Elan Corporation (FRA:25E)
Germany · Delayed Price · Currency is EUR 3.500
-0.020 (-0.57%)
At close: Jan 27, 2026
Elan Corporation Income Statement
Financials in millions JPY. Fiscal year is January - December.
Millions JPY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
| 53,406 | 47,514 | 41,426 | 36,265 | 31,635 | 26,056 | |
Revenue Growth (YoY) | 16.49% | 14.70% | 14.23% | 14.64% | 21.41% | 21.09% |
Cost of Revenue | 42,042 | 36,797 | 31,674 | 27,238 | 23,759 | 19,493 |
Gross Profit | 11,364 | 10,717 | 9,751 | 9,027 | 7,876 | 6,563 |
Selling, General & Admin | 7,100 | 6,764 | 5,762 | 5,416 | 4,905 | 4,381 |
Operating Expenses | 7,476 | 7,139 | 6,086 | 5,636 | 5,078 | 4,495 |
Operating Income | 3,888 | 3,578 | 3,665 | 3,391 | 2,798 | 2,068 |
Interest Expense | -34.01 | -1.65 | - | - | - | - |
Currency Exchange Gain (Loss) | -8.79 | -61 | - | - | - | - |
Other Non Operating Income (Expenses) | 58.16 | 48.54 | 32.43 | 13.26 | 19 | 80 |
EBT Excluding Unusual Items | 3,919 | 3,564 | 3,698 | 3,404 | 2,817 | 2,148 |
Gain (Loss) on Sale of Investments | -47.21 | -18.46 | -12.89 | -381.47 | - | - |
Gain (Loss) on Sale of Assets | 3.28 | 3.28 | 0.2 | 1.03 | - | - |
Asset Writedown | -2.6 | -3.47 | -3.58 | -2.33 | - | - |
Other Unusual Items | - | - | - | 13.54 | - | - |
Pretax Income | 3,872 | 3,545 | 3,682 | 3,035 | 2,817 | 2,148 |
Income Tax Expense | 1,295 | 1,190 | 1,163 | 952.56 | 912 | 702 |
Net Income | 2,545 | 2,355 | 2,519 | 2,083 | 1,905 | 1,446 |
Net Income to Common | 2,545 | 2,355 | 2,519 | 2,083 | 1,905 | 1,446 |
Net Income Growth | 3.36% | -6.51% | 20.94% | 9.33% | 31.74% | 46.21% |
Shares Outstanding (Basic) | 60 | 60 | 60 | 60 | 61 | 61 |
Shares Outstanding (Diluted) | 60 | 60 | 60 | 60 | 61 | 61 |
Shares Change (YoY) | 0.01% | 0.00% | 0.00% | -0.09% | -0.14% | - |
EPS (Basic) | 42.09 | 38.94 | 41.66 | 34.45 | 31.48 | 23.86 |
EPS (Diluted) | 42.09 | 38.94 | 41.66 | 34.45 | 31.48 | 23.86 |
EPS Growth | 3.34% | -6.51% | 20.94% | 9.43% | 31.92% | 46.21% |
Free Cash Flow | - | 3,624 | 1,638 | 1,263 | 2,050 | 1,904 |
Free Cash Flow Per Share | - | 59.94 | 27.08 | 20.89 | 33.88 | 31.42 |
Dividend Per Share | 13.000 | 13.000 | 13.000 | 11.000 | 9.000 | 7.000 |
Dividend Growth | - | - | 18.18% | 22.22% | 28.57% | 55.56% |
Gross Margin | 21.28% | 22.55% | 23.54% | 24.89% | 24.90% | 25.19% |
Operating Margin | 7.28% | 7.53% | 8.85% | 9.35% | 8.85% | 7.94% |
Profit Margin | 4.76% | 4.96% | 6.08% | 5.74% | 6.02% | 5.55% |
Free Cash Flow Margin | - | 7.63% | 3.95% | 3.48% | 6.48% | 7.31% |
EBITDA | 5,352 | 4,495 | 3,853 | 3,535 | 2,917 | 2,185 |
EBITDA Margin | 10.02% | 9.46% | 9.30% | 9.75% | 9.22% | 8.39% |
D&A For EBITDA | 1,464 | 916.97 | 187.65 | 143.35 | 119 | 117 |
EBIT | 3,888 | 3,578 | 3,665 | 3,391 | 2,798 | 2,068 |
EBIT Margin | 7.28% | 7.53% | 8.85% | 9.35% | 8.85% | 7.94% |
Effective Tax Rate | 33.44% | 33.58% | 31.59% | 31.38% | 32.38% | 32.68% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.