Elmos Semiconductor SE (ETR:ELG)
Germany · Delayed Price · Currency is EUR 132.00
-1.00 (-0.75%)
Aug 31, 2026, 4:25 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 | 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 |
| 624.52 | 582.63 | 581.11 | 575.01 | 447.25 | 322.09 | |
Revenue Growth | 8.63% | 0.26% | 1.06% | 28.57% | 38.86% | 38.50% |
Cost of Revenue | 351.14 | 336.21 | 326.56 | 303.7 | 239.71 | 177.42 |
Gross Profit | 273.38 | 246.43 | 254.54 | 271.32 | 207.54 | 144.67 |
Selling, General & Admin | 78.5 | 58.79 | 56.93 | 54.48 | 42.01 | 36.11 |
Research & Development | 67.56 | 62.34 | 59.06 | 68.77 | 55.5 | 48.66 |
Other Operating Expenses | -7.35 | -9.95 | -31.66 | -3.6 | -1.97 | 0.24 |
Operating Expenses | 138.71 | 111.17 | 84.33 | 119.65 | 95.54 | 85 |
Operating Income | 134.67 | 135.26 | 170.22 | 151.66 | 112 | 59.67 |
Interest Expense | -2.84 | -3.39 | -3.4 | -2.77 | -2.39 | -1.01 |
Interest & Investment Income | 2.46 | 2.04 | 1.1 | 1.23 | 0.8 | 0.45 |
Currency Exchange Gain (Loss) | 0.45 | -8.16 | 2.42 | 1.46 | 3.05 | 0.64 |
Other Non Operating Income (Expenses) | -0.03 | -0.03 | 0 | -0.12 | -0 | -0.08 |
EBT Excluding Unusual Items | 134.72 | 125.72 | 170.34 | 151.46 | 113.46 | 59.67 |
Impairment of Goodwill | - | - | - | -1.92 | -4.68 | - |
Gain (Loss) on Sale of Assets | - | - | - | -0.52 | -0.23 | -0.32 |
Pretax Income | 134.72 | 125.72 | 170.34 | 149.02 | 108.55 | 59.35 |
Income Tax Expense | 32.51 | 24.56 | 41.68 | 50 | 37.25 | 19.46 |
Earnings From Continuing Operations | 102.21 | 101.16 | 128.66 | 99.02 | 71.3 | 39.89 |
Net Income to Company | 102.21 | 101.16 | 128.66 | 99.02 | 71.3 | 39.89 |
Minority Interest in Earnings | 0.06 | -0.04 | 0.04 | 0.13 | 0.09 | -0.08 |
Net Income | 102.26 | 101.12 | 128.7 | 99.15 | 71.38 | 39.81 |
Net Income to Common | 102.26 | 101.12 | 128.7 | 99.15 | 71.38 | 39.81 |
Net Income Growth | -18.82% | -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 | 0.41% | 0.31% | 0.08% | 0.04% | -3.88% | -3.75% |
EPS (Basic) | 5.94 | 5.88 | 7.51 | 5.79 | 4.17 | 2.24 |
EPS (Diluted) | 5.94 | 5.88 | 7.51 | 5.79 | 4.17 | 2.24 |
EPS Growth | -19.19% | -21.70% | 29.71% | 38.85% | 86.51% | 544.27% |
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 | 106.52 | 99.22 | -16.9 | -6.37 | 26.54 | 20.55 |
Free Cash Flow Per Share | 6.19 | 5.77 | -0.99 | -0.37 | 1.55 | 1.15 |
Dividend Per Share | 1.500 | 1.500 | 1.000 | 0.850 | 0.750 | 0.650 |
Dividend Growth | 50.00% | 50.00% | 17.65% | 13.33% | 15.38% | 25.00% |
Gross Margin | 43.77% | 42.30% | 43.80% | 47.18% | 46.40% | 44.91% |
Operating Margin | 21.56% | 23.21% | 29.29% | 26.38% | 25.04% | 18.52% |
Profit Margin | 16.37% | 17.36% | 22.15% | 17.24% | 15.96% | 12.36% |
Free Cash Flow Margin | 17.06% | 17.03% | -2.91% | -1.11% | 5.93% | 6.38% |
EBITDA | 166.68 | 164.07 | 197.05 | 177.67 | 140.95 | 83.73 |
EBITDA Margin | 26.69% | 28.16% | 33.91% | 30.90% | 31.51% | 25.99% |
D&A For EBITDA | 32.01 | 28.81 | 26.83 | 26.01 | 28.95 | 24.06 |
EBIT | 134.67 | 135.26 | 170.22 | 151.66 | 112 | 59.67 |
EBIT Margin | 21.56% | 23.21% | 29.29% | 26.38% | 25.04% | 18.52% |
Effective Tax Rate | 24.13% | 19.54% | 24.47% | 33.55% | 34.32% | 32.79% |