emeis Société anonyme 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
Revenue	5,895	5,636	5,198	4,681	4,299
Revenue Growth (YoY)	4.61%	8.43%	11.04%	8.89%	9.59%
Cost of Revenue	5,083	4,928	4,542	3,967	3,376
Gross Profit	812.1	707.43	655.93	713.73	922.68
Other Operating Expenses	-21.27	12.95	4.39	-42.26	-118.02
Operating Expenses	638.85	705.61	671.89	762.86	526.95
Operating Income	173.25	1.82	-15.96	-49.13	395.73
Interest Expense	-344.02	-398.92	-581.7	-334.08	-210.46
Interest & Investment Income	5.5	15.21	9.97	0.26	0.43
Earnings From Equity Investments	-0.52	-26.85	4.84	-33.29	-1.36
Other Non Operating Income (Expenses)	26.9	61.89	40.8	15.19	-38.87
EBT Excluding Unusual Items	-138.89	-346.86	-542.06	-401.04	145.47
Merger & Restructuring Charges	2.63	-	-	-	-
Impairment of Goodwill	-	-89.3	-31.04	-365.91	-
Asset Writedown	-2.92	110.65	-798.53	-2,976	-
Other Unusual Items	-125.21	-61.37	2,777	-881.6	-41.07
Pretax Income	-264.4	-386.87	1,405	-4,624	104.4
Income Tax Expense	34.5	28.58	44.6	-596.49	37.54
Earnings From Continuing Operations	-298.9	-415.46	1,361	-4,028	66.86
Minority Interest in Earnings	0.5	3.39	-5.77	0.54	-1.68
Net Income	-298.4	-412.07	1,355	-4,027	65.19
Net Income to Common	-298.4	-412.07	1,355	-4,027	65.19
Net Income Growth	-	-	-	-	-59.27%
Shares Outstanding (Basic)	161	157	130	0	0
Shares Outstanding (Diluted)	161	157	130	0	0
Shares Change (YoY)	2.37%	21.13%	201001.24%	-5.48%	0.08%
EPS (Basic)	-1.85	-2.62	10.44	-62330.39	1009.40
EPS (Diluted)	-1.85	-2.62	10.43	-62330.39	950.00
EPS Growth	-	-	-	-	-61.07%
Free Cash Flow	489.05	228.4	216.9	244.74	331.85
Free Cash Flow Per Share	3.04	1.45	1.67	3788.11	4854.87
Gross Margin	13.78%	12.55%	12.62%	15.25%	21.46%
Operating Margin	2.94%	0.03%	-0.31%	-1.05%	9.21%
Profit Margin	-5.06%	-7.31%	26.07%	-86.03%	1.52%
Free Cash Flow Margin	8.30%	4.05%	4.17%	5.23%	7.72%
EBITDA	833.36	694.47	651.54	755.99	1,041
EBITDA Margin	14.14%	12.32%	12.53%	16.15%	24.21%
D&A For EBITDA	660.11	692.65	667.5	805.12	644.97
EBIT	173.25	1.82	-15.96	-49.13	395.73
EBIT Margin	2.94%	0.03%	-0.31%	-1.05%	9.21%
Effective Tax Rate	-	-	3.17%	-	35.96%

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