EPA:BAIN Income Statement

Financials in millions EUR. Fiscal year is April - March.

Millions EUR. Fiscal year is Apr - Mar.

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Mar '26 Mar 31, 2026	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022
Revenue	861.57	768.03	704	666.99	530.51
Revenue Growth	12.18%	9.10%	5.55%	25.72%	57.48%
Cost of Revenue	450.23	414.26	379.96	355.89	274.45
Gross Profit	411.34	353.77	324.04	311.1	256.06
Selling, General & Admin	222.97	193.11	177.5	167.7	139.23
Depreciation & Amortization Expenses	95.94	83.57	75.93	73.12	76.2
Other Operating Expenses	5.84	2.6	-3.01	-1.89	5.27
Total Operating Expenses	324.75	279.28	250.43	238.92	220.7
Operating Income	86.59	74.49	73.61	72.18	35.36
Interest Income	3.55	5.16	6.7	1.77	0.01
Interest Expense	-0.71	-2.08	-1.62	-4.96	-5.15
Other Non-Operating Income (Expense)	23.42	32.56	25.25	827.23	46.13
Total Non-Operating Income (Expense)	26.26	35.64	30.33	824.04	41
Pretax Income	112.85	110.13	103.94	896.22	76.35
Net Income	112.85	110.13	103.94	896.22	76.35
Net Income to Common	112.85	110.13	103.94	896.22	76.35
Net Income Growth	2.47%	5.96%	-88.40%	1073.79%	-
Shares Outstanding (Basic)	25	25	25	25	25
Shares Outstanding (Diluted)	25	25	25	25	25
Shares Change	-	-	-	-	-
EPS (Basic)	4.60	4.49	4.24	36.56	3.11
EPS (Diluted)	4.60	4.49	4.24	36.56	3.11
EPS Growth	2.45%	5.90%	-88.40%	1075.56%	-

Additional Metrics

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Mar '26 Mar 31, 2026	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022
Free Cash Flow	7.63	53.69	53.66	68.62	76.12
Free Cash Flow Growth	-85.80%	0.05%	-21.80%	-9.84%	-
Free Cash Flow Per Share	0.31	2.19	2.19	2.80	3.10
Dividends Per Share	2.000	1.800	1.500	1.200	1.000
Dividend Growth	11.11%	20.00%	25.00%	20.00%	-
Gross Margin	47.74%	46.06%	46.03%	46.64%	48.27%
Operating Margin	10.05%	9.70%	10.46%	10.82%	6.66%
Profit Margin	13.10%	14.34%	14.76%	134.37%	14.39%
FCF Margin	0.89%	6.99%	7.62%	10.29%	14.35%
EBITDA	182.53	158.07	149.54	145.29	111.56
EBITDA Margin	21.19%	20.58%	21.24%	21.78%	21.03%
EBIT	86.59	74.49	73.61	72.18	35.36
EBIT Margin	10.05%	9.70%	10.46%	10.82%	6.66%