Virbac SA (EPA:VIRP)

Virbac Income Statement

Financials in millions EUR. Fiscal year is January - December.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Revenue	1,465	1,397	1,247	1,216	1,064
Revenue Growth (YoY)	4.82%	12.07%	2.53%	14.31%	13.89%
Cost of Revenue	487.96	456.12	433.87	421.19	359.14
Gross Profit	976.71	941.26	813.03	795	704.83
Selling, General & Admin	680.18	645.44	573	557.43	486.57
Amortization of Goodwill & Intangibles	4.77	4.32	3.27	3.74	4.31
Other Operating Expenses	7.04	10.43	5.19	7.92	6.69
Operating Expenses	747.06	712.24	626.94	611.31	535.59
Operating Income	229.66	229.03	186.09	183.69	169.24
Interest Expense	-8.63	-11.12	-8.88	-3.69	-5.98
Interest & Investment Income	-	6.39	8.72	4.83	2.37
Earnings From Equity Investments	0.19	0.47	0.46	0.53	0.2
Currency Exchange Gain (Loss)	-	-4.97	-10.1	-4.08	-4.73
Other Non Operating Income (Expenses)	0	0.42	0.41	-0.14	-0.18
EBT Excluding Unusual Items	221.22	220.21	176.7	181.13	160.92
Merger & Restructuring Charges	-1.8	-9.98	-1	-	-
Gain (Loss) on Sale of Assets	-	-2.39	-2.05	-0.47	-2.04
Asset Writedown	-2.4	0.86	0.84	-3.69	0.64
Other Unusual Items	0.68	-0.44	0.12	-	-0.22
Pretax Income	217.69	208.26	174.61	176.97	159.3
Income Tax Expense	67.24	62.48	53.52	55.67	43.61
Earnings From Continuing Operations	150.45	145.78	121.09	121.3	115.69
Minority Interest in Earnings	0.44	-0.49	0.21	0.65	-2.53
Net Income	150.89	145.29	121.3	121.94	113.16
Net Income to Common	150.89	145.29	121.3	121.94	113.16
Net Income Growth	3.85%	19.78%	-0.53%	7.76%	-16.82%
Shares Outstanding (Basic)	-	8	8	8	8
Shares Outstanding (Diluted)	-	8	8	8	8
Shares Change (YoY)	-	-0.69%	-0.20%	-0.04%	0.25%
EPS (Basic)	-	17.35	14.40	14.43	13.40
EPS (Diluted)	-	17.34	14.38	14.42	13.38
EPS Growth	-	20.58%	-0.28%	7.77%	-17.00%
Free Cash Flow	106.75	134.98	77.6	60.24	96.25
Free Cash Flow Per Share	-	16.11	9.20	7.13	11.38
Dividend Per Share	1.450	1.450	1.320	1.320	1.250
Dividend Growth	-	9.85%	-	5.60%	66.67%
Gross Margin	66.69%	67.36%	65.20%	65.37%	66.25%
Operating Margin	15.68%	16.39%	14.92%	15.10%	15.91%
Profit Margin	10.30%	10.40%	9.73%	10.03%	10.64%
Free Cash Flow Margin	7.29%	9.66%	6.22%	4.95%	9.05%
EBITDA	290.25	274.46	223.02	218.33	202.48
EBITDA Margin	19.82%	19.64%	17.89%	17.95%	19.03%
D&A For EBITDA	60.59	45.43	36.93	34.64	33.25
EBIT	229.66	229.03	186.09	183.69	169.24
EBIT Margin	15.68%	16.39%	14.92%	15.10%	15.91%
Effective Tax Rate	30.89%	30.00%	30.65%	31.46%	27.38%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.