Samse SA (EPA:SAMS)
France · Delayed Price · Currency is EUR 118.50
+0.50 (0.42%)
Sep 11, 2026, 5:35 PM CET
Samse 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 |
| 1,934 | 1,925 | 1,932 | 1,889 | 1,912 | 1,770 | |
Revenue Growth | -2.13% | -0.39% | 2.26% | -1.17% | 8.03% | 17.08% |
Cost of Revenue | 1,363 | 1,360 | 1,368 | 1,320 | 1,327 | 1,217 |
Gross Profit | 571.89 | 565.05 | 564.41 | 569.34 | 585 | 552.65 |
Selling, General & Admin | 414.56 | 415.77 | 408 | 384.74 | 378.79 | 355.28 |
Other Operating Expenses | 24.39 | 19.84 | 28.53 | 22.29 | 26.24 | 20.06 |
Operating Expenses | 523.77 | 521.29 | 510.81 | 462.82 | 458.64 | 427.69 |
Operating Income | 48.12 | 43.76 | 53.6 | 106.51 | 126.36 | 124.96 |
Interest Expense | -13.19 | -12.86 | -10.78 | -5.36 | -3.41 | -3.25 |
Interest & Investment Income | 1.3 | 2.29 | 3.06 | 2.26 | 0.86 | 0.49 |
Earnings From Equity Investments | 1.05 | 0.29 | 0.29 | 7.09 | 8.26 | 7.87 |
Currency Exchange Gain (Loss) | 0.11 | -0.04 | -0 | -0.45 | -0.58 | 0.01 |
Other Non Operating Income (Expenses) | 0.1 | -1.71 | -0.78 | 0.18 | 0.11 | 0.14 |
EBT Excluding Unusual Items | 37.48 | 31.74 | 45.38 | 110.24 | 131.59 | 130.22 |
Merger & Restructuring Charges | 2.11 | - | - | -2.53 | -3.44 | -0.72 |
Impairment of Goodwill | -2.01 | -2.01 | -3.13 | -2.3 | -0.93 | -0.93 |
Gain (Loss) on Sale of Investments | 1.33 | 0.01 | - | 0 | -0.01 | -0.02 |
Gain (Loss) on Sale of Assets | 4.72 | 6.2 | 0.67 | 0.19 | 3.18 | 0.36 |
Asset Writedown | 0.31 | 0.31 | -0.04 | -0.01 | -0 | 0.41 |
Pretax Income | 43.93 | 36.25 | 42.89 | 105.6 | 130.4 | 129.32 |
Income Tax Expense | 9.32 | 9.11 | 14.9 | 26.26 | 32.61 | 32.77 |
Earnings From Continuing Operations | 34.61 | 27.15 | 27.99 | 79.34 | 97.79 | 96.56 |
Minority Interest in Earnings | -2.19 | -1.53 | -1.73 | -2.91 | -2.92 | -3.04 |
Net Income | 32.42 | 25.61 | 26.26 | 76.43 | 94.87 | 93.52 |
Net Income to Common | 32.42 | 25.61 | 26.26 | 76.43 | 94.87 | 93.52 |
Net Income Growth | 72.72% | -2.48% | -65.64% | -19.44% | 1.45% | 97.47% |
Shares Outstanding (Basic) | 3 | 3 | 3 | 3 | 3 | 3 |
Shares Outstanding (Diluted) | 3 | 3 | 3 | 3 | 3 | 3 |
Shares Change | -0.75% | -1.20% | -0.11% | -0.38% | -0.17% | -0.03% |
EPS (Basic) | 9.60 | 7.57 | 7.67 | 22.30 | 27.58 | 27.14 |
EPS (Diluted) | 9.60 | 7.57 | 7.67 | 22.30 | 27.58 | 27.14 |
EPS Growth | 73.97% | -1.30% | -65.61% | -19.13% | 1.62% | 97.53% |
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 | 77.12 | 83.27 | 74.6 | 93.13 | 79.98 | 66.49 |
Free Cash Flow Per Share | 22.84 | 24.62 | 21.79 | 27.18 | 23.25 | 19.30 |
Dividend Per Share | 5.000 | 5.000 | 8.000 | 10.000 | 16.000 | 16.000 |
Dividend Growth | -37.50% | -37.50% | -20.00% | -37.50% | 0% | 100.00% |
Gross Margin | 29.56% | 29.36% | 29.21% | 30.13% | 30.60% | 31.23% |
Operating Margin | 2.49% | 2.27% | 2.77% | 5.64% | 6.61% | 7.06% |
Profit Margin | 1.68% | 1.33% | 1.36% | 4.04% | 4.96% | 5.28% |
Free Cash Flow Margin | 3.99% | 4.33% | 3.86% | 4.93% | 4.18% | 3.76% |
EBITDA | 69.14 | 87.18 | 128.48 | 165.06 | 179.97 | 177.31 |
EBITDA Margin | 3.57% | 4.53% | 6.65% | 8.74% | 9.41% | 10.02% |
D&A For EBITDA | 21.02 | 43.43 | 74.87 | 58.55 | 53.61 | 52.35 |
EBIT | 48.12 | 43.76 | 53.6 | 106.51 | 126.36 | 124.96 |
EBIT Margin | 2.49% | 2.27% | 2.77% | 5.64% | 6.61% | 7.06% |
Effective Tax Rate | 21.21% | 25.12% | 34.73% | 24.87% | 25.01% | 25.34% |
Advertising Expenses | - | 11.24 | 13.68 | 13.17 | 12.65 | 11.49 |