Symrise 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
Revenue	4,929	4,999	4,730	4,618	3,826
Revenue Growth (YoY)	-1.39%	5.67%	2.42%	20.72%	8.67%
Cost of Revenue	3,075	3,035	3,038	2,916	2,347
Gross Profit	1,855	1,963	1,693	1,702	1,479
Selling, General & Admin	993.85	998.11	951.62	938.54	784.71
Research & Development	276.08	275.65	265.71	254.49	220.74
Other Operating Expenses	119.82	-28.13	-84.12	5.08	-85.58
Total Operating Expenses	1,390	1,246	1,133	1,198	919.88
Operating Income	464.98	717.8	559.36	503.98	558.96
Interest Income	23.04	15.73	14.96	8.73	3.68
Interest Expense	-89.88	-87.77	-109.37	-81.59	-46.44
Total Non-Operating Income (Expense)	-66.84	-72.04	-94.41	-72.86	-42.76
Pretax Income	398.15	645.77	464.95	431.11	516.19
Provision for Income Taxes	144.58	163.81	120.01	140.42	131.16
Net Income	249.33	478.22	340.47	280.01	374.92
Minority Interest in Earnings	4.24	3.73	4.47	10.69	10.11
Net Income to Common	249.33	478.22	340.47	280.01	374.92
Net Income Growth	-47.86%	40.46%	21.59%	-25.32%	22.18%
Shares Outstanding (Basic)	140	140	140	140	137
Shares Outstanding (Diluted)	140	140	140	140	140
Shares Change (YoY)	-	-	-	-0.01%	-0.00%
EPS (Basic)	1.78	3.42	2.44	2.00	2.74
EPS (Diluted)	1.78	3.42	2.44	2.00	2.70
EPS Growth	-47.95%	40.16%	22.00%	-25.93%	21.62%
Shares Outstanding	139.77	139.77	139.77	139.77	139.77
Free Cash Flow	575.52	667.49	470.64	130.31	367.24
Free Cash Flow Growth	-13.78%	41.83%	261.18%	-64.52%	-27.28%
Free Cash Flow Per Share	4.12	4.78	3.37	0.93	2.63
Dividends Per Share	1.250	1.200	1.100	1.050	1.020
Dividend Growth	4.17%	9.09%	4.76%	2.94%	5.16%
Gross Margin	37.63%	39.28%	35.78%	36.85%	38.66%
Operating Margin	9.43%	14.36%	11.83%	10.91%	14.61%
Profit Margin	5.14%	9.64%	7.29%	6.29%	10.06%
FCF Margin	11.68%	13.35%	9.95%	2.82%	9.60%
EBITDA	766.12	1,034	851.65	795.42	813.62
EBITDA Margin	15.54%	20.68%	18.00%	17.22%	21.27%
EBIT	464.98	717.8	559.36	503.98	558.96
EBIT Margin	9.43%	14.36%	11.83%	10.91%	14.61%
Effective Tax Rate	36.31%	25.37%	25.81%	32.57%	25.41%

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