Banijay Group 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	4,881	4,803	4,318	4,047	3,497
Revenue Growth (YoY)	1.61%	11.25%	6.70%	15.72%	64.29%
Cost of Revenue	3,889	3,100	3,082	2,932	2,762
Gross Profit	991.8	1,704	1,235	1,114	735.3
Selling, General & Admin	-	224.9	170.4	166.8	70.7
Other Operating Expenses	105.5	786.2	530.3	417.8	362.7
Operating Expenses	273.3	1,193	835	734.7	575.1
Operating Income	718.5	510.7	400.4	379.5	160.2
Interest Expense	-193.7	-215	-205.9	-145.6	-136.1
Interest & Investment Income	-	3.2	3.7	2	0.8
Earnings From Equity Investments	-10.9	-3.1	-4.3	-2.2	-1.2
Currency Exchange Gain (Loss)	-	1.6	-24.2	-	-
Other Non Operating Income (Expenses)	-29.1	-32.7	-17.9	-113.1	1.9
EBT Excluding Unusual Items	484.8	264.7	151.8	120.6	25.6
Merger & Restructuring Charges	-51.3	-	-	-117.9	-23.6
Legal Settlements	-	-	-	-8.4	-32.4
Other Unusual Items	-26.3	-	-	1.5	6.2
Pretax Income	407.2	264.7	151.8	-4.2	-24.2
Income Tax Expense	142.5	110.1	78.2	76.9	49.2
Earnings From Continuing Operations	264.7	154.6	73.6	-81.1	-73.4
Minority Interest in Earnings	-17.2	-8.5	-12.8	-6.9	30.4
Net Income	247.5	146.1	60.8	-88	-43
Net Income to Common	247.5	146.1	60.8	-88	-43
Net Income Growth	69.41%	140.30%	-	-	-
Shares Outstanding (Basic)	-	423	417	297	178
Shares Outstanding (Diluted)	-	433	424	297	178
Shares Change (YoY)	-	1.97%	42.88%	66.38%	-
EPS (Basic)	-	0.35	0.15	-0.30	-0.24
EPS (Diluted)	-	0.34	0.14	-0.30	-0.24
EPS Growth	-	142.86%	-	-	-
Free Cash Flow	521.8	357.6	432.1	390.5	337
Free Cash Flow Per Share	-	0.83	1.02	1.31	1.89
Dividend Per Share	0.350	0.350	0.350	0.360	-
Dividend Growth	-	-	-2.78%	-	-
Gross Margin	20.32%	35.47%	28.61%	27.53%	21.03%
Operating Margin	14.72%	10.63%	9.27%	9.38%	4.58%
Profit Margin	5.07%	3.04%	1.41%	-2.17%	-1.23%
Free Cash Flow Margin	10.69%	7.45%	10.01%	9.65%	9.64%
EBITDA	886.3	692.5	534.7	526.8	301.9
EBITDA Margin	18.16%	14.42%	12.38%	13.02%	8.63%
D&A For EBITDA	167.8	181.8	134.3	147.3	141.7
EBIT	718.5	510.7	400.4	379.5	160.2
EBIT Margin	14.72%	10.63%	9.27%	9.38%	4.58%
Effective Tax Rate	34.99%	41.59%	51.52%	-	-

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.