Interpump Group 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	2,071	2,078	2,240	2,078	1,604
Revenue Growth (YoY)	-0.37%	-7.22%	7.80%	29.53%	23.94%
Cost of Revenue	1,340	1,365	1,460	1,353	1,030
Gross Profit	730.78	713.65	779.97	724.51	574.69
Selling, General & Admin	426.18	401.01	384.34	356.32	293.87
Other Operating Expenses	-31.97	-25.18	-33.19	-15.82	-14.22
Total Operating Expenses	394.21	375.83	351.15	340.51	279.64
Operating Income	336.56	337.81	428.82	384	295.05
Interest Income	27.61	35.6	27.14	32.12	14.86
Interest Expense	-65.33	-62.38	-78.17	-47.45	-34.41
Total Non-Operating Income (Expense)	-37.72	-26.78	-51.03	-15.33	-19.55
Pretax Income	298.85	311.03	377.79	368.68	275.5
Provision for Income Taxes	89.14	82.56	100.27	98.93	76.98
Net Income	417.83	455.52	551.79	266.5	195.88
Minority Interest in Earnings	1.59	1.42	3.25	3.25	2.64
Net Income to Common	417.83	455.52	551.79	266.5	195.88
Net Income Growth	-8.27%	-17.45%	107.05%	36.05%	14.56%
Shares Outstanding (Basic)	106	107	107	106	107
Shares Outstanding (Diluted)	107	107	107	106	108
Shares Change (YoY)	-0.37%	-0.19%	1.45%	-2.11%	0.50%
EPS (Basic)	1.96	2.12	2.56	2.52	1.84
EPS (Diluted)	1.95	2.12	2.56	2.52	1.81
EPS Growth	-8.02%	-17.06%	1.47%	38.94%	14.03%
Shares Outstanding	106.39	106.74	106.97	106.89	106.4
Free Cash Flow	242.18	227.89	170.84	78.46	155.36
Free Cash Flow Growth	6.27%	33.40%	117.73%	-49.50%	-30.11%
Free Cash Flow Per Share	2.27	2.13	1.59	0.74	1.44
Dividends Per Share	0.350	0.330	0.320	0.300	0.280
Dividend Growth	6.06%	3.13%	6.67%	7.14%	7.69%
Gross Margin	35.29%	34.34%	34.82%	34.87%	35.82%
Operating Margin	16.25%	16.25%	19.14%	18.48%	18.39%
Profit Margin	20.26%	21.99%	24.78%	12.98%	12.37%
FCF Margin	11.70%	10.96%	7.63%	3.78%	9.68%
EBITDA	457.81	451.68	532.33	482.42	377.17
EBITDA Margin	22.11%	21.73%	23.76%	23.22%	23.51%
EBIT	336.56	337.81	428.82	384	295.05
EBIT Margin	16.25%	16.25%	19.14%	18.48%	18.39%
Effective Tax Rate	29.83%	26.54%	26.54%	26.83%	27.94%

Updated Feb 15, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.