Grammer AG (ETR:GMM)
Germany · Delayed Price · Currency is EUR 11.30
+0.70 (6.60%)
Aug 14, 2026, 5:35 PM CET
Grammer AG 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 |
| 1,829 | 1,821 | 1,922 | 2,055 | 2,159 | 1,903 | |
Revenue Growth | -2.53% | -5.23% | -6.49% | -4.81% | 13.44% | 11.24% |
Cost of Revenue | 1,606 | 1,611 | 1,729 | 1,823 | 1,980 | 1,725 |
Gross Profit | 222.82 | 210.19 | 192.84 | 232.36 | 179.25 | 177.63 |
Selling, General & Admin | 175.82 | 193.46 | 176.16 | 184.92 | 192.18 | 180.28 |
Other Operating Expenses | -37.73 | -43.64 | -22.71 | -19.65 | -42.99 | -22.04 |
Operating Expenses | 138.09 | 149.82 | 153.46 | 165.28 | 149.18 | 158.24 |
Operating Income | 84.73 | 60.37 | 39.39 | 67.09 | 30.07 | 19.39 |
Interest Expense | -42.72 | -43.12 | -40.94 | -34.32 | -26.3 | -20.27 |
Interest & Investment Income | 8.01 | 8.01 | 9.17 | 6.98 | 3.58 | 3.41 |
Currency Exchange Gain (Loss) | 3.31 | 3.31 | 4.83 | 2.41 | 7.54 | 6.5 |
Other Non Operating Income (Expenses) | -0.37 | -0.05 | -0.02 | -0.03 | -0.05 | -0.16 |
EBT Excluding Unusual Items | 52.97 | 28.53 | 12.42 | 42.11 | 14.83 | 8.86 |
Merger & Restructuring Charges | -5.91 | -5.91 | -35.69 | - | -4.57 | - |
Impairment of Goodwill | - | - | - | - | -24.45 | - |
Gain (Loss) on Sale of Investments | 2.23 | 2.23 | - | - | - | - |
Gain (Loss) on Sale of Assets | - | - | - | - | 0.15 | 2.32 |
Asset Writedown | - | - | - | - | -49.1 | - |
Other Unusual Items | 7.64 | 7.64 | -0.45 | - | -2.15 | -6.84 |
Pretax Income | 56.93 | 32.49 | -23.72 | 42.11 | -62.76 | 6.71 |
Income Tax Expense | 22.18 | 9.01 | 24.32 | 17.37 | 15.8 | 6.07 |
Earnings From Continuing Operations | 34.75 | 23.48 | -48.03 | 24.75 | -78.56 | 0.65 |
Earnings From Discontinued Operations | - | - | -44.73 | -21.34 | - | - |
Net Income to Company | 34.75 | 23.48 | -92.76 | 3.41 | -78.56 | 0.65 |
Minority Interest in Earnings | -0.46 | -0 | 0.22 | -0.9 | 0.79 | 1.21 |
Net Income | 34.29 | 23.47 | -92.54 | 2.51 | -77.77 | 1.85 |
Preferred Dividends & Other Adjustments | 2.67 | 2.67 | 1.85 | 0.71 | 0.64 | 0.62 |
Net Income to Common | 31.62 | 20.81 | -94.39 | 1.8 | -78.41 | 1.23 |
Net Income Growth | - | - | - | - | - | - |
Shares Outstanding (Basic) | 14 | 15 | 15 | 15 | 15 | 15 |
Shares Outstanding (Diluted) | 14 | 15 | 15 | 15 | 15 | 15 |
Shares Change | -8.57% | - | - | - | - | 18.30% |
EPS (Basic) | 2.18 | 1.40 | -6.33 | 0.12 | -5.26 | 0.08 |
EPS (Diluted) | 2.18 | 1.40 | -6.33 | 0.12 | -5.26 | 0.08 |
EPS Growth | - | - | - | - | - | - |
Free Cash Flow | 100.34 | 85.28 | -30.75 | 60.68 | 35.09 | -4.97 |
Free Cash Flow Per Share | 6.92 | 5.72 | -2.06 | 4.07 | 2.35 | -0.33 |
Gross Margin | 12.18% | 11.54% | 10.04% | 11.31% | 8.30% | 9.33% |
Operating Margin | 4.63% | 3.31% | 2.05% | 3.26% | 1.39% | 1.02% |
Profit Margin | 1.73% | 1.14% | -4.91% | 0.09% | -3.63% | 0.07% |
Free Cash Flow Margin | 5.49% | 4.68% | -1.60% | 2.95% | 1.63% | -0.26% |
EBITDA | 145.89 | 119.9 | 93.22 | 116.39 | 98.33 | 83.83 |
EBITDA Margin | 7.98% | 6.58% | 4.85% | 5.66% | 4.55% | 4.41% |
D&A For EBITDA | 61.16 | 59.53 | 53.84 | 49.3 | 68.26 | 64.44 |
EBIT | 84.73 | 60.37 | 39.39 | 67.09 | 30.07 | 19.39 |
EBIT Margin | 4.63% | 3.31% | 2.05% | 3.26% | 1.39% | 1.02% |
Effective Tax Rate | 38.95% | 27.74% | - | 41.23% | - | 90.38% |