AMS:BESI Income Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	591.33	607.47	578.86	722.87	749.3
Revenue Growth (YoY)	-2.66%	4.94%	-19.92%	-3.53%	72.80%
Cost of Revenue	217.06	211.53	203.07	279.8	302.48
Gross Profit	374.27	395.94	375.79	443.07	446.82
Selling, General & Admin	120.24	126.05	105.96	95.01	92.86
Research & Development	80.98	74.31	56.44	53.95	36.38
Total Operating Expenses	201.22	200.35	162.4	148.96	129.24
Operating Income	173.06	195.59	213.39	294.12	317.58
Interest Income	14.51	17.31	13.03	1.63	0.24
Interest Expense	-33.62	-24.38	-18.74	-20.26	-13.98
Total Non-Operating Income (Expense)	-19.11	-7.07	-5.7	-18.63	-13.74
Pretax Income	153.95	188.52	207.69	275.49	303.84
Provision for Income Taxes	22.31	6.53	30.61	34.84	21.42
Net Income	131.64	181.99	177.08	240.65	282.42
Net Income to Common	131.64	181.99	177.08	240.65	282.42
Net Income Growth	-27.67%	2.77%	-26.41%	-14.79%	113.51%
Shares Outstanding (Basic)	79	79	78	79	76
Shares Outstanding (Diluted)	80	82	83	86	85
Shares Change (YoY)	-2.62%	-1.10%	-3.19%	0.20%	1.89%
EPS (Basic)	1.66	2.31	2.28	3.03	3.70
EPS (Diluted)	1.66	2.30	2.23	2.90	3.39
EPS Growth	-27.83%	3.14%	-23.10%	-14.45%	102.99%
Shares Outstanding	79.28	79.31	77.02	78.49	77.97
Free Cash Flow	157.18	189.04	201.67	265.09	272.52
Free Cash Flow Growth	-16.85%	-6.26%	-23.92%	-2.73%	72.72%
Free Cash Flow Per Share	1.97	2.31	2.44	3.10	3.19
Dividends Per Share	1.580	2.180	2.150	2.850	3.330
Dividend Growth	-27.52%	1.40%	-24.56%	-14.41%	95.88%
Gross Margin	63.29%	65.18%	64.92%	61.29%	59.63%
Operating Margin	29.27%	32.20%	36.86%	40.69%	42.38%
Profit Margin	22.26%	29.96%	30.59%	33.29%	37.69%
FCF Margin	26.58%	31.12%	34.84%	36.67%	36.37%
EBITDA	206.78	224.19	239.12	317.11	335.15
EBITDA Margin	34.97%	36.91%	41.31%	43.87%	44.73%
EBIT	173.06	195.59	213.39	294.12	317.58
EBIT Margin	29.27%	32.20%	36.86%	40.69%	42.38%
Effective Tax Rate	14.49%	3.46%	14.74%	12.65%	7.05%

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