ForFarmers 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	3,153	2,746	2,975	3,315	2,671
Revenue Growth (YoY)	14.84%	-7.70%	-10.27%	24.13%	13.55%
Cost of Revenue	2,542	2,227	2,497	2,820	2,234
Gross Profit	611.2	518.3	477.3	494.8	436.3
Selling, General & Admin	207.8	183.3	174.7	167.7	164.3
Depreciation & Amortization Expenses	63.5	51	58.2	48.1	50.3
Other Operating Expenses	252.2	228.6	239.8	254.6	199.1
Total Operating Expenses	523.5	462.9	472.7	470.4	413.7
Operating Income	87.7	55.4	4.6	24.4	22.6
Total Non-Operating Income (Expense)	-19	-13	-4.5	-2.2	-1.8
Pretax Income	68.7	42.4	0.1	22.2	20.8
Provision for Income Taxes	14.3	8.2	-1.8	4	8.3
Net Income	54.4	34.2	1.9	18.2	12.5
Minority Interest in Earnings	4.5	2.8	2.9	0.2	0.5
Net Income to Common	49.9	31.4	-1	18	12
Net Income Growth	58.92%	-	-	50.00%	-15.22%
Shares Outstanding (Basic)	89	89	89	90	95
Shares Outstanding (Diluted)	89	89	89	90	95
Shares Change (YoY)	-0.18%	-0.34%	-0.80%	-5.56%	-0.76%
EPS (Basic)	0.56	0.35	-0.01	0.20	0.13
EPS (Diluted)	0.56	0.35	-0.01	0.20	0.13
EPS Growth	60.00%	-	-	53.85%	-13.33%
Free Cash Flow	97.4	43.4	55.1	14.8	18.2
Free Cash Flow Growth	124.42%	-21.23%	272.30%	-18.68%	-72.28%
Free Cash Flow Per Share	1.10	0.49	0.62	0.16	0.19
Dividends Per Share	0.300	0.200	0.150	0.200	0.190
Dividend Growth	50.00%	33.33%	-25.00%	5.26%	-34.48%
Gross Margin	19.38%	18.88%	16.05%	14.93%	16.34%
Operating Margin	2.78%	2.02%	0.15%	0.74%	0.85%
Profit Margin	1.73%	1.25%	0.06%	0.55%	0.47%
FCF Margin	3.09%	1.58%	1.85%	0.45%	0.68%
EBITDA	151.2	106.4	49	69.9	68.4
EBITDA Margin	4.80%	3.88%	1.65%	2.11%	2.56%
EBIT	87.7	55.4	4.6	24.4	22.6
EBIT Margin	2.78%	2.02%	0.15%	0.74%	0.85%
Effective Tax Rate	20.82%	19.34%	-1800.00%	18.02%	39.90%