ETR:BIJ Income Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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
Operating Revenue	338.18	334.45	328.57	307.11	216.42
Other Revenue	6.37	-	-	-	-
Revenue	344.55	334.45	328.57	307.11	216.42
Revenue Growth (YoY)	3.02%	1.79%	6.99%	41.90%	5.52%
Cost of Revenue	64.22	75.83	76.3	66.82	49.48
Gross Profit	280.33	258.62	252.27	240.28	166.94
Selling, General & Admin	95.5	109.14	103.73	93.23	79.36
Other Operating Expenses	93.35	61.59	58.68	50.36	37.98
Operating Expenses	240.37	220.78	211.52	190.01	166.33
Operating Income	39.95	37.85	40.75	50.28	0.62
Interest Expense	-7.32	-7.33	-6.27	-4.39	-4.5
Interest & Investment Income	2.07	4.54	2.52	0.62	0.11
Currency Exchange Gain (Loss)	-	0.15	-0.71	0.2	-0.11
Other Non Operating Income (Expenses)	-	0.78	0.38	0.93	0.99
EBT Excluding Unusual Items	34.69	35.99	36.66	47.63	-2.89
Gain (Loss) on Sale of Assets	-	-0.09	-0.47	-0.14	1.04
Asset Writedown	-	-2.59	-0.3	-1.72	-2.05
Other Unusual Items	-	0.15	0.11	-0	23.77
Pretax Income	34.69	33.47	36.01	45.77	19.87
Income Tax Expense	11.01	9.85	11.94	10.88	2.83
Net Income	23.68	23.62	24.08	34.89	17.03
Net Income to Common	23.68	23.62	24.08	34.89	17.03
Net Income Growth	0.25%	-1.89%	-30.99%	104.85%	-
Shares Outstanding (Basic)	8	8	8	8	8
Shares Outstanding (Diluted)	8	8	8	8	8
Shares Change (YoY)	-1.90%	-0.15%	-	-	-0.32%
EPS (Basic)	3.14	3.07	3.13	4.53	2.21
EPS (Diluted)	3.14	3.07	3.13	4.53	2.21
EPS Growth	2.28%	-1.83%	-30.97%	104.98%	-
Free Cash Flow	72.78	60.31	61.43	71.67	74.08
Free Cash Flow Per Share	9.65	7.85	7.98	9.31	9.62
Dividend Per Share	-	3.500	3.500	3.000	-
Dividend Growth	-	-	16.67%	-	-
Gross Margin	81.36%	77.33%	76.78%	78.24%	77.14%
Operating Margin	11.59%	11.32%	12.40%	16.37%	0.29%
Profit Margin	6.87%	7.06%	7.33%	11.36%	7.87%
Free Cash Flow Margin	21.12%	18.03%	18.70%	23.34%	34.23%
EBITDA	49.93	46.46	50.47	58.25	9.45
EBITDA Margin	14.49%	13.89%	15.36%	18.97%	4.37%
D&A For EBITDA	9.97	8.61	9.72	7.97	8.84
EBIT	39.95	37.85	40.75	50.28	0.62
EBIT Margin	11.59%	11.32%	12.40%	16.37%	0.29%
Effective Tax Rate	31.74%	29.42%	33.15%	23.77%	14.27%
Advertising Expenses	-	4.97	4.26	3.26	1.99

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