MS Industrie AG (ETR:MSAG)
Germany · Delayed Price · Currency is EUR 1.180
-0.030 (-2.48%)
Jul 24, 2026, 5:35 PM CET
MS Industrie 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 |
| 144.6 | 171.15 | 249.93 | 206.16 | 164.67 | |
Revenue Growth (YoY) | -15.51% | -31.52% | 21.23% | 25.20% | 0.38% |
Cost of Revenue | 90.18 | 92.91 | 128.53 | 112.25 | 82.89 |
Gross Profit | 54.43 | 78.24 | 121.4 | 93.91 | 81.77 |
Selling, General & Admin | 28.26 | 43.84 | 62.48 | 57.74 | 50.9 |
Depreciation & Amortization Expenses | 6.13 | 8.92 | 9.45 | 12.35 | 13.4 |
Other Operating Expenses | 22.19 | 28.7 | 40.95 | 21.09 | 21.61 |
Total Operating Expenses | 56.58 | 81.46 | 112.88 | 91.17 | 85.9 |
Operating Income | -2.15 | -3.22 | 8.52 | 2.74 | -4.13 |
Interest Income | 0.28 | 1.13 | 1.13 | 1.23 | 1.05 |
Interest Expense | -2.89 | -4.33 | -3.84 | -2.98 | -2.91 |
Other Non-Operating Income (Expense) | -0.6 | 0 | -0.09 | - | - |
Total Non-Operating Income (Expense) | -3.21 | -3.2 | -2.79 | -1.75 | -1.86 |
Pretax Income | -5.37 | -6.42 | 5.73 | 2.73 | -4.43 |
Provision for Income Taxes | -0.07 | -2.49 | 1.17 | -0.2 | -2.3 |
Net Income | -5.28 | -3.85 | 4.69 | 1.18 | -4 |
Net Income to Common | -5.28 | -3.85 | 4.69 | 1.18 | -4 |
Net Income Growth | - | - | 298.39% | - | - |
Shares Outstanding (Basic) | 29 | 30 | 30 | 30 | 30 |
Shares Outstanding (Diluted) | 29 | 30 | 30 | 30 | 30 |
Shares Change (YoY) | -0.85% | -1.27% | 0.10% | 0.15% | 0.15% |
EPS (Basic) | -0.18 | -0.13 | 0.15 | 0.04 | -0.13 |
EPS (Diluted) | -0.18 | -0.13 | 0.15 | 0.04 | -0.13 |
EPS Growth | - | - | 275.00% | - | - |
Free Cash Flow | 2.21 | -1.3 | 12.74 | -7.36 | -13.41 |
Free Cash Flow Growth | - | - | - | - | - |
Free Cash Flow Per Share | 0.08 | -0.04 | 0.43 | -0.25 | -0.45 |
Gross Margin | 37.64% | 45.71% | 48.58% | 45.55% | 49.66% |
Operating Margin | -1.49% | -1.88% | 3.41% | 1.33% | -2.51% |
Profit Margin | -3.65% | -2.25% | 1.88% | 0.57% | -2.43% |
FCF Margin | 1.53% | -0.76% | 5.10% | -3.57% | -8.14% |
EBITDA | 3.91 | 5.55 | 17.79 | 15.09 | 8.72 |
EBITDA Margin | 2.71% | 3.24% | 7.12% | 7.32% | 5.29% |
EBIT | -2.15 | -3.22 | 8.52 | 2.74 | -4.13 |
EBIT Margin | -1.49% | -1.88% | 3.41% | 1.33% | -2.51% |
Effective Tax Rate | 1.25% | 38.86% | 20.47% | -7.26% | 51.79% |