NRJ Group SA (EPA:NRG)
France · Delayed Price · Currency is EUR 6.50
0.00 (0.00%)
Aug 21, 2026, 5:35 PM CET
NRJ Group 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 |
| 333.8 | 338.63 | 349.45 | 409.24 | 398.1 | 378.62 | |
Revenue Growth | -3.48% | -3.10% | -14.61% | 2.80% | 5.14% | 12.63% |
Cost of Revenue | 131.65 | 133.41 | 130.3 | 171.83 | 172.22 | 183.56 |
Gross Profit | 202.15 | 205.22 | 219.15 | 237.42 | 225.87 | 195.07 |
Selling, General & Admin | 116.44 | 114.82 | 111.04 | 127.22 | 112.7 | 106.94 |
Other Operating Expenses | 26.64 | 26.74 | 26.4 | 35.21 | 34.46 | 31.11 |
Operating Expenses | 174.72 | 172.61 | 168.52 | 191.16 | 181.65 | 166.43 |
Operating Income | 27.43 | 32.61 | 50.63 | 46.26 | 44.22 | 28.64 |
Interest Expense | -1.3 | -1.25 | -0.95 | -0.7 | -0.45 | -0.5 |
Interest & Investment Income | 11.56 | 11.61 | 13.58 | 10.76 | 1.29 | 0.45 |
Earnings From Equity Investments | 0.88 | 0.98 | 0.72 | 1.53 | 1.63 | 1.99 |
Other Non Operating Income (Expenses) | 0.05 | 0.14 | 0.3 | 0.56 | 0.07 | 0.19 |
EBT Excluding Unusual Items | 38.62 | 44.08 | 64.28 | 58.4 | 46.76 | 30.77 |
Gain (Loss) on Sale of Investments | -0 | -0 | -0 | -0 | 0.06 | 0.03 |
Asset Writedown | - | - | - | 2.16 | 2.78 | - |
Other Unusual Items | -0.67 | -0.67 | -0.45 | 0.19 | -1.86 | 7.38 |
Pretax Income | 37.95 | 43.41 | 63.83 | 60.74 | 47.74 | 38.18 |
Income Tax Expense | 11.06 | 12.8 | 18.2 | 15.45 | 13.02 | 10.57 |
Earnings From Continuing Operations | 26.89 | 30.6 | 45.64 | 45.29 | 34.72 | 27.62 |
Earnings From Discontinued Operations | 58.74 | 53.24 | -3.68 | - | - | - |
Net Income to Company | 85.63 | 83.84 | 41.96 | 45.29 | 34.72 | 27.62 |
Minority Interest in Earnings | 0 | -0.05 | 0.02 | -0.12 | -0.04 | -0.02 |
Net Income | 85.63 | 83.8 | 41.97 | 45.17 | 34.68 | 27.6 |
Net Income to Common | 85.63 | 83.8 | 41.97 | 45.17 | 34.68 | 27.6 |
Net Income Growth | 223.91% | 99.64% | -7.08% | 30.25% | 25.66% | -31.20% |
Shares Outstanding (Basic) | 77 | 77 | 77 | 77 | 77 | 77 |
Shares Outstanding (Diluted) | 77 | 77 | 77 | 77 | 77 | 77 |
Shares Change | 0.05% | 0.00% | 0.03% | 0.03% | -0.01% | -0.01% |
EPS (Basic) | 1.11 | 1.08 | 0.54 | 0.58 | 0.45 | 0.36 |
EPS (Diluted) | 1.10 | 1.08 | 0.54 | 0.58 | 0.45 | 0.36 |
EPS Growth | 221.61% | 98.77% | -6.51% | 29.38% | 25.68% | -31.19% |
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 | 34.77 | 48.26 | 44.06 | 35.75 | 51.68 | 39.11 |
Free Cash Flow Per Share | 0.45 | 0.62 | 0.57 | 0.46 | 0.67 | 0.51 |
Dividend Per Share | 0.230 | 0.230 | 0.290 | 0.340 | 0.260 | 0.210 |
Dividend Growth | -20.69% | -20.69% | -14.71% | 30.77% | 23.81% | 0% |
Gross Margin | 60.56% | 60.60% | 62.71% | 58.01% | 56.74% | 51.52% |
Operating Margin | 8.22% | 9.63% | 14.49% | 11.30% | 11.11% | 7.56% |
Profit Margin | 25.65% | 24.75% | 12.01% | 11.04% | 8.71% | 7.29% |
Free Cash Flow Margin | 10.42% | 14.25% | 12.61% | 8.74% | 12.98% | 10.33% |
EBITDA | 49.28 | 54.2 | 72.2 | 66.49 | 64.52 | 50.26 |
EBITDA Margin | 14.76% | 16.00% | 20.66% | 16.25% | 16.21% | 13.28% |
D&A For EBITDA | 21.85 | 21.59 | 21.57 | 20.24 | 20.3 | 21.63 |
EBIT | 27.43 | 32.61 | 50.63 | 46.26 | 44.22 | 28.64 |
EBIT Margin | 8.22% | 9.63% | 14.49% | 11.30% | 11.11% | 7.56% |
Effective Tax Rate | 29.15% | 29.50% | 28.51% | 25.43% | 27.27% | 27.67% |
Advertising Expenses | - | 4.32 | 3.55 | 3.74 | 3.76 | 2.88 |