ETR:EBK 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
Revenue	34,841	34,937	44,786	56,308	32,368
Revenue Growth (YoY)	-0.27%	-21.99%	-20.46%	73.96%	62.66%
Selling, General & Admin	-	312.4	297.9	228.1	168.4
Depreciation & Amortization	2,476	1,726	1,686	1,615	1,556
Other Operating Expenses	30,077	29,753	39,046	53,068	29,502
Total Operating Expenses	32,553	31,791	41,030	54,911	31,227
Operating Income	2,288	3,146	3,756	1,397	1,142
Interest Expense	-1,294	-720.9	-536.9	-229.7	-226.3
Interest Income	952.9	476.8	214.9	327.2	191
Net Interest Expense	-341.3	-244.1	-322	97.5	-35.3
Income (Loss) on Equity Investments	-1,073	112.4	-114.5	23.9	59
Currency Exchange Gain (Loss)	-	1.9	-22.6	-24.3	7.5
Other Non-Operating Income (Expenses)	-	173.8	233.4	190.4	347.9
EBT Excluding Unusual Items	873.8	3,190	3,530	1,684	1,521
Impairment of Goodwill	-	-84.4	-18.3	-186.8	-22.5
Gain (Loss) on Sale of Investments	-	-	-99.3	-75.2	-9.5
Gain (Loss) on Sale of Assets	-	-13.9	-0.3	3.8	-5.9
Asset Writedown	-34	-399.2	-571.5	969.2	-969.4
Pretax Income	839.8	2,692	2,841	2,395	513.3
Income Tax Expense	389.2	867.5	1,008	551.5	72.1
Earnings From Continuing Ops.	450.6	1,825	1,833	1,844	441.2
Minority Interest in Earnings	-657.4	-581	-295	-105.9	-78
Net Income	-206.8	1,244	1,538	1,738	363.2
Net Income to Common	-206.8	1,244	1,538	1,738	363.2
Net Income Growth	-	-19.11%	-11.53%	378.52%	-39.07%
Shares Outstanding (Basic)	295	271	271	271	271
Shares Outstanding (Diluted)	295	271	271	271	271
Shares Change (YoY)	9.06%	-	-	-	-
EPS (Basic)	-0.70	4.59	5.68	6.42	1.34
EPS (Diluted)	-0.70	4.59	5.68	6.42	1.34
EPS Growth	-	-19.14%	-11.53%	378.52%	-39.07%
Free Cash Flow	-2,299	-2,863	-3,504	-965.9	5,236
Free Cash Flow Per Share	-7.78	-10.57	-12.94	-3.57	19.33
Dividend Per Share	1.700	1.600	1.500	1.100	1.100
Dividend Growth	6.25%	6.67%	36.36%	-	10.00%
Profit Margin	-0.59%	3.56%	3.43%	3.09%	1.12%
Free Cash Flow Margin	-6.60%	-8.20%	-7.82%	-1.71%	16.18%
EBITDA	4,764	4,640	5,243	2,826	2,515
EBITDA Margin	13.67%	13.28%	11.71%	5.02%	7.77%
D&A For EBITDA	2,476	1,494	1,487	1,429	1,373
EBIT	2,288	3,146	3,756	1,397	1,142
EBIT Margin	6.57%	9.00%	8.39%	2.48%	3.53%
Effective Tax Rate	46.34%	32.22%	35.49%	23.02%	14.05%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Utility template. Financial Sources.