ERAMET S.A. (EPA:ERA)
France · Delayed Price · Currency is EUR 44.16
-0.86 (-1.91%)
Sep 2, 2026, 12:53 PM CET
ERAMET 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 | 2,894 | 2,753 | 2,933 | 3,251 | 5,014 | 3,668 |
Other Revenue | 112 | 36 | 93 | 89 | 88 | 42 |
| 3,006 | 2,789 | 3,026 | 3,340 | 5,102 | 3,710 | |
Revenue Growth | 3.12% | -7.83% | -9.40% | -34.53% | 37.52% | 31.84% |
Cost of Revenue | 1,063 | 1,014 | 971 | 1,101 | 1,495 | 962 |
Gross Profit | 1,943 | 1,775 | 2,055 | 2,239 | 3,607 | 2,748 |
Selling, General & Admin | 1,637 | 1,625 | 1,655 | 1,863 | 2,017 | 1,685 |
Amortization of Goodwill & Intangibles | - | - | - | - | - | 259 |
Other Operating Expenses | 107 | 83 | 103 | 121 | 81 | 50 |
Operating Expenses | 2,029 | 1,978 | 2,006 | 2,224 | 2,369 | 1,994 |
Operating Income | -86 | -203 | 49 | 15 | 1,238 | 754 |
Interest Expense | -177 | -162 | -170 | -144 | -106 | -114 |
Interest & Investment Income | 13 | 13 | 37 | 42 | 9 | 9 |
Earnings From Equity Investments | 6 | 58 | 166 | 295 | 258 | 121 |
Currency Exchange Gain (Loss) | -5 | -5 | -42 | 286 | 29 | 12 |
Other Non Operating Income (Expenses) | -19 | -7 | -3 | -3 | 12 | -1 |
EBT Excluding Unusual Items | -268 | -306 | 37 | 491 | 1,440 | 781 |
Merger & Restructuring Charges | -1 | -1 | -3 | -5 | -2 | - |
Gain (Loss) on Sale of Investments | -37 | -37 | 21 | 4 | -7 | -7 |
Gain (Loss) on Sale of Assets | - | - | - | - | - | -1 |
Asset Writedown | -313 | -183 | -13 | -218 | -221 | 117 |
Other Unusual Items | - | - | - | -172 | -16 | -1 |
Pretax Income | -619 | -527 | 42 | 100 | 1,194 | 889 |
Income Tax Expense | 2 | 43 | 94 | 88 | 264 | 98 |
Earnings From Continuing Operations | -621 | -570 | -52 | 12 | 930 | 791 |
Earnings From Discontinued Operations | - | - | - | 6 | -156 | -426 |
Net Income to Company | -621 | -570 | -52 | 18 | 774 | 365 |
Minority Interest in Earnings | 101 | 93 | 66 | 91 | -34 | -67 |
Net Income | -520 | -477 | 14 | 109 | 740 | 298 |
Net Income to Common | -520 | -477 | 14 | 109 | 740 | 298 |
Net Income Growth | - | - | -87.16% | -85.27% | 148.32% | - |
Shares Outstanding (Basic) | 29 | 29 | 29 | 29 | 29 | 29 |
Shares Outstanding (Diluted) | 29 | 29 | 29 | 29 | 29 | 29 |
Shares Change | -0.31% | -1.06% | -0.09% | -0.33% | 1.20% | 8.25% |
EPS (Basic) | -18.17 | -16.67 | 0.49 | 3.81 | 25.81 | 10.43 |
EPS (Diluted) | -18.17 | -16.67 | 0.49 | 3.75 | 25.47 | 10.39 |
EPS Growth | - | - | -86.95% | -85.29% | 145.05% | - |
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 | -414 | -778 | -790 | -423 | 500 | 374 |
Free Cash Flow Per Share | -14.47 | -27.20 | -27.32 | -14.62 | 17.22 | 13.04 |
Dividend Per Share | - | - | 1.500 | 1.500 | 3.500 | 2.500 |
Dividend Growth | - | - | 0% | -57.14% | 40.00% | - |
Gross Margin | 64.64% | 63.64% | 67.91% | 67.04% | 70.70% | 74.07% |
Operating Margin | -2.86% | -7.28% | 1.62% | 0.45% | 24.27% | 20.32% |
Profit Margin | -17.30% | -17.10% | 0.46% | 3.26% | 14.50% | 8.03% |
Free Cash Flow Margin | -13.77% | -27.89% | -26.11% | -12.67% | 9.80% | 10.08% |
EBITDA | 191 | 59 | 287 | 244 | 1,505 | 1,023 |
EBITDA Margin | 6.35% | 2.11% | 9.48% | 7.31% | 29.50% | 27.57% |
D&A For EBITDA | 277 | 262 | 238 | 229 | 267 | 269 |
EBIT | -86 | -203 | 49 | 15 | 1,238 | 754 |
EBIT Margin | -2.86% | -7.28% | 1.62% | 0.45% | 24.27% | 20.32% |
Effective Tax Rate | - | - | 223.81% | 88.00% | 22.11% | 11.02% |