Boiron Income Statement

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

Millions EUR. 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
Operating Revenue	495.78	501.11	487.56	493.25	534.24	455.2
Other Revenue	0	-	0	0	0	0
Revenue	495.78	501.11	487.56	493.25	534.24	455.2
Revenue Growth	-1.80%	2.78%	-1.15%	-7.67%	17.36%	-11.37%
Cost of Revenue	137.85	135.38	128.8	135.17	154.51	127.58
Gross Profit	357.94	365.73	358.76	358.08	379.73	327.62
Selling, General & Admin	318.43	316.83	309.38	306.61	310.46	276.97
Research & Development	6	5.66	6.31	5.77	6.09	2.99
Other Operating Expenses	-5.63	-8.34	0.2	-1.61	-1.37	-1.29
Operating Expenses	318.8	314.15	315.88	310.76	315.18	278.67
Operating Income	39.14	51.58	42.88	47.32	64.55	48.96
Interest Expense	-1.49	-1.11	-1.22	-1.19	-0.61	-0.36
Interest & Investment Income	2.58	2.53	2.92	7.46	1.82	0.59
Currency Exchange Gain (Loss)	-1.56	-3.2	1.52	-0.23	-0.24	1.53
Other Non Operating Income (Expenses)	-6.84	-8.28	-10.99	-10.09	-11.72	-12.31
EBT Excluding Unusual Items	31.82	41.52	35.12	43.27	53.79	38.4
Merger & Restructuring Charges	1.03	0.39	-19.9	-1.38	0.52	-1.29
Impairment of Goodwill	-	-	-	-4.3	-4.03	-
Gain (Loss) on Sale of Investments	0.07	0.07	-0.62	1.62	-1.51	-0.17
Gain (Loss) on Sale of Assets	3.04	0.89	-0.02	0.59	6.01	8.34
Asset Writedown	-	-	-	-2.63	-	-
Other Unusual Items	-0.28	-	-	9.67	4.41	0.83
Pretax Income	35.67	42.86	14.58	46.85	59.2	46.11
Income Tax Expense	9.48	10.22	3.24	12.91	14.92	17.55
Earnings From Continuing Operations	26.19	32.65	11.33	33.94	44.28	28.56
Minority Interest in Earnings	-0	-0	0	1.89	0.39	-0
Net Income	26.19	32.64	11.34	35.83	44.67	28.56
Net Income to Common	26.19	32.64	11.34	35.83	44.67	28.56
Net Income Growth	35.22%	187.96%	-68.36%	-19.80%	56.44%	8.96%
Shares Outstanding (Basic)	17	17	17	17	17	18
Shares Outstanding (Diluted)	17	17	17	17	17	18
Shares Change	-	-	-	-0.15%	-0.73%	0.05%
EPS (Basic)	1.51	1.88	0.65	2.06	2.57	1.63
EPS (Diluted)	1.51	1.88	0.65	2.06	2.57	1.63
EPS Growth	35.22%	187.96%	-68.36%	-19.68%	57.58%	8.90%

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	23.56	37.76	31.13	35.63	48.45	22.33
Free Cash Flow Per Share	1.36	2.17	1.79	2.05	2.79	1.27
Dividend Per Share	1.350	1.350	1.200	1.350	1.100	0.950
Dividend Growth	12.50%	12.50%	-11.11%	22.73%	15.79%	0%
Gross Margin	72.20%	72.98%	73.58%	72.60%	71.08%	71.97%
Operating Margin	7.89%	10.29%	8.80%	9.59%	12.08%	10.76%
Profit Margin	5.28%	6.51%	2.33%	7.26%	8.36%	6.27%
Free Cash Flow Margin	4.75%	7.54%	6.39%	7.22%	9.07%	4.91%
EBITDA	56.7	69.15	68.75	75.65	91.16	78.23
EBITDA Margin	11.44%	13.80%	14.10%	15.34%	17.06%	17.19%
D&A For EBITDA	17.56	17.57	25.86	28.33	26.62	29.28
EBIT	39.14	51.58	42.88	47.32	64.55	48.96
EBIT Margin	7.89%	10.29%	8.80%	9.59%	12.08%	10.76%
Effective Tax Rate	26.57%	23.84%	22.24%	27.56%	25.20%	38.07%
Advertising Expenses	-	163.91	157.35	151.07	151.28	127.86