Jenoptik AG 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	1,046	1,116	1,066	980.68	750.72
Revenue Growth (YoY)	-6.26%	4.67%	8.71%	30.63%	21.98%
Cost of Revenue	709.71	742.64	695.53	634.98	493.81
Gross Profit	336.27	373.15	370.52	345.7	256.9
Selling, General & Admin	165.76	165.63	169.12	173.12	143.22
Research & Development	61.87	64.02	60.92	54.61	38.89
Other Operating Expenses	-6.77	-4.55	-2.82	-1.83	-4.51
Operating Expenses	220.86	225.1	227.22	225.9	177.6
Operating Income	115.41	148.04	143.3	119.8	79.31
Interest Expense	-23.55	-22.47	-21.46	-17.52	-9.19
Interest & Investment Income	0.65	0.77	0.84	0.98	0.82
Earnings From Equity Investments	-	-	-	0.69	1
Currency Exchange Gain (Loss)	9.51	6.49	4	7.62	4.72
Other Non Operating Income (Expenses)	-0.3	-0.52	-0.31	1.08	-1.91
EBT Excluding Unusual Items	101.71	132.32	126.36	112.65	74.74
Merger & Restructuring Charges	-1.01	-1.6	-	-1.8	-7.38
Impairment of Goodwill	-	-	-8.29	-9.16	-
Gain (Loss) on Sale of Investments	0.12	-0.16	-3.99	-	-
Gain (Loss) on Sale of Assets	-0.81	-0.68	-4.07	-0.51	3.83
Asset Writedown	-0.74	-0.05	-0.42	-4.73	-0.01
Other Unusual Items	-	-	-	-1.1	30.51
Pretax Income	99.92	130.39	111.38	95.95	102.55
Income Tax Expense	28.77	37.8	37.56	32.1	9.69
Earnings From Continuing Operations	71.14	92.6	73.81	63.85	92.86
Earnings From Discontinued Operations	3.09	1.65	-0.35	-6.82	-8.52
Net Income to Company	74.23	94.24	73.46	57.03	84.34
Minority Interest in Earnings	-2.23	-1.6	-1	-1.93	-2.34
Net Income	72	92.65	72.47	55.1	82
Net Income to Common	72	92.65	72.47	55.1	82
Net Income Growth	-22.28%	27.85%	31.52%	-32.80%	96.31%
Shares Outstanding (Basic)	57	57	57	57	57
Shares Outstanding (Diluted)	57	57	57	57	57
EPS (Basic)	1.26	1.62	1.27	0.96	1.43
EPS (Diluted)	1.26	1.62	1.27	0.96	1.43
EPS Growth	-22.28%	27.85%	31.52%	-32.80%	96.31%
Free Cash Flow	131.66	83.89	88.36	78.24	67.76
Free Cash Flow Per Share	2.30	1.47	1.54	1.37	1.18
Dividend Per Share	0.400	0.380	0.350	0.300	0.250
Dividend Growth	5.26%	8.57%	16.67%	20.00%	-
Gross Margin	32.15%	33.44%	34.76%	35.25%	34.22%
Operating Margin	11.03%	13.27%	13.44%	12.22%	10.56%
Profit Margin	6.88%	8.30%	6.80%	5.62%	10.92%
Free Cash Flow Margin	12.59%	7.52%	8.29%	7.98%	9.03%
EBITDA	176.8	205.59	198.9	176.34	120.71
EBITDA Margin	16.90%	18.43%	18.66%	17.98%	16.08%
D&A For EBITDA	61.39	57.55	55.61	56.54	41.4
EBIT	115.41	148.04	143.3	119.8	79.31
EBIT Margin	11.03%	13.27%	13.44%	12.22%	10.56%
Effective Tax Rate	28.80%	28.99%	33.73%	33.46%	9.45%

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