ETR:SRT3 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	3,538	3,381	3,396	4,175	3,449
Revenue Growth (YoY)	4.66%	-0.44%	-18.66%	21.03%	47.68%
Cost of Revenue	1,901	1,856	1,828	1,997	1,610
Gross Profit	1,637	1,524	1,568	2,178	1,839
Selling, General & Admin	896.6	884	848.5	846.1	745.7
Research & Development	174	196.8	170.8	179.2	139.9
Other Operating Expenses	23.6	51	43.7	88.1	50.1
Total Operating Expenses	1,094	1,132	1,063	1,113	935.7
Operating Income	542.6	392.6	504.6	1,065	903.2
Interest Income	50.8	60.1	103.9	198.2	29.3
Interest Expense	-256.5	-265.9	-221.8	-81.3	-264
Total Non-Operating Income (Expense)	-205.7	-205.8	-117.9	116.9	-234.7
Pretax Income	337	186.8	386.7	1,182	668.4
Provision for Income Taxes	106.5	49.4	96.1	268.6	241.4
Net Income	154.9	84	205.6	678.1	318.9
Minority Interest in Earnings	75.5	53.4	85	235	108.1
Net Income to Common	154.9	84	205.6	678.1	318.9
Net Income Growth	84.41%	-59.14%	-69.68%	112.64%	51.79%
Shares Outstanding (Basic)	69	69	68	68	68
Shares Outstanding (Diluted)	69	69	68	68	68
Shares Change (YoY)	0.10%	0.82%	-	-	-
EPS (Basic)	2.24	1.21	3.00	9.91	4.66
EPS (Diluted)	2.24	1.21	3.00	9.91	4.66
EPS Growth	85.12%	-59.67%	-69.73%	112.66%	51.79%
Shares Outstanding	69.05	69.04	68.42	68.42	68.42
Free Cash Flow	395.1	566.3	293.9	211.6	466
Free Cash Flow Growth	-30.23%	92.69%	38.89%	-54.59%	71.78%
Free Cash Flow Per Share	5.72	8.21	4.30	3.09	6.81
Dividends Per Share	0.740	0.740	0.740	1.440	1.260
Dividend Growth	-	-	-48.61%	14.29%	80.00%
Gross Margin	46.26%	45.09%	46.16%	52.17%	53.31%
Operating Margin	15.34%	11.61%	14.86%	25.51%	26.19%
Profit Margin	6.51%	4.06%	8.56%	21.87%	12.38%
FCF Margin	11.17%	16.75%	8.66%	5.07%	13.51%
EBITDA	962.7	808.5	846.1	1,352	1,134
EBITDA Margin	27.21%	23.92%	24.92%	32.38%	32.89%
EBIT	542.6	392.6	504.6	1,065	903.2
EBIT Margin	15.34%	11.61%	14.86%	25.51%	26.19%
Effective Tax Rate	31.60%	26.45%	24.85%	22.73%	36.12%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.