EPA:PEUG 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
Operating Revenue	-	-	-	-	0.15
Other Revenue	362.3	250.16	270.62	308.66	639.95
Revenue	362.3	250.16	270.62	308.66	640.1
Revenue Growth (YoY)	44.83%	-7.56%	-12.32%	-51.78%	176.82%
Gross Profit	362.3	250.16	270.62	308.66	640.1
Selling, General & Admin	36.6	36.66	39.45	35.52	33.17
Other Operating Expenses	-	-	-0.33	-1.46	-1.4
Operating Expenses	36.6	38.02	40.22	35.27	32.54
Operating Income	325.7	212.14	230.4	273.39	607.55
Interest Expense	-18.5	-13.78	-25.32	-27.4	-28.12
Earnings From Equity Investments	1.5	13.03	-7.11	24.17	12.69
Currency Exchange Gain (Loss)	-	17.93	-12.28	21.47	-2.19
Other Non Operating Income (Expenses)	-76	1.63	-0.42	-0.58	-0.59
EBT Excluding Unusual Items	232.7	230.96	185.28	291.05	589.34
Asset Writedown	-	-	-	11.3	4.4
Pretax Income	232.7	230.96	185.28	302.35	593.74
Income Tax Expense	-26.7	6.12	-19.23	16.92	75.3
Earnings From Continuing Operations	259.4	224.83	204.5	285.43	518.44
Minority Interest in Earnings	-35.9	-78.52	-67.87	-48.07	-61.98
Net Income	223.5	146.31	136.64	237.36	456.46
Net Income to Common	223.5	146.31	136.64	237.36	456.46
Net Income Growth	52.76%	7.08%	-42.44%	-48.00%	240.47%
Shares Outstanding (Basic)	-	25	25	25	25
Shares Outstanding (Diluted)	-	25	25	25	25
Shares Change (YoY)	-	-0.18%	0.06%	0.14%	0.05%
EPS (Basic)	-	5.90	5.50	9.56	18.41
EPS (Diluted)	-	5.90	5.50	9.56	18.41
EPS Growth	-	7.27%	-42.47%	-48.07%	240.30%
Free Cash Flow	-	342.68	248.8	246.97	89.25
Free Cash Flow Per Share	-	13.82	10.02	9.95	3.60
Dividend Per Share	-	3.250	3.250	2.850	2.650
Dividend Growth	-	-	14.04%	7.55%	12.77%
Gross Margin	100.00%	100.00%	100.00%	100.00%	100.00%
Operating Margin	89.90%	84.80%	85.14%	88.57%	94.92%
Profit Margin	61.69%	58.49%	50.49%	76.90%	71.31%
Free Cash Flow Margin	-	136.99%	91.94%	80.02%	13.94%
EBITDA	326.07	212.51	236.3	273.67	607.76
EBITDA Margin	90.00%	84.95%	87.32%	88.67%	94.95%
D&A For EBITDA	0.37	0.37	5.9	0.28	0.21
EBIT	325.7	212.14	230.4	273.39	607.55
EBIT Margin	89.90%	84.80%	85.14%	88.57%	94.92%
Effective Tax Rate	-	2.65%	-	5.60%	12.68%
Revenue as Reported	362.3	250.16	270.95	321.42	645.9

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