Solaris Energy Infrastructure, Inc. (FRA:68S)
Germany · Delayed Price · Currency is EUR 46.40
+3.00 (6.91%)
At close: Jan 30, 2026
FRA:68S Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. 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 |
| 538.8 | 313.09 | 292.95 | 320.01 | 159.19 | 102.98 | |
Revenue Growth (YoY) | 92.33% | 6.88% | -8.46% | 101.02% | 54.59% | -57.39% |
Cost of Revenue | 279.34 | 178.32 | 176.45 | 219.78 | 115.46 | 65.76 |
Gross Profit | 259.46 | 134.77 | 116.5 | 100.23 | 43.73 | 37.21 |
Selling, General & Admin | 62.89 | 42.22 | 28.35 | 23.07 | 19.26 | 16.48 |
Other Operating Expenses | -1.27 | -1.94 | 0.64 | 1.21 | -2.48 | 4.35 |
Operating Expenses | 139.14 | 87.5 | 65.18 | 54.72 | 43.99 | 47.86 |
Operating Income | 120.32 | 47.27 | 51.33 | 45.51 | -0.26 | -10.64 |
Interest Expense | -27.08 | -11.81 | -3.31 | -0.49 | -0.25 | -0.16 |
EBT Excluding Unusual Items | 93.23 | 35.46 | 48.02 | 45.02 | -0.51 | -10.81 |
Merger & Restructuring Charges | -4.7 | -4.4 | - | - | - | - |
Impairment of Goodwill | - | - | - | - | - | -4.23 |
Gain (Loss) on Sale of Assets | 7.46 | 7.46 | - | -3.71 | -0.13 | -1.43 |
Asset Writedown | - | - | -1.42 | - | - | -43.19 |
Legal Settlements | -1.8 | 2.48 | - | - | - | - |
Other Unusual Items | - | -4.09 | - | - | - | -0.41 |
Pretax Income | 94.19 | 36.92 | 46.6 | 41.32 | -0.63 | -60.06 |
Income Tax Expense | 18.28 | 8.01 | 7.82 | 7.8 | 0.63 | -8.97 |
Earnings From Continuing Operations | 75.92 | 28.92 | 38.78 | 33.51 | -1.26 | -51.09 |
Minority Interest in Earnings | -37.84 | -13.11 | -14.44 | -12.35 | 0.39 | 21.75 |
Net Income | 38.08 | 15.81 | 24.34 | 21.16 | -0.87 | -29.34 |
Preferred Dividends & Other Adjustments | 1.75 | 1.04 | 1.17 | 0.85 | 0.37 | 0.31 |
Net Income to Common | 36.33 | 14.77 | 23.17 | 20.31 | -1.23 | -29.66 |
Net Income Growth | 174.76% | -35.04% | 15.02% | - | - | - |
Shares Outstanding (Basic) | 37 | 29 | 30 | 31 | 31 | 29 |
Shares Outstanding (Diluted) | 37 | 29 | 30 | 31 | 31 | 29 |
Shares Change (YoY) | -7.03% | -1.54% | -5.67% | 2.25% | 6.47% | -4.21% |
EPS (Basic) | 0.98 | 0.51 | 0.78 | 0.65 | -0.04 | -1.03 |
EPS (Diluted) | 0.91 | 0.50 | 0.78 | 0.64 | -0.04 | -1.03 |
EPS Growth | 110.04% | -35.90% | 21.88% | - | - | - |
Free Cash Flow | -392.64 | -129.05 | 23.87 | -13.42 | -3.17 | 39.19 |
Free Cash Flow Per Share | -10.64 | -4.41 | 0.80 | -0.43 | -0.10 | 1.35 |
Dividend Per Share | 0.480 | 0.480 | 0.450 | 0.420 | 0.420 | 0.420 |
Dividend Growth | - | 6.67% | 7.14% | - | - | 3.70% |
Gross Margin | 48.16% | 43.05% | 39.77% | 31.32% | 27.47% | 36.14% |
Operating Margin | 22.33% | 15.10% | 17.52% | 14.22% | -0.17% | -10.34% |
Profit Margin | 6.74% | 4.72% | 7.91% | 6.35% | -0.78% | -28.80% |
Free Cash Flow Margin | -72.87% | -41.22% | 8.15% | -4.19% | -1.99% | 38.06% |
EBITDA | 197.84 | 94.49 | 87.51 | 75.94 | 26.95 | 16.38 |
EBITDA Margin | 36.72% | 30.18% | 29.87% | 23.73% | 16.93% | 15.90% |
D&A For EBITDA | 77.52 | 47.22 | 36.19 | 30.43 | 27.21 | 27.02 |
EBIT | 120.32 | 47.27 | 51.33 | 45.51 | -0.26 | -10.64 |
EBIT Margin | 22.33% | 15.10% | 17.52% | 14.22% | -0.16% | -10.34% |
Effective Tax Rate | 19.41% | 21.68% | 16.78% | 18.89% | - | - |
Revenue as Reported | 538.8 | 313.09 | 292.95 | 320.01 | 159.19 | 102.98 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.