Banijay Group N.V. (AMS:BNJ)
Netherlands · Delayed Price · Currency is EUR 10.30
+0.20 (1.98%)
Aug 14, 2026, 5:35 PM CET
Banijay Group Income Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
| 5,253 | 4,881 | 4,803 | 4,318 | 4,047 | 3,497 | |
Revenue Growth | 6.76% | 1.61% | 11.25% | 6.70% | 15.72% | 64.29% |
Cost of Revenue | 3,287 | 2,994 | 3,100 | 3,082 | 2,932 | 2,762 |
Gross Profit | 1,966 | 1,887 | 1,704 | 1,235 | 1,114 | 735.3 |
Selling, General & Admin | 206.3 | 206.3 | 224.9 | 170.4 | 166.8 | 70.7 |
Other Operating Expenses | 878.8 | 871.7 | 786.2 | 530.3 | 417.8 | 362.7 |
Operating Expenses | 1,290 | 1,246 | 1,193 | 835 | 734.7 | 575.1 |
Operating Income | 676.2 | 640.9 | 510.7 | 400.4 | 379.5 | 160.2 |
Interest Expense | -251.3 | -207.9 | -215 | -205.9 | -145.6 | -136.1 |
Interest & Investment Income | 4.9 | 6.9 | 8.1 | 3.7 | 2 | 0.8 |
Earnings From Equity Investments | -9.1 | -10.9 | -3.1 | -4.3 | -2.2 | -1.2 |
Currency Exchange Gain (Loss) | -16 | 44.5 | 1.6 | -24.2 | - | - |
Other Non Operating Income (Expenses) | 7.8 | -66.3 | -37.6 | -17.9 | -113.1 | 1.9 |
EBT Excluding Unusual Items | 412.5 | 407.2 | 264.7 | 151.8 | 120.6 | 25.6 |
Merger & Restructuring Charges | -35.9 | - | - | - | -117.9 | -23.6 |
Legal Settlements | - | - | - | - | -8.4 | -32.4 |
Other Unusual Items | -12.2 | - | - | - | 1.5 | 6.2 |
Pretax Income | 364.4 | 407.2 | 264.7 | 151.8 | -4.2 | -24.2 |
Income Tax Expense | 130.3 | 142.5 | 110.1 | 78.2 | 76.9 | 49.2 |
Earnings From Continuing Operations | 234.1 | 264.7 | 154.6 | 73.6 | -81.1 | -73.4 |
Minority Interest in Earnings | -25.9 | -17.2 | -8.5 | -12.8 | -6.9 | 30.4 |
Net Income | 208.2 | 247.5 | 146.1 | 60.8 | -88 | -43 |
Net Income to Common | 208.2 | 247.5 | 146.1 | 60.8 | -88 | -43 |
Net Income Growth | -1.70% | 69.41% | 140.30% | - | - | - |
Shares Outstanding (Basic) | 424 | 423 | 423 | 417 | 297 | 178 |
Shares Outstanding (Diluted) | 427 | 431 | 433 | 424 | 297 | 178 |
Shares Change | -1.43% | -0.33% | 1.97% | 42.88% | 66.38% | - |
EPS (Basic) | 0.49 | 0.58 | 0.35 | 0.15 | -0.30 | -0.24 |
EPS (Diluted) | 0.49 | 0.58 | 0.34 | 0.14 | -0.30 | -0.24 |
EPS Growth | 0.47% | 70.59% | 142.86% | - | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
Free Cash Flow | 669.4 | 521.8 | 357.6 | 432.1 | 390.5 | 337 |
Free Cash Flow Per Share | 1.57 | 1.21 | 0.83 | 1.02 | 1.31 | 1.89 |
Dividend Per Share | 0.350 | 0.350 | 0.350 | 0.350 | 0.360 | - |
Dividend Growth | 0% | 0% | 0% | -2.78% | - | - |
Gross Margin | 37.43% | 38.66% | 35.47% | 28.61% | 27.53% | 21.03% |
Operating Margin | 12.87% | 13.13% | 10.63% | 9.27% | 9.38% | 4.58% |
Profit Margin | 3.96% | 5.07% | 3.04% | 1.41% | -2.17% | -1.23% |
Free Cash Flow Margin | 12.74% | 10.69% | 7.45% | 10.01% | 9.65% | 9.64% |
EBITDA | 847.8 | 770.4 | 658.1 | 534.7 | 526.8 | 301.9 |
EBITDA Margin | 16.14% | 15.78% | 13.70% | 12.38% | 13.02% | 8.63% |
D&A For EBITDA | 171.6 | 129.5 | 147.4 | 134.3 | 147.3 | 141.7 |
EBIT | 676.2 | 640.9 | 510.7 | 400.4 | 379.5 | 160.2 |
EBIT Margin | 12.87% | 13.13% | 10.63% | 9.27% | 9.38% | 4.58% |
Effective Tax Rate | 35.76% | 34.99% | 41.59% | 51.52% | - | - |