Rougier 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	75	95.5	98.87	103	66.5
Other Revenue	4.52	-	-	-	-
Revenue	79.53	95.5	98.87	103	66.5
Revenue Growth (YoY)	-16.72%	-3.41%	-4.01%	54.88%	53.16%
Cost of Revenue	33.9	34.25	39.79	42.87	20.74
Gross Profit	45.63	61.25	59.09	60.13	45.76
Selling, General & Admin	38.44	42.96	40.67	41.41	33.31
Other Operating Expenses	11.73	6.4	5.52	6.42	3.45
Operating Expenses	57.14	56.98	53.04	54.7	42.57
Operating Income	-11.51	4.26	6.05	5.42	3.19
Interest Expense	-0.11	-0.14	-0.72	-0.64	-0.77
Interest & Investment Income	-	-	0	-	0.02
Currency Exchange Gain (Loss)	-	0.23	0.1	-0.01	0
Other Non Operating Income (Expenses)	-0.53	0.08	0.13	0.01	-0.16
EBT Excluding Unusual Items	-12.15	4.44	5.57	4.77	2.29
Asset Writedown	-	-	-	4.19	0.01
Other Unusual Items	-0.05	0.11	0.34	-0.19	6.48
Pretax Income	-12.2	4.54	5.91	8.77	8.78
Income Tax Expense	0.47	0.68	0.81	0.74	0.47
Earnings From Continuing Operations	-12.67	3.86	5.1	8.04	8.31
Minority Interest in Earnings	4.64	-1.2	-1.64	-2.2	-2.82
Net Income	-8.03	2.67	3.46	5.83	5.49
Net Income to Common	-8.03	2.67	3.46	5.83	5.49
Net Income Growth	-	-23.00%	-40.67%	6.30%	-
Shares Outstanding (Basic)	1	1	1	1	1
Shares Outstanding (Diluted)	1	1	1	1	1
Shares Change (YoY)	-0.04%	-	-	-	-
EPS (Basic)	-7.42	2.46	3.20	5.39	5.07
EPS (Diluted)	-7.42	2.46	3.20	5.39	5.07
EPS Growth	-	-23.04%	-40.67%	6.30%	-
Free Cash Flow	-1.98	-2.22	-2.09	2.91	-0.42
Free Cash Flow Per Share	-1.83	-2.05	-1.93	2.68	-0.39
Gross Margin	57.38%	64.13%	59.76%	58.37%	68.81%
Operating Margin	-14.47%	4.46%	6.12%	5.26%	4.80%
Profit Margin	-10.10%	2.79%	3.50%	5.66%	8.25%
Free Cash Flow Margin	-2.48%	-2.33%	-2.12%	2.82%	-0.63%
EBITDA	-4.62	11.88	12.97	8.1	9.1
EBITDA Margin	-5.81%	12.44%	13.11%	7.87%	13.68%
D&A For EBITDA	6.89	7.62	6.92	2.68	5.9
EBIT	-11.51	4.26	6.05	5.42	3.19
EBIT Margin	-14.47%	4.46%	6.12%	5.26%	4.80%
Effective Tax Rate	-	15.00%	13.74%	8.39%	5.40%
Advertising Expenses	-	0.1	0.08	0.02	0

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