Nagarro SE 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	999.42	972.25	912.4	856.6	546.22
Revenue Growth (YoY)	2.79%	6.56%	6.51%	56.82%	26.82%
Cost of Revenue	775.07	764.34	723.24	646.65	427.64
Gross Profit	224.35	207.91	189.16	209.94	118.57
Selling, General & Admin	5	4.2	4.22	3.14	1.88
Other Operating Expenses	64.74	63.22	56.71	62.14	41.03
Operating Expenses	105.04	107.75	100.45	100.56	70.75
Operating Income	119.31	100.15	88.71	109.39	47.83
Interest Expense	-18.8	-19.96	-17.34	-10.64	-7.55
Interest & Investment Income	2.48	3.47	1.79	0.45	0.38
Currency Exchange Gain (Loss)	-20.24	6.37	0.25	5.47	4.24
Other Non Operating Income (Expenses)	-0	-	0	0.06	0.01
EBT Excluding Unusual Items	82.75	90.04	73.41	104.72	44.91
Merger & Restructuring Charges	-0.85	-0.33	-0.96	-0.36	-0.65
Gain (Loss) on Sale of Investments	-	-	-	-	-0.26
Gain (Loss) on Sale of Assets	0.01	-0.22	0.44	-0.04	-0.01
Other Unusual Items	-16.46	-10.38	-6.17	-2.63	-5.76
Pretax Income	65.45	79.1	66.73	101.7	38.24
Income Tax Expense	25.96	29.94	17.57	24.32	8.24
Earnings From Continuing Operations	39.49	49.16	49.16	77.38	30
Net Income	39.49	49.16	49.16	77.38	30
Net Income to Common	39.49	49.16	49.16	77.38	30
Net Income Growth	-19.66%	0.00%	-36.48%	157.91%	62.64%
Shares Outstanding (Basic)	13	13	13	14	12
Shares Outstanding (Diluted)	13	13	13	14	12
Shares Change (YoY)	-3.87%	-1.21%	-2.58%	15.65%	1489.98%
EPS (Basic)	3.08	3.69	3.64	5.63	2.53
EPS (Diluted)	3.08	3.69	3.64	5.59	2.51
EPS Growth	-16.53%	1.37%	-34.88%	122.71%	-89.75%
Free Cash Flow	95.04	79.15	72.81	78.16	41.28
Free Cash Flow Per Share	7.42	5.94	5.40	5.64	3.45
Dividend Per Share	1.000	1.000	-	-	-
Gross Margin	22.45%	21.38%	20.73%	24.51%	21.71%
Operating Margin	11.94%	10.30%	9.72%	12.77%	8.76%
Profit Margin	3.95%	5.06%	5.39%	9.03%	5.49%
Free Cash Flow Margin	9.51%	8.14%	7.98%	9.12%	7.56%
EBITDA	130.56	112.68	100.26	119.73	53.79
EBITDA Margin	13.06%	11.59%	10.99%	13.98%	9.85%
D&A For EBITDA	11.25	12.52	11.55	10.34	5.96
EBIT	119.31	100.15	88.71	109.39	47.83
EBIT Margin	11.94%	10.30%	9.72%	12.77%	8.76%
Effective Tax Rate	39.66%	37.85%	26.33%	23.91%	21.54%
Advertising Expenses	5	4.2	4.22	2.54	1.59

Source: S&P Global Market Intelligence. Standard template. Financial Sources.