Eurazeo SE (EPA:RF)
France · Delayed Price · Currency is EUR 49.36
-0.94 (-1.87%)
Aug 20, 2026, 5:14 PM CET
Eurazeo SE 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 | 436.84 | 419.16 | 383.31 | 343.7 | 4,640 | 4,493 |
Other Revenue | -85.97 | -376.46 | -377.41 | 61.25 | 1,006 | 2,266 |
| 350.87 | 42.71 | 5.9 | 404.95 | 5,646 | 6,759 | |
Revenue Growth | - | 623.69% | -98.54% | -92.83% | -16.46% | 52.96% |
Cost of Revenue | 104.63 | 100.95 | 96.86 | 94.62 | 2,747 | 1,671 |
Gross Profit | 246.24 | -58.24 | -90.95 | 310.33 | 2,899 | 5,087 |
Selling, General & Admin | 207.97 | 201.66 | 198.35 | 181.72 | 1,245 | 2,170 |
Amortization of Goodwill & Intangibles | - | -0.23 | 6.34 | 6.34 | 202.38 | 193.23 |
Other Operating Expenses | 25.64 | 24.58 | 19.51 | 22.76 | 208.38 | 101.4 |
Operating Expenses | 252.23 | 242.65 | 240.47 | 226.56 | 1,882 | 2,761 |
Operating Income | -5.99 | -300.89 | -331.42 | 83.77 | 1,017 | 2,326 |
Interest Expense | -67.58 | -70.51 | -77.47 | -55.52 | -341.84 | -283.71 |
Earnings From Equity Investments | - | - | 0.49 | 0.5 | -57.92 | 22.46 |
Currency Exchange Gain (Loss) | -0.79 | -17.81 | 8.82 | -1.14 | 0.05 | 16.56 |
Other Non Operating Income (Expenses) | -2.9 | -1.57 | 2.87 | 2.62 | 9.92 | 1.9 |
EBT Excluding Unusual Items | -77.25 | -390.78 | -396.72 | 30.23 | 627 | 2,083 |
Merger & Restructuring Charges | - | - | - | - | - | -69.63 |
Impairment of Goodwill | -21.75 | -21.75 | - | - | -48.6 | -27.97 |
Gain (Loss) on Sale of Investments | - | - | - | -70 | -3.35 | 2.47 |
Asset Writedown | - | - | - | - | -1.97 | -1.26 |
Other Unusual Items | -4.78 | -11.36 | -18.71 | 1,898 | - | -3.87 |
Pretax Income | -103.78 | -423.88 | -415.43 | 1,858 | 573.08 | 1,983 |
Income Tax Expense | 12.68 | -7.91 | 4.39 | 4.56 | 84.05 | 100.2 |
Earnings From Continuing Operations | -116.46 | -415.97 | -419.82 | 1,853 | 489.03 | 1,883 |
Earnings From Discontinued Operations | - | - | - | - | -0.63 | -10.79 |
Net Income to Company | -116.46 | -415.97 | -419.82 | 1,853 | 488.4 | 1,872 |
Minority Interest in Earnings | 15.31 | 12.48 | -9.96 | -28.87 | 106.25 | -302.63 |
Net Income | -101.15 | -403.5 | -429.79 | 1,824 | 594.65 | 1,570 |
Net Income to Common | -101.15 | -403.5 | -429.79 | 1,824 | 594.65 | 1,570 |
Net Income Growth | - | - | - | 206.79% | -62.11% | - |
Shares Outstanding (Basic) | 66 | 69 | 72 | 70 | 71 | 72 |
Shares Outstanding (Diluted) | 66 | 69 | 72 | 71 | 73 | 73 |
Shares Change | -7.09% | -4.64% | 1.19% | -2.15% | 0.31% | 2.12% |
EPS (Basic) | -1.53 | -5.86 | -5.95 | 25.94 | 8.33 | 21.93 |
EPS (Diluted) | -1.54 | -5.86 | -5.95 | 25.56 | 8.22 | 21.75 |
EPS Growth | - | - | - | 210.95% | -62.21% | - |
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 | 4.76 | 123.79 | 53.46 | -12.27 | -112.22 | 159.38 |
Free Cash Flow Per Share | 0.07 | 1.80 | 0.74 | -0.17 | -1.54 | 2.19 |
Dividend Per Share | 2.920 | 2.920 | 2.650 | 2.420 | 2.200 | 1.750 |
Dividend Growth | 10.19% | 10.19% | 9.50% | 10.00% | 25.71% | 16.67% |
Gross Margin | 70.18% | -136.38% | - | 76.63% | 51.35% | 75.27% |
Operating Margin | -1.71% | -704.58% | -5616.40% | 20.69% | 18.01% | 34.42% |
Profit Margin | -28.83% | -944.84% | -7283.27% | 450.50% | 10.53% | 23.22% |
Free Cash Flow Margin | 1.36% | 289.86% | 906.02% | -3.03% | -1.99% | 2.36% |
EBITDA | -3.17 | -293.23 | -308.82 | 105.85 | 1,446 | 2,816 |
EBITDA Margin | -0.91% | - | - | 26.14% | 25.61% | 41.66% |
D&A For EBITDA | 2.82 | 7.67 | 22.61 | 22.08 | 429.39 | 489.67 |
EBIT | -5.99 | -300.89 | -331.42 | 83.77 | 1,017 | 2,326 |
EBIT Margin | -1.71% | - | - | 20.69% | 18.01% | 34.42% |
Effective Tax Rate | - | - | - | 0.24% | 14.67% | 5.05% |