Boiron SA (EPA:BOI)

Boiron Income Statement

Financials in millions EUR. Fiscal year is January - December.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Operating Revenue	501.11	487.56	493.25	534.24	455.2
Other Revenue	-	0	0	0	0
Revenue	501.11	487.56	493.25	534.24	455.2
Revenue Growth (YoY)	2.78%	-1.15%	-7.67%	17.36%	-11.37%
Cost of Revenue	135.38	128.8	135.17	154.51	127.58
Gross Profit	365.73	358.76	358.08	379.73	327.62
Selling, General & Admin	315.28	309.38	306.61	310.46	276.97
Research & Development	5.66	6.31	5.77	6.09	2.99
Other Operating Expenses	-8.29	0.2	-1.61	-1.37	-1.29
Operating Expenses	312.65	315.88	310.76	315.18	278.67
Operating Income	53.08	42.88	47.32	64.55	48.96
Interest Expense	-1.11	-1.22	-1.19	-0.61	-0.36
Interest & Investment Income	2.53	2.92	7.46	1.82	0.59
Currency Exchange Gain (Loss)	-	1.52	-0.23	-0.24	1.53
Other Non Operating Income (Expenses)	-11.64	-10.99	-10.09	-11.72	-12.31
EBT Excluding Unusual Items	42.86	35.12	43.27	53.79	38.4
Merger & Restructuring Charges	-	-19.9	-1.38	0.52	-1.29
Impairment of Goodwill	-	-	-4.3	-4.03	-
Gain (Loss) on Sale of Investments	-	-0.62	1.62	-1.51	-0.17
Gain (Loss) on Sale of Assets	-	-0.02	0.59	6.01	8.34
Asset Writedown	-	-	-2.63	-	-
Other Unusual Items	-	-	9.67	4.41	0.83
Pretax Income	42.86	14.58	46.85	59.2	46.11
Income Tax Expense	10.22	3.24	12.91	14.92	17.55
Earnings From Continuing Operations	32.65	11.33	33.94	44.28	28.56
Minority Interest in Earnings	-0	0	1.89	0.39	-0
Net Income	32.64	11.34	35.83	44.67	28.56
Net Income to Common	32.64	11.34	35.83	44.67	28.56
Net Income Growth	187.96%	-68.36%	-19.80%	56.44%	8.96%
Shares Outstanding (Basic)	17	17	17	17	18
Shares Outstanding (Diluted)	17	17	17	17	18
Shares Change (YoY)	0.01%	-	-0.15%	-0.73%	0.05%
EPS (Basic)	1.88	0.65	2.06	2.57	1.63
EPS (Diluted)	1.88	0.65	2.06	2.57	1.63
EPS Growth	187.94%	-68.36%	-19.68%	57.58%	8.90%
Free Cash Flow	37.76	31.13	35.63	48.45	22.33
Free Cash Flow Per Share	2.17	1.79	2.05	2.79	1.27
Dividend Per Share	-	1.200	1.350	1.100	0.950
Dividend Growth	-	-11.11%	22.73%	15.79%	-
Gross Margin	72.98%	73.58%	72.60%	71.08%	71.97%
Operating Margin	10.59%	8.80%	9.59%	12.08%	10.76%
Profit Margin	6.51%	2.33%	7.26%	8.36%	6.27%
Free Cash Flow Margin	7.54%	6.39%	7.22%	9.07%	4.91%
EBITDA	66.71	60.78	75.65	91.16	78.23
EBITDA Margin	13.31%	12.47%	15.34%	17.06%	17.19%
D&A For EBITDA	13.63	17.9	28.33	26.62	29.28
EBIT	53.08	42.88	47.32	64.55	48.96
EBIT Margin	10.59%	8.80%	9.59%	12.08%	10.76%
Effective Tax Rate	23.84%	22.24%	27.56%	25.20%	38.07%
Advertising Expenses	163.91	157.35	151.07	151.28	127.86

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.