Banijay Group N.V. (AMS:BNJ)
Netherlands · Delayed Price · Currency is EUR 8.66
-0.04 (-0.46%)
Jul 24, 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 | Mar '26 Mar 31, 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 |
| 3,350 | 4,881 | 4,803 | 4,318 | 4,047 | 3,497 | |
Revenue Growth (YoY) | -31.45% | 1.61% | 11.25% | 6.70% | 15.72% | 64.29% |
Cost of Revenue | 2,834 | 3,993 | 4,021 | 3,726 | 3,485 | 3,178 |
Gross Profit | 516 | 887.2 | 782.4 | 591.2 | 561.3 | 319.5 |
Depreciation & Amortization Expenses | 70.2 | 167.8 | 181.8 | 134.3 | 150.1 | 141.7 |
Other Operating Expenses | 36.5 | 78.5 | 89.9 | 56.5 | 156.5 | 67.4 |
Total Operating Expenses | 106.7 | 246.3 | 271.7 | 190.8 | 306.6 | 209.1 |
Operating Income | 624.6 | 641 | 510.7 | 400.5 | 254.7 | 110.4 |
Interest Income | 4.5 | 6.9 | 8.1 | 3.7 | 2 | 0.8 |
Interest Expense | -168.5 | -200.6 | -207.7 | -199.3 | -145.6 | -136.1 |
Other Non-Operating Income (Expense) | -11.5 | -40 | -46.4 | -53.1 | -115.3 | 0.7 |
Total Non-Operating Income (Expense) | -175.5 | -233.7 | -246 | -248.7 | -258.9 | -134.6 |
Pretax Income | 396.1 | 407.2 | 264.7 | 151.8 | -4.2 | -24.2 |
Provision for Income Taxes | 135.2 | 142.5 | 110.1 | 78.2 | 76.9 | 49.2 |
Net Income | 260.8 | 264.7 | 154.6 | 73.6 | -81.1 | -73.4 |
Minority Interest in Earnings | 4.3 | 17.2 | 8.5 | 12.8 | 6.9 | -30.4 |
Net Income to Common | 27.7 | 247.5 | 146.1 | 60.8 | -88 | -43 |
Net Income Growth | -83.88% | 69.41% | 140.30% | - | - | - |
Shares Outstanding (Basic) | 423 | 423 | 423 | 417 | 297 | 178 |
Shares Outstanding (Diluted) | 429 | 431 | 433 | 424 | 297 | 178 |
Shares Change (YoY) | -0.99% | -0.33% | 1.97% | 42.88% | 66.38% | - |
EPS (Basic) | 0.57 | 0.58 | 0.35 | 0.15 | -0.30 | -0.24 |
EPS (Diluted) | 0.57 | 0.58 | 0.34 | 0.14 | -0.30 | -0.24 |
EPS Growth | 50.00% | 70.59% | 142.86% | - | - | - |
Free Cash Flow | 587 | 521.8 | 357.6 | 432.1 | 390.5 | 337 |
Free Cash Flow Growth | 70.19% | 45.92% | -17.24% | 10.65% | 15.88% | 26.64% |
Free Cash Flow Per Share | 1.37 | 1.21 | 0.83 | 1.02 | 1.32 | 1.89 |
Dividends Per Share | 0.350 | 0.350 | 0.350 | 0.350 | 0.360 | - |
Dividend Growth | 0% | 0% | 0% | -2.78% | - | - |
Gross Margin | 15.40% | 18.18% | 16.29% | 13.69% | 13.87% | 9.14% |
Operating Margin | 18.65% | 13.13% | 10.63% | 9.28% | 6.29% | 3.16% |
Profit Margin | 7.79% | 5.42% | 3.22% | 1.70% | -2.00% | -2.10% |
FCF Margin | 17.52% | 10.69% | 7.44% | 10.01% | 9.65% | 9.64% |
EBITDA | 624.6 | 822.4 | 705.4 | 542.3 | 405.2 | 278.7 |
EBITDA Margin | 18.65% | 16.85% | 14.69% | 12.56% | 10.01% | 7.97% |
EBIT | 624.6 | 641 | 510.7 | 400.5 | 254.7 | 110.4 |
EBIT Margin | 18.65% | 13.13% | 10.63% | 9.28% | 6.29% | 3.16% |
Effective Tax Rate | 34.13% | 35.00% | 41.59% | 51.52% | -1830.95% | -203.31% |