97M -69.2%	16.1% -0.78 pp
2012	€82.57M +213.7%	€28.66M +172.8%	34.7% -0.052 pp	€77.78M +1,086.6%	94.2% +0.69 pp
2011	€26.32M -80.2%	€10.51M -80.2%	39.9% -0.0013 pp	€6.55M -55.0%	24.9% +0.14 pp
2010	€132.74M -43.3%	€53.15M +56.3%	40.0% +0.26 pp	€14.55M -72.0%	11.0% -0.11 pp
2009	€234.28M +25.6%	€34.01M +30.4%	14.5% +0.0054 pp	€52.05M -46.7%	22.2% -0.30 pp
2008	€186.58M +368.7%	€26.07M -15,153.3%	14.0% +0.14 pp	€97.61M +1,335.3%	52.3% +0.35 pp
2007	€39.81M -25.2%	-€173.20K -102.7%	-0.4% -0.13 pp	€6.80M -60.0%	17.1% -0.15 pp
2006	€53.21M -24.6%	€6.44M +66.8%	12.1% +0.066 pp	€17.02M +364.8%	32.0% +0.27 pp
2005	€70.57M +209.6%	€3.86M -398.5%	5.5% +0.11 pp	€3.66M +110.5%	5.2% -0.024 pp
2004	€22.79M	-€1.29M	-5.7%	€1.74M	7.6%