UIE Plc (CPH:UIE)
Denmark · Delayed Price · Currency is DKK 399.50
-0.50 (-0.13%)
Aug 26, 2026, 4:59 PM CET
UIE Plc Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
| 639.87 | 587.28 | 486.22 | 438.66 | 573.27 | 488.61 | |
Revenue Growth | 19.29% | 20.78% | 10.84% | -23.48% | 17.33% | 52.17% |
Cost of Revenue | 244.22 | 181.66 | 162.76 | 127.13 | 208.24 | 203.11 |
Gross Profit | 395.66 | 405.62 | 323.46 | 311.53 | 365.03 | 285.5 |
Selling, General & Admin | 67.66 | 67.66 | 56.45 | 53.7 | 52.73 | 49.36 |
Other Operating Expenses | 62.09 | 65.7 | 41.69 | 42.49 | 105.34 | 51.98 |
Operating Expenses | 155.95 | 159.57 | 122.4 | 119.63 | 181.69 | 125.88 |
Operating Income | 239.71 | 246.05 | 201.06 | 191.9 | 183.34 | 159.62 |
Interest Expense | -0.34 | -0.2 | -0.19 | -0.16 | -0.58 | -0.13 |
Interest & Investment Income | 12.2 | 15.25 | 11.25 | 14.16 | 3.86 | 3.5 |
Earnings From Equity Investments | 2.85 | 5.39 | 5.19 | 2.25 | 2.98 | 0.08 |
Currency Exchange Gain (Loss) | 1.73 | 0.18 | 0.7 | 1.25 | 0.64 | -1.41 |
EBT Excluding Unusual Items | 256.16 | 266.67 | 218 | 209.4 | 190.23 | 161.66 |
Gain (Loss) on Sale of Investments | -5.73 | 40.7 | -9.71 | 40.92 | -88.42 | 50.11 |
Pretax Income | 250.43 | 307.37 | 208.28 | 250.32 | 101.82 | 211.78 |
Income Tax Expense | 64.62 | 66.77 | 49.7 | 49.61 | 52.89 | 38.48 |
Earnings From Continuing Operations | 185.81 | 240.6 | 158.58 | 200.71 | 48.93 | 173.3 |
Minority Interest in Earnings | -96.99 | -100.68 | -82.96 | -80.04 | -71.03 | -65.17 |
Net Income | 88.82 | 139.92 | 75.62 | 120.67 | -22.1 | 108.13 |
Net Income to Common | 88.82 | 139.92 | 75.62 | 120.67 | -22.1 | 108.13 |
Net Income Growth | 1.98% | 85.04% | -37.34% | - | - | -5.21% |
Shares Outstanding (Basic) | 31 | 31 | 32 | 32 | 32 | 33 |
Shares Outstanding (Diluted) | 31 | 31 | 32 | 32 | 32 | 33 |
Shares Change | -1.13% | -2.13% | -0.99% | 0.02% | -1.48% | -3.09% |
EPS (Basic) | 2.86 | 4.48 | 2.37 | 3.75 | -0.69 | 3.31 |
EPS (Diluted) | 2.86 | 4.48 | 2.37 | 3.75 | -0.69 | 3.31 |
EPS Growth | 3.15% | 89.07% | -36.71% | - | - | -2.19% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
Free Cash Flow | 168.75 | 174.89 | 120.52 | 120.85 | 176.47 | 102.12 |
Free Cash Flow Per Share | 5.43 | 5.60 | 3.78 | 3.75 | 5.48 | 3.12 |
Dividend Per Share | 1.020 | 1.530 | 1.260 | 1.250 | 1.000 | 0.850 |
Dividend Growth | -23.88% | 21.43% | 0.80% | 25.00% | 17.65% | 36.00% |
Gross Margin | 61.83% | 69.07% | 66.53% | 71.02% | 63.68% | 58.43% |
Operating Margin | 37.46% | 41.90% | 41.35% | 43.75% | 31.98% | 32.67% |
Profit Margin | 13.88% | 23.83% | 15.55% | 27.51% | -3.85% | 22.13% |
Free Cash Flow Margin | 26.37% | 29.78% | 24.79% | 27.55% | 30.78% | 20.90% |
EBITDA | 265.66 | 271.06 | 224.17 | 214.2 | 205.77 | 182.41 |
EBITDA Margin | 41.52% | 46.16% | 46.11% | 48.83% | 35.89% | 37.33% |
D&A For EBITDA | 25.96 | 25.01 | 23.11 | 22.3 | 22.43 | 22.79 |
EBIT | 239.71 | 246.05 | 201.06 | 191.9 | 183.34 | 159.62 |
EBIT Margin | 37.46% | 41.90% | 41.35% | 43.75% | 31.98% | 32.67% |
Effective Tax Rate | 25.80% | 21.72% | 23.86% | 19.82% | 51.94% | 18.17% |