ETR:YSN 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	Jun '26 Jun 30, 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
Revenue	491.81	458.83	406.38	393.68	347.22	337.62
Revenue Growth	13.36%	12.91%	3.23%	13.38%	2.84%	18.22%
Cost of Revenue	381.04	352.55	309.06	306.31	257.07	236.01
Gross Profit	110.78	106.29	97.33	87.37	90.15	101.61
Selling, General & Admin	45.18	42.85	40.59	36.87	33.18	30.3
Research & Development	12.12	11.43	13.69	10.34	9.85	7.51
Other Operating Expenses	0.05	0.03	0.03	-2.65	0.1	0.03
Operating Expenses	57.89	54.86	55.01	44.59	43.24	37.79
Operating Income	52.89	51.43	42.32	42.78	46.92	63.81
Interest Expense	-0.8	-0.67	-1.17	-0.69	-0.41	-0.23
Interest & Investment Income	0.62	0.69	0.77	0	0.03	0.01
Other Non Operating Income (Expenses)	0.02	0.02	-	-	0.18	-
EBT Excluding Unusual Items	52.73	51.47	41.92	42.09	46.71	63.59
Pretax Income	52.73	51.47	41.92	42.09	46.71	63.59
Income Tax Expense	18.53	18.14	13.98	13.09	15.42	20.61
Earnings From Continuing Operations	34.2	33.34	27.94	29	31.29	42.98
Minority Interest in Earnings	0.01	0.01	0.01	0.15	0.02	0.12
Net Income	34.21	33.34	27.95	29.15	31.31	43.1
Net Income to Common	34.21	33.34	27.95	29.15	31.31	43.1
Net Income Growth	7.09%	19.29%	-4.11%	-6.89%	-27.35%	22.74%
Shares Outstanding (Basic)	6	6	6	6	6	6
Shares Outstanding (Diluted)	6	6	6	6	6	6
Shares Change	-	-	-	-	-	-
EPS (Basic)	5.29	5.15	4.32	4.51	4.84	6.66
EPS (Diluted)	5.29	5.15	4.32	4.51	4.84	6.66
EPS Growth	7.09%	19.29%	-4.11%	-6.89%	-27.35%	22.74%

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 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
Free Cash Flow	-1.17	54.26	46.85	46.23	-8.85	46.98
Free Cash Flow Per Share	-0.18	8.39	7.24	7.15	-1.37	7.26
Dividend Per Share	2.580	2.580	2.730	2.360	2.860	3.370
Dividend Growth	-5.50%	-5.50%	15.68%	-17.48%	-15.13%	32.68%
Gross Margin	22.52%	23.16%	23.95%	22.19%	25.96%	30.09%
Operating Margin	10.76%	11.21%	10.41%	10.87%	13.51%	18.90%
Profit Margin	6.96%	7.27%	6.88%	7.40%	9.02%	12.77%
Free Cash Flow Margin	-0.24%	11.82%	11.53%	11.74%	-2.55%	13.92%
EBITDA	67.81	65.22	52.79	52.76	55.63	69.09
EBITDA Margin	13.79%	14.21%	12.99%	13.40%	16.02%	20.46%
D&A For EBITDA	14.91	13.79	10.47	9.98	8.71	5.28
EBIT	52.89	51.43	42.32	42.78	46.92	63.81
EBIT Margin	10.76%	11.21%	10.41%	10.87%	13.51%	18.90%
Effective Tax Rate	35.13%	35.23%	33.36%	31.10%	33.02%	32.41%