Semapa - Sociedade de Investimento e Gestão, SGPS, S.A. (ELI:SEM)
Portugal · Delayed Price · Currency is EUR 22.20
-0.05 (-0.22%)
Mar 12, 2026, 9:24 AM WET
ELI:SEM 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 |
Operating Revenue | 2,115 | 2,849 | 2,706 | 3,122 | 2,131 |
Other Revenue | - | 15.27 | 5.78 | 7.23 | 6.05 |
| 2,115 | 2,865 | 2,712 | 3,129 | 2,137 | |
Revenue Growth (YoY) | -26.17% | 5.63% | -13.33% | 46.40% | 14.29% |
Cost of Revenue | 1,734 | 1,878 | 1,782 | 1,944 | 1,392 |
Gross Profit | 381.2 | 987.09 | 929.87 | 1,185 | 745.56 |
Selling, General & Admin | - | 333.09 | 281.97 | 281.79 | 248.32 |
Other Operating Expenses | -4 | -23.53 | -20.35 | 1.18 | 3.04 |
Operating Expenses | 244.5 | 554.44 | 477.58 | 519.02 | 445.55 |
Operating Income | 136.7 | 432.65 | 452.29 | 666.47 | 300.01 |
Interest Expense | -1.5 | -71.8 | -62.49 | -35.53 | -34.02 |
Interest & Investment Income | - | 12.52 | 11.3 | 6.11 | 2.11 |
Earnings From Equity Investments | 3.8 | 1.29 | 7.79 | 7.53 | 2.1 |
Currency Exchange Gain (Loss) | - | -24.07 | 6.16 | -27.53 | -4.24 |
Other Non Operating Income (Expenses) | 0.1 | 26.39 | 3.4 | -37.33 | -8.32 |
EBT Excluding Unusual Items | 139.1 | 376.99 | 418.45 | 579.72 | 257.64 |
Gain (Loss) on Sale of Investments | - | 2.07 | -1.48 | 2.55 | 0.24 |
Gain (Loss) on Sale of Assets | - | 5.98 | 1.38 | 5.06 | 7.41 |
Asset Writedown | - | -16.37 | -13.98 | -37.17 | -0.99 |
Legal Settlements | - | 0.42 | -1.12 | 1.9 | -2.36 |
Pretax Income | 139.1 | 369.09 | 403.25 | 557.63 | 267.94 |
Income Tax Expense | 24.3 | 58.77 | 67.31 | 135.56 | 17.99 |
Earnings From Continuing Operations | 114.8 | 310.32 | 335.94 | 422.06 | 249.95 |
Earnings From Discontinued Operations | 88.7 | - | - | - | - |
Net Income to Company | 203.5 | 310.32 | 335.94 | 422.06 | 249.95 |
Minority Interest in Earnings | -46.9 | -77.58 | -91.43 | -114.97 | -51.83 |
Net Income | 156.6 | 232.74 | 244.51 | 307.09 | 198.13 |
Net Income to Common | 156.6 | 232.74 | 244.51 | 307.09 | 198.13 |
Net Income Growth | -32.71% | -4.81% | -20.38% | 55.00% | 85.88% |
Shares Outstanding (Basic) | 80 | 80 | 80 | 80 | 80 |
Shares Outstanding (Diluted) | 80 | 80 | 80 | 80 | 80 |
Shares Change (YoY) | - | - | - | - | -0.10% |
EPS (Basic) | 1.96 | 2.91 | 3.06 | 3.84 | 2.48 |
EPS (Diluted) | 1.96 | 2.91 | 3.06 | 3.84 | 2.48 |
EPS Growth | -32.71% | -4.80% | -20.39% | 55.00% | 86.09% |
Free Cash Flow | - | 250.01 | 276.96 | 551.47 | 360.58 |
Free Cash Flow Per Share | - | 3.13 | 3.47 | 6.91 | 4.51 |
Dividend Per Share | 0.626 | 0.626 | 0.626 | 0.950 | 0.512 |
Dividend Growth | - | - | -34.11% | 85.55% | - |
Gross Margin | 18.02% | 34.46% | 34.29% | 37.88% | 34.88% |
Operating Margin | 6.46% | 15.10% | 16.68% | 21.30% | 14.04% |
Profit Margin | 7.41% | 8.12% | 9.01% | 9.81% | 9.27% |
Free Cash Flow Margin | - | 8.73% | 10.21% | 17.62% | 16.87% |
EBITDA | 365.06 | 652.25 | 648.52 | 882.81 | 476.55 |
EBITDA Margin | 17.26% | 22.77% | 23.91% | 28.21% | 22.30% |
D&A For EBITDA | 228.36 | 219.6 | 196.22 | 216.34 | 176.54 |
EBIT | 136.7 | 432.65 | 452.29 | 666.47 | 300.01 |
EBIT Margin | 6.46% | 15.10% | 16.68% | 21.30% | 14.04% |
Effective Tax Rate | 17.47% | 15.92% | 16.69% | 24.31% | 6.71% |
Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.