DEUTZ Aktiengesellschaft (BIT:1DEZ)

DEUTZ Aktiengesellschaft Income Statement

Financials in millions EUR. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	1,848	1,814	2,063	1,892	1,617	1,296
Revenue Growth (YoY)	-8.10%	-12.09%	9.04%	16.99%	24.83%	-29.62%
Cost of Revenue	1,442	1,413	1,616	1,525	1,332	1,106
Gross Profit	405.6	400.8	446.8	367.6	285.6	189.7
Selling, General & Admin	271.7	254.7	207.4	172	164.8	146.5
Research & Development	119.4	100.4	109.6	97.5	95.3	86.9
Other Operating Expenses	7.7	10.4	-2.4	-6.1	0.9	17.5
Operating Expenses	400.2	365.7	314.2	267.8	261.2	250.9
Operating Income	5.4	35.1	132.6	99.8	24.4	-61.2
Interest Expense	-21.3	-20.9	-16.4	-6.3	-5.2	-4.3
Interest & Investment Income	2.7	2.8	2.4	1.5	0.8	1.8
Earnings From Equity Investments	2.8	0.9	-5.5	-3.7	-0.8	1.4
Currency Exchange Gain (Loss)	4.6	4.6	-4.5	1.2	7.9	-5.2
Other Non Operating Income (Expenses)	1.3	1.3	-0.7	-0.9	-	-0.4
EBT Excluding Unusual Items	-4.5	23.8	107.9	91.6	27.1	-67.9
Merger & Restructuring Charges	-	-	-	-0.4	-3.1	-31.9
Asset Writedown	-	-	-	-	4.4	-10.8
Other Unusual Items	0.9	0.9	0.3	0.5	0.7	-
Pretax Income	-3.6	24.7	108.2	91.7	29.1	-110.6
Income Tax Expense	-19.1	-17.3	1.3	-3.7	-9.1	-3
Earnings From Continuing Operations	15.5	42	106.9	95.4	38.2	-107.6
Earnings From Discontinued Operations	17.5	9.8	-25	-15.2	-	-
Net Income to Company	33	51.8	81.9	80.2	38.2	-107.6
Net Income	33	51.8	81.9	80.2	38.2	-107.6
Net Income to Common	33	51.8	81.9	80.2	38.2	-107.6
Net Income Growth	-50.67%	-36.75%	2.12%	109.95%	-	-
Shares Outstanding (Basic)	137	132	125	121	121	121
Shares Outstanding (Diluted)	137	132	125	121	121	121
Shares Change (YoY)	8.00%	6.02%	3.34%	-	-	-
EPS (Basic)	0.24	0.39	0.66	0.66	0.32	-0.89
EPS (Diluted)	0.24	0.39	0.66	0.66	0.32	-0.89
EPS Growth	-54.33%	-40.34%	-1.18%	109.95%	-	-
Free Cash Flow	63	37.5	73.8	1.8	31.6	-31
Free Cash Flow Per Share	0.46	0.28	0.59	0.01	0.26	-0.26
Dividend Per Share	-	0.170	0.170	0.150	0.150	-
Dividend Growth	-	-	13.33%	-	-	-
Gross Margin	21.95%	22.10%	21.66%	19.43%	17.66%	14.64%
Operating Margin	0.29%	1.93%	6.43%	5.27%	1.51%	-4.72%
Profit Margin	1.79%	2.86%	3.97%	4.24%	2.36%	-8.30%
Free Cash Flow Margin	3.41%	2.07%	3.58%	0.10%	1.95%	-2.39%
EBITDA	71.4	99.8	188.7	155.5	81.3	-5.7
EBITDA Margin	3.86%	5.50%	9.15%	8.22%	5.03%	-0.44%
D&A For EBITDA	66	64.7	56.1	55.7	56.9	55.5
EBIT	5.4	35.1	132.6	99.8	24.4	-61.2
EBIT Margin	0.29%	1.93%	6.43%	5.27%	1.51%	-4.72%
Effective Tax Rate	-	-	1.20%	-	-	-

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