Nedap 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	279.81	251.61	262.43	229.48	207.01
Revenue Growth (YoY)	11.21%	-4.12%	14.36%	10.85%	9.00%
Cost of Revenue	75.11	71.71	81.45	75.91	67.69
Gross Profit	204.7	179.9	180.98	153.57	139.33
Selling, General & Admin	127.87	114.8	112.06	91.5	83.32
Amortization of Goodwill & Intangibles	1.58	0.57	0.39	0.81	1.04
Other Operating Expenses	32.36	30.55	30.87	28.65	23.49
Operating Expenses	171.99	155.82	153.03	129.74	116.3
Operating Income	32.72	24.08	27.95	23.83	23.03
Interest Expense	-0.64	-1.03	-0.77	-0.33	-0.33
Interest & Investment Income	0.03	0.09	0.04	0	0.01
Currency Exchange Gain (Loss)	-0.41	0.09	-0.63	-0.28	0.7
EBT Excluding Unusual Items	31.7	23.22	26.59	23.22	23.4
Asset Writedown	-0.57	-0.28	-	-	-0.65
Pretax Income	31.13	22.95	26.59	23.22	22.75
Income Tax Expense	6.55	4.42	5.03	4.69	4.47
Earnings From Continuing Operations	24.59	18.53	21.56	18.53	18.28
Earnings From Discontinued Operations	-	-	0.08	0.18	-
Net Income to Company	24.59	18.53	21.64	18.7	18.28
Net Income	24.59	18.53	21.64	18.7	18.28
Net Income to Common	24.59	18.53	21.64	18.7	18.28
Net Income Growth	32.70%	-14.39%	15.70%	2.30%	32.97%
Shares Outstanding (Basic)	7	7	7	7	6
Shares Outstanding (Diluted)	7	7	7	7	6
Shares Change (YoY)	0.37%	0.53%	0.53%	0.46%	0.27%
EPS (Basic)	3.72	2.82	3.31	2.87	2.82
EPS (Diluted)	3.72	2.82	3.30	2.87	2.82
EPS Growth	32.14%	-14.75%	15.17%	1.68%	32.58%
Free Cash Flow	36.56	17.97	19.14	7.93	19.16
Free Cash Flow Per Share	5.53	2.73	2.92	1.22	2.96
Dividend Per Share	3.700	3.200	3.200	3.000	3.000
Dividend Growth	15.63%	-	6.67%	-	-33.33%
Gross Margin	73.16%	71.50%	68.96%	66.92%	67.30%
Operating Margin	11.69%	9.57%	10.65%	10.38%	11.12%
Profit Margin	8.79%	7.36%	8.25%	8.15%	8.83%
Free Cash Flow Margin	13.06%	7.14%	7.29%	3.46%	9.26%
EBITDA	41.46	32.88	36.63	31.57	29.52
EBITDA Margin	14.82%	13.07%	13.96%	13.76%	14.26%
D&A For EBITDA	8.74	8.8	8.68	7.74	6.49
EBIT	32.72	24.08	27.95	23.83	23.03
EBIT Margin	11.69%	9.57%	10.65%	10.38%	11.12%
Effective Tax Rate	21.03%	19.25%	18.92%	20.22%	19.63%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.