Synergie SE (EPA:SDG)
France · Delayed Price · Currency is EUR 30.70
-0.10 (-0.32%)
Jan 30, 2026, 5:35 PM CET
Synergie SE Income Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
Operating Revenue | 3,213 | 3,185 | 3,108 | 2,916 | 2,697 | 2,190 |
| 3,213 | 3,185 | 3,108 | 2,916 | 2,697 | 2,190 | |
Revenue Growth (YoY) | 1.91% | 2.46% | 6.60% | 8.14% | 23.11% | -17.11% |
Cost of Revenue | 2,896 | 2,862 | 2,771 | 2,596 | 2,410 | 1,960 |
Gross Profit | 317.06 | 323.18 | 337.1 | 320.29 | 286.88 | 230.26 |
Selling, General & Admin | 125.4 | 125.37 | 115.93 | 96.63 | 88.17 | 77.01 |
Amortization of Goodwill & Intangibles | 5.92 | 5.75 | 5.76 | 4.77 | 5.32 | 7.96 |
Other Operating Expenses | 62.38 | 69.65 | 74.01 | 62.64 | 51.44 | 40.55 |
Operating Expenses | 222.36 | 227.61 | 221.04 | 188.31 | 167.92 | 148.75 |
Operating Income | 94.7 | 95.57 | 116.05 | 131.98 | 118.96 | 81.51 |
Interest Expense | -2.65 | -2.36 | -1.72 | -1.48 | -1.63 | -1.8 |
Interest & Investment Income | 9.86 | 11.8 | 7.92 | 1.49 | 1.02 | 0.7 |
Currency Exchange Gain (Loss) | -0.65 | 0.47 | -0.15 | -0.9 | 1.1 | -0.94 |
Other Non Operating Income (Expenses) | -2.96 | -2.57 | -3.12 | 1.81 | -1.54 | -1.1 |
EBT Excluding Unusual Items | 98.3 | 102.92 | 118.99 | 132.9 | 117.92 | 78.36 |
Impairment of Goodwill | - | - | - | -2.6 | - | - |
Asset Writedown | - | - | - | - | - | -3.96 |
Other Unusual Items | - | - | - | - | -2.51 | 0.05 |
Pretax Income | 98.3 | 102.92 | 118.99 | 130.3 | 115.41 | 74.45 |
Income Tax Expense | 35.63 | 35.8 | 40.41 | 42.09 | 39.72 | 33.16 |
Earnings From Continuing Operations | 62.66 | 67.12 | 78.58 | 88.21 | 75.69 | 41.29 |
Minority Interest in Earnings | -1.71 | -3.98 | -3.71 | -4.44 | -4.8 | -3.01 |
Net Income | 60.95 | 63.14 | 74.87 | 83.77 | 70.89 | 38.28 |
Net Income to Common | 60.95 | 63.14 | 74.87 | 83.77 | 70.89 | 38.28 |
Net Income Growth | -6.70% | -15.67% | -10.63% | 18.17% | 85.20% | -36.31% |
Shares Outstanding (Basic) | 23 | 23 | 24 | 24 | 24 | 24 |
Shares Outstanding (Diluted) | 23 | 23 | 24 | 24 | 24 | 24 |
Shares Change (YoY) | -1.12% | -1.65% | -1.49% | -0.46% | -0.02% | 0.02% |
EPS (Basic) | 2.67 | 2.73 | 3.18 | 3.51 | 2.96 | 1.60 |
EPS (Diluted) | 2.67 | 2.73 | 3.18 | 3.51 | 2.96 | 1.60 |
EPS Growth | -5.47% | -14.16% | -9.37% | 18.72% | 85.24% | -36.32% |
Free Cash Flow | 42.17 | 63.63 | 92.26 | 127.58 | 136.33 | 123.9 |
Free Cash Flow Per Share | 1.85 | 2.75 | 3.92 | 5.34 | 5.68 | 5.16 |
Dividend Per Share | 0.500 | 0.500 | - | 0.800 | 0.800 | 0.800 |
Gross Margin | 9.87% | 10.15% | 10.84% | 10.98% | 10.64% | 10.51% |
Operating Margin | 2.95% | 3.00% | 3.73% | 4.53% | 4.41% | 3.72% |
Profit Margin | 1.90% | 1.98% | 2.41% | 2.87% | 2.63% | 1.75% |
Free Cash Flow Margin | 1.31% | 2.00% | 2.97% | 4.38% | 5.06% | 5.66% |
EBITDA | 97.27 | 107.78 | 135.23 | 144.26 | 148.91 | 108.74 |
EBITDA Margin | 3.03% | 3.38% | 4.35% | 4.95% | 5.52% | 4.96% |
D&A For EBITDA | 2.57 | 12.21 | 19.18 | 12.28 | 29.94 | 27.22 |
EBIT | 94.7 | 95.57 | 116.05 | 131.98 | 118.96 | 81.51 |
EBIT Margin | 2.95% | 3.00% | 3.73% | 4.53% | 4.41% | 3.72% |
Effective Tax Rate | 36.25% | 34.78% | 33.96% | 32.30% | 34.41% | 44.54% |
Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.