Siltronic AG (ETR:WAF)
Germany · Delayed Price · Currency is EUR 82.95
-0.30 (-0.36%)
Jul 24, 2026, 5:35 PM CET
Siltronic AG Income Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | 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 |
| 1,308 | 1,347 | 1,413 | 1,514 | 1,805 | 1,405 | |
Revenue Growth (YoY) | -7.60% | -4.68% | -6.67% | -16.15% | 28.46% | 16.44% |
Cost of Revenue | 1,277 | 1,236 | 1,137 | 1,142 | 1,190 | 964.2 |
Gross Profit | 30.1 | 111.2 | 275.4 | 372.2 | 615.4 | 441.2 |
Selling, General & Admin | 69.9 | 67.7 | 67.7 | 70.5 | 68.1 | 67.4 |
Research & Development | 80.2 | 78.3 | 83.1 | 87.6 | 89.5 | 80.4 |
Other Operating Expenses | -26.3 | -8.4 | -0.6 | -17.2 | -37.8 | -23.4 |
Total Operating Expenses | 123.8 | 137.6 | 150.2 | 140.9 | 119.8 | 124.4 |
Operating Income | -7.7 | -26.4 | 125.2 | 231.3 | 495.6 | 316.9 |
Interest Income | 12.2 | 14.3 | 14 | 23 | 13.8 | 3.8 |
Interest Expense | -49.5 | -47.9 | -32.3 | -20 | -7.5 | -2.8 |
Other Non-Operating Income (Expense) | -2.9 | -4.6 | -6.6 | -3.5 | -14.8 | 0.5 |
Total Non-Operating Income (Expense) | -40.2 | -38.2 | -24.9 | -0.5 | -8.5 | 1.5 |
Pretax Income | -136.3 | -64.6 | 100.3 | 230.8 | 487.1 | 318.3 |
Provision for Income Taxes | 12.6 | 13.3 | 33.1 | 29.5 | 52.7 | 28.7 |
Net Income | -148.9 | -77.9 | 67.2 | 201.3 | 434.4 | 289.6 |
Minority Interest in Earnings | -19.7 | -8.7 | 4.2 | 16.9 | 43.8 | 36.3 |
Net Income to Common | -129.2 | -69.2 | 63 | 184.4 | 390.6 | 253.3 |
Net Income Growth | - | - | -65.83% | -52.79% | 54.21% | 57.53% |
Shares Outstanding (Basic) | 30 | 30 | 30 | 30 | 30 | 30 |
Shares Outstanding (Diluted) | 30 | 30 | 30 | 30 | 30 | 30 |
Shares Change (YoY) | 0.68% | - | - | - | - | - |
EPS (Basic) | -4.31 | -2.31 | 2.10 | 6.15 | 13.02 | 8.44 |
EPS (Diluted) | -4.31 | -2.31 | 2.10 | 6.15 | 13.02 | 8.44 |
EPS Growth | - | - | -65.85% | -52.76% | 54.26% | 57.46% |
Free Cash Flow | -158.2 | -150 | -355.4 | -710.9 | -118.2 | 108.4 |
Free Cash Flow Growth | - | - | - | - | - | 239.81% |
Free Cash Flow Per Share | -5.28 | -5.00 | -11.85 | -23.70 | -3.94 | 3.61 |
Dividends Per Share | - | - | 0.200 | 1.200 | 3.000 | 3.000 |
Dividend Growth | - | - | -83.33% | -60.00% | 0% | 50.00% |
Gross Margin | 2.30% | 8.26% | 19.49% | 24.59% | 34.09% | 31.39% |
Operating Margin | -0.59% | -1.96% | 8.86% | 15.28% | 27.45% | 22.55% |
Profit Margin | -11.39% | -5.78% | 4.76% | 13.30% | 24.06% | 20.61% |
FCF Margin | -12.10% | -11.14% | -25.16% | -46.96% | -6.55% | 7.71% |
EBITDA | 389.7 | 316.9 | 363.7 | 433.8 | 671.6 | 466.4 |
EBITDA Margin | 29.80% | 23.53% | 25.74% | 28.66% | 37.20% | 33.19% |
EBIT | -7.7 | -26.4 | 125.2 | 231.3 | 495.6 | 316.9 |
EBIT Margin | -0.59% | -1.96% | 8.86% | 15.28% | 27.45% | 22.55% |
Effective Tax Rate | -9.24% | -20.59% | 33.00% | 12.78% | 10.82% | 9.02% |