Verimatrix SA (EPA:VMX)
France · Delayed Price · Currency is EUR 0.3090
+0.0030 (0.98%)
Nov 12, 2026, 9:52 AM CET
Verimatrix Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. 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 |
| 41.68 | 46.51 | 57.21 | 61.63 | 61.01 | 88.47 | |
Revenue Growth | -21.23% | -18.70% | -7.19% | 1.02% | -31.03% | -6.77% |
Cost of Revenue | 15.57 | 16.98 | 18.28 | 19.09 | 19.17 | 23.47 |
Gross Profit | 26.11 | 29.53 | 38.92 | 42.54 | 41.84 | 64.99 |
Selling, General & Admin | 17.95 | 19.61 | 24.23 | 30.24 | 30.23 | 36.88 |
Research & Development | 13.44 | 16.12 | 18.28 | 19.52 | 20.86 | 19.64 |
Other Operating Expenses | -0.26 | -0.25 | 0.3 | -0.06 | -0.21 | 0.33 |
Operating Expenses | 31.14 | 35.48 | 42.81 | 49.7 | 50.88 | 56.85 |
Operating Income | -5.03 | -5.94 | -3.88 | -7.16 | -9.04 | 8.15 |
Interest Expense | -2.92 | -3.31 | -4.17 | -4.6 | -4.34 | -5.89 |
Interest & Investment Income | 0.02 | 0.08 | 0.28 | 0.71 | 0.04 | 0.02 |
Currency Exchange Gain (Loss) | -0.67 | -2.25 | 0.86 | -0.04 | 0.82 | 1.78 |
Other Non Operating Income (Expenses) | 0.51 | 0.53 | - | -0 | -0.65 | 2.7 |
EBT Excluding Unusual Items | -8.09 | -10.89 | -6.91 | -11.08 | -13.16 | 6.75 |
Merger & Restructuring Charges | -4.6 | -4.15 | -1.68 | -1.16 | -1.3 | -5.89 |
Impairment of Goodwill | - | -60 | - | - | - | - |
Gain (Loss) on Sale of Assets | -2.67 | -2.99 | - | - | - | 1.45 |
Asset Writedown | - | - | - | - | -1.17 | - |
Other Unusual Items | 0.05 | - | - | - | - | 4.32 |
Pretax Income | -15.32 | -78.03 | -8.6 | -12.24 | -15.63 | 6.63 |
Income Tax Expense | 0.47 | 0.56 | 1.73 | 2.06 | 1.98 | 2.96 |
Earnings From Continuing Operations | -15.78 | -78.59 | -10.33 | -14.29 | -17.61 | 3.67 |
Earnings From Discontinued Operations | - | - | - | - | - | 0.01 |
Net Income | -15.78 | -78.59 | -10.33 | -14.29 | -17.61 | 3.68 |
Net Income to Common | -15.78 | -78.59 | -10.33 | -14.29 | -17.61 | 3.68 |
Net Income Growth | - | - | - | - | - | - |
Shares Outstanding (Basic) | 88 | 87 | 86 | 85 | 86 | 86 |
Shares Outstanding (Diluted) | 88 | 87 | 86 | 85 | 86 | 86 |
Shares Change | 1.90% | 1.75% | 0.28% | -0.25% | - | 0.65% |
EPS (Basic) | -0.18 | -0.90 | -0.12 | -0.17 | -0.21 | 0.04 |
EPS (Diluted) | -0.19 | -0.90 | -0.12 | -0.17 | -0.21 | 0.04 |
EPS Growth | - | - | - | - | - | - |
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 | 2.78 | -0.66 | -1.66 | -1.11 | 2.67 | 12.04 |
Free Cash Flow Per Share | 0.03 | -0.01 | -0.02 | -0.01 | 0.03 | 0.14 |
Gross Margin | 62.64% | 63.50% | 68.04% | 69.03% | 68.58% | 73.47% |
Operating Margin | -12.08% | -12.78% | -6.79% | -11.62% | -14.81% | 9.21% |
Profit Margin | -37.87% | -168.97% | -18.06% | -23.19% | -28.86% | 4.16% |
Free Cash Flow Margin | 6.67% | -1.42% | -2.91% | -1.81% | 4.38% | 13.61% |
EBITDA | -4.21 | -4.51 | -2.33 | -5.08 | -4.47 | 13.22 |
EBITDA Margin | -10.09% | -9.70% | -4.07% | -8.25% | -7.33% | 14.94% |
D&A For EBITDA | 0.83 | 1.43 | 1.56 | 2.08 | 4.57 | 5.07 |
EBIT | -5.03 | -5.94 | -3.88 | -7.16 | -9.04 | 8.15 |
EBIT Margin | -12.08% | -12.78% | -6.79% | -11.62% | -14.81% | 9.21% |
Effective Tax Rate | - | - | - | - | - | 44.62% |