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	2,994	3,100	3,082	2,932	2,762
Gross Profit	1,887	1,704	1,235	1,114	735.3
Selling, General & Admin	206.3	224.9	170.4	166.8	70.7
Other Operating Expenses	871.7	786.2	530.3	417.8	362.7
Operating Expenses	1,246	1,193	835	734.7	575.1
Operating Income	640.9	510.7	400.4	379.5	160.2
Interest Expense	-207.9	-215	-205.9	-145.6	-136.1
Interest & Investment Income	6.9	8.1	3.7	2	0.8
Earnings From Equity Investments	-10.9	-3.1	-4.3	-2.2	-1.2
Currency Exchange Gain (Loss)	44.5	1.6	-24.2	-	-
Other Non Operating Income (Expenses)	-66.3	-37.6	-17.9	-113.1	1.9
EBT Excluding Unusual Items	407.2	264.7	151.8	120.6	25.6
Merger & Restructuring Charges	-	-	-	-117.9	-23.6
Legal Settlements	-	-	-	-8.4	-32.4
Other Unusual Items	-	-	-	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	423	417	297	178
Shares Outstanding (Diluted)	431	433	424	297	178
Shares Change (YoY)	-0.33%	1.97%	42.88%	66.38%	-
EPS (Basic)	0.58	0.35	0.15	-0.30	-0.24
EPS (Diluted)	0.58	0.34	0.14	-0.30	-0.24
EPS Growth	70.59%	142.86%	-	-	-
Free Cash Flow	521.8	357.6	432.1	390.5	337
Free Cash Flow Per Share	1.21	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	38.66%	35.47%	28.61%	27.53%	21.03%
Operating Margin	13.13%	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	770.4	658.1	534.7	526.8	301.9
EBITDA Margin	15.78%	13.70%	12.38%	13.02%	8.63%
D&A For EBITDA	129.5	147.4	134.3	147.3	141.7
EBIT	640.9	510.7	400.4	379.5	160.2
EBIT Margin	13.13%	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.