Puig Brands 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	5,042	4,790	4,304	3,620	2,585
Revenue Growth (YoY)	5.27%	11.29%	18.91%	40.02%	-
Cost of Revenue	1,255	1,202	1,089	926.97	699.91
Gross Profit	3,787	3,588	3,215	2,693	1,885
Selling, General & Admin	2,974	2,829	2,522	2,156	1,534
Other Operating Expenses	-22.02	146.63	13.76	43.53	-34.95
Total Operating Expenses	2,952	2,976	2,536	2,200	1,499
Operating Income	834.46	612.09	679.21	492.97	386.53
Interest Income	44.76	61.06	51.35	55.62	28.49
Other Non-Operating Income (Expense)	-59.41	19.36	-87.4	-34.86	-62.36
Total Non-Operating Income (Expense)	-14.66	80.42	-36.06	20.76	-33.87
Pretax Income	819.8	692.51	643.15	513.72	352.66
Provision for Income Taxes	202.7	149.97	143.26	101.2	153.75
Net Income	593.7	530.65	465.21	399.49	221.04
Minority Interest in Earnings	23.41	11.88	34.68	13.03	-22.12
Net Income to Common	593.7	530.65	465.21	399.49	221.04
Net Income Growth	11.88%	14.07%	16.45%	80.73%	-
Shares Outstanding (Basic)	563	563	539	0	0
Shares Outstanding (Diluted)	563	563	539	0	0
Shares Change (YoY)	-	4.52%	404744.45%	1325.31%	-
EPS (Basic)	1.05	0.94	0.86	3001.89	23665.86
EPS (Diluted)	1.05	0.94	0.86	3001.89	23665.86
EPS Growth	11.70%	9.30%	-99.97%	-87.32%	-
Shares Outstanding	563.3	563.3	493.55	0.25	0.01
Free Cash Flow	660.56	548.77	378.56	268.15	433.81
Free Cash Flow Growth	20.37%	44.96%	41.17%	-38.19%	-
Free Cash Flow Per Share	1.17	0.97	0.70	2014.26	46446.04
Dividends Per Share	-	0.377	-	-	-
Gross Margin	75.11%	74.91%	74.70%	74.39%	72.92%
Operating Margin	16.55%	12.78%	15.78%	13.62%	14.95%
Profit Margin	12.24%	11.33%	11.61%	11.40%	7.69%
FCF Margin	13.10%	11.46%	8.80%	7.41%	16.78%
EBITDA	1,070	822.58	848.91	637.92	493.05
EBITDA Margin	21.22%	17.17%	19.72%	17.62%	19.07%
EBIT	834.46	612.09	679.21	492.97	386.53
EBIT Margin	16.55%	12.78%	15.78%	13.62%	14.95%
Effective Tax Rate	24.73%	21.66%	22.28%	19.70%	43.60%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.