ASM International NV (AMS:ASM)

ASM International NV Income Statement

Financials in millions EUR. Fiscal year is January - December.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Revenue	3,173	2,933	2,634	2,411	1,730
Revenue Growth (YoY)	8.20%	11.33%	9.27%	39.37%	30.25%
Cost of Revenue	1,530	1,451	1,363	1,268	901.78
Gross Profit	1,644	1,481	1,272	1,143	828.13
Selling, General & Admin	296.5	316.81	308.73	276.62	189.55
Research & Development	409	369.82	309.3	233.87	151.2
Other Operating Expenses	-	-7.39	-0.07	-0.04	-4.07
Total Operating Expenses	705.5	679.24	617.96	510.45	336.67
Operating Income	938	802.14	653.74	632.44	491.46
Interest Income	24.8	31.3	32.37	67.02	74.41
Interest Expense	-	-10.58	-13.6	-4.1	-2.01
Other Non-Operating Income (Expense)	-37.9	101.17	173.87	-167.22	64.96
Total Non-Operating Income (Expense)	-13.1	121.89	192.63	-104.3	137.35
Pretax Income	924.9	867.9	866.52	504.98	597.32
Provision for Income Taxes	201.2	182.17	114.45	115.86	102.62
Net Income	723.7	685.73	752.07	389.11	494.71
Net Income to Common	723.7	685.73	752.07	389.11	494.71
Net Income Growth	5.54%	-8.82%	93.28%	-21.34%	73.34%
Shares Outstanding (Basic)	49	49	49	49	49
Shares Outstanding (Diluted)	49	49	50	49	49
Shares Change (YoY)	-0.33%	-0.34%	0.93%	0.38%	-0.91%
EPS (Basic)	14.77	13.95	15.26	7.97	10.17
EPS (Diluted)	14.70	13.89	15.18	7.93	10.11
EPS Growth	5.83%	-8.50%	91.42%	-21.56%	74.91%
Free Cash Flow	842.4	729.76	581.78	440.3	308.44
Free Cash Flow Growth	15.43%	25.44%	32.13%	42.75%	82.60%
Free Cash Flow Per Share	17.11	14.78	11.74	8.97	6.31
Dividends Per Share	3.250	3.000	2.750	2.500	2.500
Dividend Growth	8.33%	9.09%	10.00%	-	25.00%
Gross Margin	51.80%	50.51%	48.27%	47.40%	47.87%
Operating Margin	29.56%	27.35%	24.82%	26.23%	28.41%
Profit Margin	22.81%	23.38%	28.55%	16.14%	28.60%
FCF Margin	26.55%	24.88%	22.08%	18.26%	17.83%
EBITDA	1,189	997.94	834.64	754.87	587.04
EBITDA Margin	37.47%	34.03%	31.68%	31.31%	33.93%
EBIT	938	802.14	653.74	632.44	491.46
EBIT Margin	29.56%	27.35%	24.82%	26.23%	28.41%
Effective Tax Rate	21.75%	20.99%	13.21%	22.94%	17.18%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.