FRA:6H1 Income Statement

Financials in millions EUR. Fiscal year is January - December.

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '25 Jun 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
Operating Revenue	527.71	534.72	549.28	505.84	469.84	424.66
Revenue	527.71	534.72	549.28	505.84	469.84	424.66
Revenue Growth (YoY)	-3.53%	-2.65%	8.59%	7.66%	10.64%	44.27%
Cost of Revenue	308.05	309.45	300.36	252.42	229.35	211.2
Gross Profit	219.67	225.27	248.92	253.42	240.49	213.45
Selling, General & Admin	170.21	173.43	195.03	191.12	177.31	164.59
Amortization of Goodwill & Intangibles	0.32	0.2	-	-	0.15	-
Other Operating Expenses	-7.05	-5.98	-4.57	-8.55	-2.09	-0.02
Operating Expenses	172.87	178.16	199.69	191.52	181.63	176.04
Operating Income	46.79	47.11	49.23	61.9	58.86	37.41
Interest Expense	-11.81	-11.26	-10.66	-5.82	-3.98	-4.21
Interest & Investment Income	-	-	-	-	-	0.01
Earnings From Equity Investments	2.04	1.68	-	-	-	-
Currency Exchange Gain (Loss)	0.16	-0.04	-0.05	-0.08	-0.25	-0.01
Other Non Operating Income (Expenses)	5.56	2.54	8.47	1.5	-0.24	0.8
EBT Excluding Unusual Items	42.74	40.03	46.99	57.51	54.39	33.99
Gain (Loss) on Sale of Investments	-	-	-	-	-0.01	-
Other Unusual Items	-	-	-	-	-	-25.85
Pretax Income	42.74	40.03	46.99	57.51	54.38	8.14
Income Tax Expense	4.41	5.25	5.24	8.06	11.1	-4.29
Earnings From Continuing Operations	38.33	34.78	41.74	49.45	43.28	12.43
Net Income to Company	28.27	25.13	26.95	44.66	42.06	12.43
Minority Interest in Earnings	-2.48	-1.84	-2.75	-1.67	-3.37	0.33
Net Income	25.79	23.29	24.2	42.99	38.69	12.76
Net Income to Common	25.79	23.29	24.2	42.99	38.69	12.76
Net Income Growth	36.17%	-3.74%	-43.72%	11.11%	203.14%	-49.68%
Shares Outstanding (Basic)	57	57	57	56	54	53
Shares Outstanding (Diluted)	61	61	61	58	55	57
Shares Change (YoY)	0.03%	-0.08%	6.01%	4.38%	-3.61%	17.88%
EPS (Basic)	0.45	0.41	0.43	0.77	0.71	0.24
EPS (Diluted)	0.42	0.38	0.39	0.74	0.70	0.22
EPS Growth	38.53%	-2.56%	-47.30%	5.71%	218.18%	-57.69%
Free Cash Flow	31.6	30.27	11.38	24.64	28.52	21.88
Free Cash Flow Per Share	0.52	0.49	0.18	0.43	0.52	0.38
Dividend Per Share	0.020	0.020	-	-	-	-
Gross Margin	41.63%	42.13%	45.32%	50.10%	51.19%	50.27%
Operating Margin	8.87%	8.81%	8.96%	12.24%	12.53%	8.81%
Profit Margin	4.89%	4.35%	4.41%	8.50%	8.24%	3.00%
Free Cash Flow Margin	5.99%	5.66%	2.07%	4.87%	6.07%	5.15%
EBITDA	48.8	54.96	57.33	66.65	65.11	47.98
EBITDA Margin	9.25%	10.28%	10.44%	13.18%	13.86%	11.30%
D&A For EBITDA	2.01	7.85	8.09	4.75	6.25	10.57
EBIT	46.79	47.11	49.23	61.9	58.86	37.41
EBIT Margin	8.87%	8.81%	8.96%	12.24%	12.53%	8.81%
Effective Tax Rate	10.31%	13.12%	11.16%	14.02%	20.41%	-

Source: S&P Global Market Intelligence. Standard template. Financial Sources.