AIXTRON SE (ETR:AIXA)

CEQP Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	633.02	633.16	629.88	463.17	428.95	269.25
Revenue Growth (YoY)	0.59%	0.52%	35.99%	7.98%	59.32%	3.71%
Cost of Revenue	373.57	370.69	350.85	267.9	247.43	160.96
Gross Profit	259.44	262.47	279.03	195.27	181.52	108.29
Selling, General & Admin	48.65	46.05	46.65	40.44	34.68	27.67
Research & Development	79.89	91.37	87.68	57.73	53.21	58.38
Other Operating Expenses	-7.54	-6.62	-6.69	-5.86	-9.32	-10.01
Operating Expenses	120.99	130.8	127.65	92.31	78.58	76.04
Operating Income	138.46	131.67	151.38	102.96	102.94	32.25
Interest Expense	-0.76	-0.43	-0.21	-0.36	-0.28	-0.1
Interest & Investment Income	0.94	1.39	1.12	0.8	0.23	0.35
Currency Exchange Gain (Loss)	-4.04	-1.34	0.76	2.79	1.16	-0.8
EBT Excluding Unusual Items	134.6	131.29	153.06	106.2	104.06	31.7
Merger & Restructuring Charges	-	-	-	-	-3.89	-
Gain (Loss) on Sale of Investments	1.04	1.04	4.85	-1.05	-0.71	-0.02
Gain (Loss) on Sale of Assets	-0.14	-0.14	-0.22	-0.01	-0.08	-0.05
Asset Writedown	-	-	-	-	-0.46	2.91
Pretax Income	135.5	132.19	157.68	105.14	98.93	35.07
Income Tax Expense	26.92	25.95	12.49	4.67	4.09	0.6
Earnings From Continuing Operations	108.58	106.25	145.19	100.47	94.84	34.47
Minority Interest in Earnings	0.02	0.04	-0	-0.04	0.82	0.41
Net Income	108.6	106.28	145.19	100.44	95.66	34.88
Net Income to Common	108.6	106.28	145.19	100.44	95.66	34.88
Net Income Growth	-11.87%	-26.80%	44.55%	4.99%	174.26%	6.23%
Shares Outstanding (Basic)	113	113	112	112	112	112
Shares Outstanding (Diluted)	113	113	112	112	112	112
Shares Change (YoY)	0.50%	0.11%	0.13%	0.22%	0.19%	0.04%
EPS (Basic)	0.96	0.94	1.29	0.89	0.85	0.31
EPS (Diluted)	0.96	0.94	1.29	0.89	0.85	0.31
EPS Growth	-12.70%	-27.13%	44.94%	4.71%	174.19%	6.90%
Free Cash Flow	57.2	-67.85	-107.46	9.79	49.98	-47.01
Free Cash Flow Per Share	0.51	-0.60	-0.95	0.09	0.45	-0.42
Dividend Per Share	0.150	0.150	0.400	0.310	0.300	0.110
Dividend Growth	-62.50%	-62.50%	29.03%	3.33%	172.73%	-
Gross Margin	40.98%	41.45%	44.30%	42.16%	42.32%	40.22%
Operating Margin	21.87%	20.80%	24.03%	22.23%	24.00%	11.98%
Profit Margin	17.16%	16.79%	23.05%	21.68%	22.30%	12.95%
Free Cash Flow Margin	9.04%	-10.72%	-17.06%	2.11%	11.65%	-17.46%
EBITDA	151.52	143.83	161.06	110.36	110.86	41.02
EBITDA Margin	23.94%	22.72%	25.57%	23.83%	25.85%	15.24%
D&A For EBITDA	13.06	12.16	9.67	7.4	7.92	8.78
EBIT	138.46	131.67	151.38	102.96	102.94	32.25
EBIT Margin	21.87%	20.80%	24.03%	22.23%	24.00%	11.98%
Effective Tax Rate	19.87%	19.63%	7.92%	4.44%	4.14%	1.72%

Updated Feb 27, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.