BME:GSJ 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	1,588	1,558	1,337	1,097	930.66
Revenue Growth (YoY)	1.95%	16.51%	21.87%	17.90%	-3.32%
Cost of Revenue	1,152	1,166	980.4	779.72	662.45
Gross Profit	436.5	391.91	356.77	317.53	268.21
Selling, General & Admin	256.57	241.47	216.74	182.09	161.8
Other Operating Expenses	103.25	87.01	88.83	93.53	63.47
Operating Expenses	377.5	342.62	317.41	284.74	233.73
Operating Income	59	49.29	39.36	32.79	34.48
Interest Expense	-3.06	-3.17	-3.47	-2.86	-3.12
Interest & Investment Income	13.29	16.61	12.53	5.85	3.69
Earnings From Equity Investments	0.98	-0.6	-0.64	-0.57	-2.81
Currency Exchange Gain (Loss)	-2.01	-5.7	-1.7	0.74	-0.33
Other Non Operating Income (Expenses)	-6.99	-8.18	-11.11	-9.1	-8.7
EBT Excluding Unusual Items	61.21	48.24	34.97	26.86	23.23
Asset Writedown	-0.61	-0.69	-0.53	-0.36	-0.31
Other Unusual Items	-1.09	-0.05	-2.59	-1.19	0.07
Pretax Income	59.51	47.5	31.86	25.31	22.99
Income Tax Expense	18.66	15.11	10.44	9.92	9.12
Earnings From Continuing Operations	40.85	32.4	21.41	15.39	13.86
Minority Interest in Earnings	-1	0.63	-1.47	1.22	-1.76
Net Income	39.85	33.02	19.94	16.61	12.1
Net Income to Common	39.85	33.02	19.94	16.61	12.1
Net Income Growth	20.68%	65.58%	20.05%	37.31%	-46.83%
Shares Outstanding (Basic)	65	65	65	65	65
Shares Outstanding (Diluted)	65	65	65	65	65
EPS (Basic)	0.61	0.51	0.31	0.26	0.19
EPS (Diluted)	0.61	0.51	0.31	0.26	0.19
EPS Growth	20.12%	65.58%	20.05%	37.31%	-46.83%
Free Cash Flow	153.42	116.75	98.1	25.44	26.94
Free Cash Flow Per Share	2.36	1.79	1.51	0.39	0.41
Dividend Per Share	-	0.180	0.150	0.100	0.100
Dividend Growth	-	20.00%	50.00%	-	-
Gross Margin	27.48%	25.16%	26.68%	28.94%	28.82%
Operating Margin	3.72%	3.16%	2.94%	2.99%	3.71%
Profit Margin	2.51%	2.12%	1.49%	1.51%	1.30%
Free Cash Flow Margin	9.66%	7.49%	7.34%	2.32%	2.89%
EBITDA	76.68	63.42	43.58	36.71	37.87
EBITDA Margin	4.83%	4.07%	3.26%	3.35%	4.07%
D&A For EBITDA	17.68	14.13	4.22	3.92	3.38
EBIT	59	49.29	39.36	32.79	34.48
EBIT Margin	3.72%	3.16%	2.94%	2.99%	3.71%
Effective Tax Rate	31.36%	31.80%	32.78%	39.18%	39.69%
Advertising Expenses	4.26	3.29	3.75	2.53	1.99

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