Banijay Group N.V. (AMS:BNJ)
Netherlands · Delayed Price · Currency is EUR 8.45
+0.25 (3.05%)
At close: Feb 12, 2026
Banijay Group Income Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
| 4,902 | 4,803 | 4,318 | 4,047 | 3,497 | 2,129 | |
Revenue Growth (YoY) | 7.13% | 11.25% | 6.70% | 15.72% | 64.29% | 46.24% |
Cost of Revenue | 3,155 | 3,100 | 3,082 | 2,932 | 2,762 | 1,791 |
Gross Profit | 1,748 | 1,704 | 1,235 | 1,114 | 735.3 | 337.4 |
Selling, General & Admin | 224.9 | 224.9 | 170.4 | 166.8 | 70.7 | - |
Other Operating Expenses | 733.9 | 786.2 | 530.3 | 417.8 | 362.7 | 3.4 |
Operating Expenses | 1,152 | 1,193 | 835 | 734.7 | 575.1 | 91.1 |
Operating Income | 596 | 510.7 | 400.4 | 379.5 | 160.2 | 246.3 |
Interest Expense | -213.4 | -215 | -205.9 | -145.6 | -136.1 | -116 |
Interest & Investment Income | 3.2 | 3.2 | 3.7 | 2 | 0.8 | - |
Earnings From Equity Investments | -9.7 | -3.1 | -4.3 | -2.2 | -1.2 | -4.3 |
Currency Exchange Gain (Loss) | 1.6 | 1.6 | -24.2 | - | - | - |
Other Non Operating Income (Expenses) | -52 | -32.7 | -17.9 | -113.1 | 1.9 | 6.1 |
EBT Excluding Unusual Items | 325.7 | 264.7 | 151.8 | 120.6 | 25.6 | 132.1 |
Merger & Restructuring Charges | 27 | - | - | -117.9 | -23.6 | -49 |
Legal Settlements | - | - | - | -8.4 | -32.4 | - |
Other Unusual Items | -6.1 | - | - | 1.5 | 6.2 | -11 |
Pretax Income | 346.6 | 264.7 | 151.8 | -4.2 | -24.2 | 72.1 |
Income Tax Expense | 118.6 | 110.1 | 78.2 | 76.9 | 49.2 | 24.6 |
Earnings From Continuing Operations | 228 | 154.6 | 73.6 | -81.1 | -73.4 | 47.5 |
Minority Interest in Earnings | -14.5 | -8.5 | -12.8 | -6.9 | 30.4 | -41.7 |
Net Income | 213.5 | 146.1 | 60.8 | -88 | -43 | 5.8 |
Net Income to Common | 213.5 | 146.1 | 60.8 | -88 | -43 | 5.8 |
Net Income Growth | 117.86% | 140.30% | - | - | - | - |
Shares Outstanding (Basic) | 423 | 423 | 417 | 297 | 178 | - |
Shares Outstanding (Diluted) | 423 | 433 | 424 | 297 | 178 | - |
Shares Change (YoY) | - | 1.97% | 42.88% | 66.38% | - | - |
EPS (Basic) | 0.50 | 0.35 | 0.15 | -0.30 | -0.24 | - |
EPS (Diluted) | 0.50 | 0.34 | 0.14 | -0.30 | -0.24 | - |
EPS Growth | - | 142.86% | - | - | - | - |
Free Cash Flow | 340.8 | 357.6 | 432.1 | 390.5 | 337 | 306.8 |
Free Cash Flow Per Share | 0.81 | 0.83 | 1.02 | 1.31 | 1.89 | - |
Dividend Per Share | - | 0.350 | 0.350 | 0.360 | - | - |
Dividend Growth | - | - | -2.78% | - | - | - |
Gross Margin | 35.65% | 35.47% | 28.61% | 27.53% | 21.03% | 15.85% |
Operating Margin | 12.16% | 10.63% | 9.27% | 9.38% | 4.58% | 11.57% |
Profit Margin | 4.35% | 3.04% | 1.41% | -2.17% | -1.23% | 0.27% |
Free Cash Flow Margin | 6.95% | 7.45% | 10.01% | 9.65% | 9.64% | 14.41% |
EBITDA | 802 | 692.5 | 534.7 | 526.8 | 301.9 | 334 |
EBITDA Margin | 16.36% | 14.42% | 12.38% | 13.02% | 8.63% | 15.69% |
D&A For EBITDA | 206 | 181.8 | 134.3 | 147.3 | 141.7 | 87.7 |
EBIT | 596 | 510.7 | 400.4 | 379.5 | 160.2 | 246.3 |
EBIT Margin | 12.16% | 10.63% | 9.27% | 9.38% | 4.58% | 11.57% |
Effective Tax Rate | 34.22% | 41.59% | 51.52% | - | - | 34.12% |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.