Aurubis AG (ETR:NDA)
Germany · Delayed Price · Currency is EUR 179.00
+6.80 (3.95%)
Aug 21, 2026, 5:35 PM CET
Aurubis AG Income Statement
Financials in millions EUR. Fiscal year is October - September.
Millions EUR. Fiscal year is Oct - Sep.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Sep '25 Sep 30, 2025 | Sep '24 Sep 30, 2024 | Sep '23 Sep 30, 2023 | Sep '22 Sep 30, 2022 | Sep '21 Sep 30, 2021 |
| 22,159 | 18,171 | 17,138 | 17,064 | 18,521 | 16,300 | |
Revenue Growth | 23.24% | 6.03% | 0.43% | -7.87% | 13.62% | 31.15% |
Cost of Revenue | 19,718 | 16,380 | 15,509 | 16,022 | 16,742 | 14,491 |
Gross Profit | 2,441 | 1,791 | 1,629 | 1,042 | 1,778 | 1,809 |
Selling, General & Admin | 661 | 617 | 633 | 558.24 | 570.89 | 540.16 |
Other Operating Expenses | 246 | 265 | 316 | 216.06 | 159.51 | 236.12 |
Operating Expenses | 1,167 | 1,107 | 1,151 | 976.3 | 922.41 | 968.5 |
Operating Income | 1,274 | 684 | 478 | 65.33 | 856.07 | 840.65 |
Interest Expense | -25 | -23 | -36 | -23.74 | -17.15 | -18.48 |
Interest & Investment Income | 19 | 19 | 19 | 11.47 | 7.19 | 3.61 |
Earnings From Equity Investments | 25 | 2 | 21 | 16.69 | 18.44 | 18.71 |
Other Non Operating Income (Expenses) | 3 | - | 13 | -0 | -0.89 | -8.45 |
EBT Excluding Unusual Items | 1,296 | 682 | 495 | 69.74 | 863.67 | 836.04 |
Merger & Restructuring Charges | - | - | - | - | - | -14 |
Impairment of Goodwill | - | - | - | - | -8.66 | -4.14 |
Gain (Loss) on Sale of Assets | 53 | 53 | 38 | 57.28 | 38.56 | 8.58 |
Asset Writedown | -8 | -8 | -10 | -16.97 | -19.54 | -16.22 |
Pretax Income | 1,341 | 727 | 523 | 164.91 | 935.26 | 825.3 |
Income Tax Expense | 345 | 188 | 107 | 23.76 | 220.26 | 212.31 |
Earnings From Continuing Operations | 996 | 539 | 416 | 141.14 | 714.99 | 612.98 |
Net Income to Company | 996 | 539 | 416 | 141.14 | 714.99 | 612.98 |
Minority Interest in Earnings | - | - | - | -0.21 | -0.32 | -0.19 |
Net Income | 996 | 539 | 416 | 140.93 | 714.67 | 612.8 |
Net Income to Common | 996 | 539 | 416 | 140.93 | 714.67 | 612.8 |
Net Income Growth | 61.69% | 29.57% | 195.17% | -80.28% | 16.62% | 131.09% |
Shares Outstanding (Basic) | 44 | 44 | 44 | 44 | 44 | 44 |
Shares Outstanding (Diluted) | 44 | 44 | 44 | 44 | 44 | 44 |
Shares Change | 0.10% | - | - | - | -0.03% | -2.04% |
EPS (Basic) | 22.82 | 12.35 | 9.53 | 3.23 | 16.37 | 14.03 |
EPS (Diluted) | 22.81 | 12.34 | 9.53 | 3.23 | 16.37 | 14.03 |
EPS Growth | 61.49% | 29.51% | 195.17% | -80.28% | 16.67% | 135.88% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Sep '25 Sep 30, 2025 | Sep '24 Sep 30, 2024 | Sep '23 Sep 30, 2023 | Sep '22 Sep 30, 2022 | Sep '21 Sep 30, 2021 |
Free Cash Flow | -253 | -81 | -310 | -52.28 | -52.04 | 559.64 |
Free Cash Flow Per Share | -5.80 | -1.85 | -7.10 | -1.20 | -1.19 | 12.81 |
Dividend Per Share | 1.600 | 1.600 | 1.500 | 1.400 | 1.800 | 1.600 |
Dividend Growth | 6.67% | 6.67% | 7.14% | -22.22% | 12.50% | 23.08% |
Gross Margin | 11.02% | 9.86% | 9.50% | 6.10% | 9.60% | 11.10% |
Operating Margin | 5.75% | 3.76% | 2.79% | 0.38% | 4.62% | 5.16% |
Profit Margin | 4.50% | 2.97% | 2.43% | 0.83% | 3.86% | 3.76% |
Free Cash Flow Margin | -1.14% | -0.45% | -1.81% | -0.31% | -0.28% | 3.43% |
EBITDA | 1,521 | 896 | 667 | 267.34 | 1,048 | 1,026 |
EBITDA Margin | 6.86% | 4.93% | 3.89% | 1.57% | 5.66% | 6.30% |
D&A For EBITDA | 247 | 212 | 189 | 202.01 | 191.92 | 185.83 |
EBIT | 1,274 | 684 | 478 | 65.33 | 856.07 | 840.65 |
EBIT Margin | 5.75% | 3.76% | 2.79% | 0.38% | 4.62% | 5.16% |
Effective Tax Rate | 25.73% | 25.86% | 20.46% | 14.41% | 23.55% | 25.73% |