Elmos Semiconductor SE (ETR:ELG)
Germany · Delayed Price · Currency is EUR 157.20
-3.40 (-2.12%)
Jul 17, 2026, 5:35 PM CET
Elmos Semiconductor SE Income Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 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 |
| 608.24 | 582.63 | 581.11 | 575.01 | 447.25 | 322.09 | |
Revenue Growth (YoY) | 6.49% | 0.26% | 1.06% | 28.57% | 38.86% | 38.50% |
Cost of Revenue | 346.17 | 336.21 | 326.56 | 303.7 | 239.71 | 177.42 |
Gross Profit | 262.07 | 246.43 | 254.54 | 271.32 | 207.54 | 144.67 |
Selling, General & Admin | 62.21 | 58.79 | 56.93 | 54.48 | 42.01 | 36.11 |
Research & Development | 65.27 | 62.34 | 59.06 | 68.77 | 55.5 | 48.66 |
Other Operating Expenses | -8.61 | -9.95 | -31.66 | -1.16 | 2.95 | 0.56 |
Total Operating Expenses | 118.87 | 111.17 | 84.33 | 122.09 | 100.45 | 85.32 |
Operating Income | 143.2 | 135.26 | 170.22 | 149.22 | 107.09 | 59.35 |
Interest Income | 2.31 | 2.04 | 1.1 | 1.23 | 0.8 | 0.45 |
Interest Expense | -2.99 | -3.42 | -3.4 | -2.89 | -2.39 | -1.08 |
Other Non-Operating Income (Expense) | -5.65 | -8.16 | 2.42 | 1.46 | 3.05 | 0.64 |
Total Non-Operating Income (Expense) | -6.33 | -9.54 | 0.12 | -0.21 | 1.46 | 0.01 |
Pretax Income | 137.02 | 125.72 | 170.34 | 149.02 | 108.55 | 59.35 |
Provision for Income Taxes | 28.24 | 24.56 | 41.68 | 50 | 37.25 | 19.46 |
Net Income | 108.78 | 101.16 | 128.66 | 99.02 | 71.3 | 39.89 |
Minority Interest in Earnings | 0.03 | 0.04 | -0.04 | -0.13 | -0.09 | 0.08 |
Net Income to Common | 108.75 | 101.12 | 128.7 | 99.15 | 71.38 | 39.81 |
Net Income Growth | -11.35% | -21.43% | 29.80% | 38.90% | 79.32% | 520.14% |
Shares Outstanding (Basic) | 17 | 17 | 17 | 17 | 17 | 18 |
Shares Outstanding (Diluted) | 17 | 17 | 17 | 17 | 17 | 18 |
Shares Change (YoY) | -21.59% | 0.31% | 0.08% | 0.04% | -3.88% | -3.75% |
EPS (Basic) | 6.32 | 5.88 | 7.51 | 5.79 | 4.17 | 2.24 |
EPS (Diluted) | 6.32 | 5.88 | 7.51 | 5.79 | 4.17 | 2.24 |
EPS Growth | 13.06% | -21.70% | 29.71% | 38.85% | 86.16% | 540.00% |
Free Cash Flow | 115.76 | 99.22 | -16.9 | -6.37 | 26.54 | 20.55 |
Free Cash Flow Growth | 16.67% | - | - | - | 29.13% | 120.84% |
Free Cash Flow Per Share | 6.73 | 5.77 | -0.99 | -0.37 | 1.55 | 1.15 |
Dividends Per Share | 1.500 | 1.500 | 1.000 | 0.850 | 0.750 | 0.650 |
Dividend Growth | - | 50.00% | 17.65% | 13.33% | 15.38% | 25.00% |
Gross Margin | 43.09% | 42.30% | 43.80% | 47.18% | 46.40% | 44.91% |
Operating Margin | 23.54% | 23.21% | 29.29% | 25.95% | 23.94% | 18.42% |
Profit Margin | 17.88% | 17.36% | 22.14% | 17.22% | 15.94% | 12.38% |
FCF Margin | 19.03% | 17.03% | -2.91% | -1.11% | 5.93% | 6.38% |
EBITDA | 183.54 | 173.97 | 207.68 | 191.49 | 150.54 | 90.71 |
EBITDA Margin | 30.18% | 29.86% | 35.74% | 33.30% | 33.66% | 28.16% |
EBIT | 143.2 | 135.26 | 170.22 | 149.22 | 107.09 | 59.35 |
EBIT Margin | 23.54% | 23.21% | 29.29% | 25.95% | 23.94% | 18.42% |
Effective Tax Rate | 20.61% | 19.54% | 24.47% | 33.55% | 34.32% | 32.79% |