Nynomic AG (ETR:M7U)
Germany
· Delayed Price · Currency is EUR 12.55
+0.55 (4.58%)
May 15, 2025, 10:59 AM CET
Nynomic AG Income Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2014 - 2018 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '24 Jun 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2014 - 2018 |
| Revenue | 113.91 | 119.08 | 116.85 | 105.14 | 78.79 | 65.17 | Upgrade
|
| Revenue Growth (YoY) | -1.35% | 1.91% | 11.14% | 33.45% | 20.90% | -5.94% | Upgrade
|
| Cost of Revenue | 81.28 | 84.42 | 85.33 | 78.12 | 58.79 | 49.67 | Upgrade
|
| Gross Profit | 32.63 | 34.66 | 31.52 | 27.02 | 20 | 15.5 | Upgrade
|
| Selling, General & Admin | 1.1 | 1.1 | 1.09 | 0.76 | 0.55 | 0.61 | Upgrade
|
| Other Operating Expenses | 11.85 | 13.67 | 11.46 | 9.86 | 8.15 | 5.64 | Upgrade
|
| Operating Expenses | 17.93 | 19.55 | 16.65 | 14.63 | 12.18 | 6.25 | Upgrade
|
| Operating Income | 14.7 | 15.11 | 14.87 | 12.4 | 7.82 | 9.25 | Upgrade
|
| Interest Expense | -1.04 | -1.08 | -0.74 | -0.65 | -0.69 | -0.7 | Upgrade
|
| Interest & Investment Income | 0.26 | 0.26 | 0.02 | 0.03 | 0.02 | 0.03 | Upgrade
|
| Earnings From Equity Investments | -0.26 | -0.06 | - | - | - | - | Upgrade
|
| Other Non Operating Income (Expenses) | - | - | -0.02 | 0 | - | - | Upgrade
|
| EBT Excluding Unusual Items | 13.66 | 14.24 | 14.13 | 11.77 | 7.15 | 8.58 | Upgrade
|
| Asset Writedown | - | - | - | - | - | -3.12 | Upgrade
|
| Other Unusual Items | 0.3 | 0.3 | 0.21 | 0.58 | 0.14 | - | Upgrade
|
| Pretax Income | 13.98 | 14.56 | 14.34 | 12.37 | 7.3 | 5.75 | Upgrade
|
| Income Tax Expense | 3.88 | 4.03 | 4.39 | 2.85 | 2.12 | 1.45 | Upgrade
|
| Earnings From Continuing Operations | 10.11 | 10.53 | 9.95 | 9.52 | 5.18 | 4.3 | Upgrade
|
| Minority Interest in Earnings | -0.64 | -1.23 | -2.5 | -1.66 | -0.81 | 0.12 | Upgrade
|
| Net Income | 9.47 | 9.31 | 7.45 | 7.85 | 4.38 | 4.42 | Upgrade
|
| Net Income to Common | 9.47 | 9.31 | 7.45 | 7.85 | 4.38 | 4.42 | Upgrade
|
| Net Income Growth | 56.31% | 24.83% | -5.08% | 79.46% | -1.02% | -48.58% | Upgrade
|
| Shares Outstanding (Basic) | 7 | 6 | 6 | 6 | 5 | 5 | Upgrade
|
| Shares Outstanding (Diluted) | 7 | 6 | 6 | 6 | 6 | 5 | Upgrade
|
| Shares Change (YoY) | 8.48% | 6.22% | 0.85% | 5.98% | 11.21% | 0.71% | Upgrade
|
| EPS (Basic) | 1.45 | 1.47 | 1.26 | 1.37 | 0.83 | 0.87 | Upgrade
|
| EPS (Diluted) | 1.42 | 1.45 | 1.24 | 1.31 | 0.78 | 0.87 | Upgrade
|
| EPS Growth | 43.28% | 16.93% | -5.34% | 68.79% | -11.00% | -48.95% | Upgrade
|
| Free Cash Flow | 9.61 | 0.81 | 8.37 | 16.55 | 5.23 | 2.2 | Upgrade
|
| Free Cash Flow Per Share | 1.45 | 0.13 | 1.39 | 2.77 | 0.93 | 0.43 | Upgrade
|
| Gross Margin | 28.65% | 29.11% | 26.98% | 25.70% | 25.38% | 23.79% | Upgrade
|
| Operating Margin | 12.91% | 12.69% | 12.72% | 11.79% | 9.93% | 14.19% | Upgrade
|
| Profit Margin | 8.31% | 7.81% | 6.38% | 7.47% | 5.55% | 6.78% | Upgrade
|
| Free Cash Flow Margin | 8.44% | 0.68% | 7.17% | 15.74% | 6.63% | 3.37% | Upgrade
|
| EBITDA | 16.88 | 17.09 | 16.62 | 14.29 | 9.55 | 12.37 | Upgrade
|
| EBITDA Margin | 14.82% | 14.35% | 14.23% | 13.59% | 12.13% | 18.98% | Upgrade
|
| D&A For EBITDA | 2.18 | 1.98 | 1.76 | 1.9 | 1.73 | 3.12 | Upgrade
|
| EBIT | 14.7 | 15.11 | 14.87 | 12.4 | 7.82 | 9.25 | Upgrade
|
| EBIT Margin | 12.91% | 12.69% | 12.72% | 11.79% | 9.93% | 14.19% | Upgrade
|
| Effective Tax Rate | 27.73% | 27.66% | 30.62% | 23.05% | 28.98% | 25.27% | Upgrade
|
| Revenue as Reported | 115.97 | 121.08 | 119.92 | 107.38 | 81.35 | 65.52 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.