Eurazeo SE (EPA:RF)
France · Delayed Price · Currency is EUR 47.20
+0.78 (1.68%)
Jul 31, 2026, 11:38 AM CET
Eurazeo SE 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 |
Transaction-Based Revenues | 419.16 | 383.31 | 343.7 | 4,640 | 4,493 |
Other Revenues | - | - | - | - | 2,273 |
| 419.16 | 383.31 | 343.7 | 4,640 | 6,767 | |
Revenue Growth | 9.35% | 11.52% | -92.59% | -31.43% | 53.16% |
Cost of Revenue | 302.49 | 295.11 | 276.25 | 3,991 | 2,892 |
Gross Profit | 116.68 | 88.2 | 67.45 | 648.45 | 3,874 |
Selling, General & Admin | 24.59 | 19.83 | 17.5 | 73.82 | 1,012 |
Depreciation & Amortization Expenses | 16.41 | 22.61 | 22.08 | 429.39 | 489.67 |
Other Operating Expenses | 409.56 | 395.79 | -1,884 | -821.32 | 149.25 |
Operating Income | -333.88 | -350.03 | 1,911 | 966.56 | 2,224 |
Interest Income | -1.75 | 0.99 | 1.93 | -48.76 | 23.74 |
Interest Expense | -70.51 | -77.47 | -55.52 | -341.84 | -283.71 |
Other Non-Operating Income (Expense) | -17.74 | 11.08 | -0.05 | -2.89 | 19.66 |
Total Non-Operating Income (Expense) | -90 | -65.4 | -53.64 | -393.48 | -240.31 |
Pretax Income | -423.88 | -415.43 | 1,858 | 573.08 | 1,983 |
Provision for Income Taxes | - | - | - | - | 100.2 |
Net Income | -415.97 | -419.82 | 1,853 | 489.03 | 1,883 |
Minority Interest in Earnings | -12.48 | 9.96 | 28.87 | -106.25 | 302.63 |
Earnings From Discontinued Operations | - | - | - | -0.63 | -10.79 |
Net Income to Common | -403.5 | -429.79 | 1,824 | 594.65 | 1,570 |
Net Income Growth | - | - | 206.79% | -62.11% | - |
Shares Outstanding (Basic) | 69 | 72 | 70 | 71 | 72 |
Shares Outstanding (Diluted) | 69 | 73 | 71 | 73 | 73 |
Shares Change | -4.97% | 1.76% | -2.15% | 0.31% | - |
EPS (Basic) | -5.86 | -5.95 | 25.94 | 8.33 | 21.93 |
EPS (Diluted) | -5.86 | -5.95 | 25.56 | 8.22 | 21.75 |
EPS Growth | - | - | 210.95% | -62.21% | - |
Free Cash Flow | 123.79 | 53.46 | -12.27 | -112.22 | 159.38 |
Free Cash Flow Growth | 131.53% | - | - | - | 22.20% |
Free Cash Flow Per Share | 1.79 | 0.74 | -0.17 | -1.54 | 2.19 |
Dividends Per Share | 2.920 | 2.650 | 2.420 | 2.200 | 1.750 |
Dividend Growth | 10.19% | 9.50% | 10.00% | 25.71% | 16.67% |
Gross Margin | 27.84% | 23.01% | 19.63% | 13.98% | 57.26% |
Operating Margin | -79.65% | -91.32% | 556.12% | 20.83% | 32.86% |
Profit Margin | -99.24% | -109.53% | 539.19% | 10.54% | 27.83% |
FCF Margin | 29.53% | 13.95% | -3.57% | -2.42% | 2.36% |
EBITDA | -301.5 | -322.69 | 1,914 | 1,449 | 2,715 |
EBITDA Margin | -71.93% | -84.19% | 556.90% | 31.23% | 40.13% |
EBIT | -333.88 | -350.03 | 1,911 | 966.56 | 2,224 |
EBIT Margin | -79.65% | -91.32% | 556.12% | 20.83% | 32.86% |
Effective Tax Rate | 0.00% | 0.00% | 0.00% | 0.00% | 5.05% |