MLP SE (ETR:MLP)

MLP SE Income Statement

Financials in millions EUR. Fiscal year is January - December.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Operating Revenue	1,047	1,038	941.13	913.79	907.3
Other Revenue	32.7	16.69	19.58	10.73	10.92
Revenue	1,080	1,054	960.7	924.52	918.22
Revenue Growth (YoY)	2.41%	9.74%	3.91%	0.69%	21.94%
Cost of Revenue	-	727.75	655.34	626.3	617.92
Gross Profit	1,080	326.47	305.36	298.21	300.3
Selling, General & Admin	-	14.58	11.43	9.9	8.59
Other Operating Expenses	-	156.49	172.4	179.72	171.91
Operating Expenses	-	201.11	215.07	221.77	210.28
Operating Income	1,080	125.36	90.29	76.44	90.02
Interest Expense	-	-36.77	-24.53	-5.29	-4.82
Interest & Investment Income	-	5.33	7.29	2.37	1.21
Earnings From Equity Investments	-	1.44	0.45	2.92	4.31
Currency Exchange Gain (Loss)	-	0.22	0.07	0.28	0.24
Other Non Operating Income (Expenses)	-994.5	7.15	0.59	0.53	5.85
EBT Excluding Unusual Items	85.1	102.74	74.16	77.26	96.81
Impairment of Goodwill	-	-3.23	-4.97	-4.19	-2.97
Gain (Loss) on Sale of Assets	-	0.05	0.02	0.02	0.01
Asset Writedown	-	-	-0.24	-	-0.6
Pretax Income	85.1	99.55	68.98	73.09	93.25
Income Tax Expense	29.4	30.28	24.85	24.44	30.43
Earnings From Continuing Operations	55.7	69.28	44.12	48.65	62.83
Minority Interest in Earnings	-	-0.01	4.46	2.84	-0.2
Net Income	55.7	69.27	48.58	51.49	62.63
Net Income to Common	55.7	69.27	48.58	51.49	62.63
Net Income Growth	-19.58%	42.57%	-5.64%	-17.80%	44.80%
Shares Outstanding (Basic)	109	109	109	109	109
Shares Outstanding (Diluted)	109	109	109	109	109
Shares Change (YoY)	-0.11%	-	-	-	-
EPS (Basic)	0.51	0.63	0.44	0.47	0.57
EPS (Diluted)	0.51	0.63	0.44	0.47	0.57
EPS Growth	-19.05%	43.18%	-6.38%	-17.54%	43.92%
Free Cash Flow	-	137.74	100.06	-314.72	536.29
Free Cash Flow Per Share	-	1.26	0.92	-2.88	4.91
Dividend Per Share	0.360	0.360	0.300	0.300	0.300
Dividend Growth	-	20.00%	-	-	30.44%
Gross Margin	100.00%	30.97%	31.79%	32.26%	32.70%
Operating Margin	100.00%	11.89%	9.40%	8.27%	9.80%
Profit Margin	5.16%	6.57%	5.06%	5.57%	6.82%
Free Cash Flow Margin	-	13.06%	10.42%	-34.04%	58.40%
EBITDA	1,111	136.88	100.48	86.46	98.72
EBITDA Margin	102.88%	12.98%	10.46%	9.35%	10.75%
D&A For EBITDA	31.09	11.51	10.2	10.02	8.7
EBIT	1,080	125.36	90.29	76.44	90.02
EBIT Margin	100.00%	11.89%	9.40%	8.27%	9.80%
Effective Tax Rate	34.55%	30.41%	36.03%	33.44%	32.63%
Revenue as Reported	1,080	1,067	973.5	949.14	934.52
Advertising Expenses	-	11.83	9.24	8.42	7.52

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