FRA:BLH Income Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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	1,165	1,221	1,210	1,119	1,050
Revenue Growth (YoY)	-4.52%	0.88%	8.14%	6.53%	-1.39%
Cost of Revenue	921.16	963.84	995.36	937.09	903.07
Gross Profit	244.3	256.83	214.68	181.89	147.37
Selling, General & Admin	24.49	25.82	25.29	26.82	24.74
Other Operating Expenses	117.26	115.82	86.45	92.63	65.28
Operating Expenses	225.49	222.47	190.06	198.85	170.11
Operating Income	18.81	34.36	24.62	-16.96	-22.74
Interest Expense	-27.24	-28.88	-25.51	-18.16	-16.72
Interest & Investment Income	16.27	16.74	15.21	11.38	9.36
Earnings From Equity Investments	61.76	64.98	21.58	77.71	62.38
Currency Exchange Gain (Loss)	-1.71	-0.59	-1.1	0.11	0.14
Other Non Operating Income (Expenses)	-	-	0.28	2.73	3.37
EBT Excluding Unusual Items	67.89	86.61	35.08	56.82	35.79
Gain (Loss) on Sale of Investments	0.13	-0.75	-	-2.11	-
Gain (Loss) on Sale of Assets	4.22	2.54	-0.1	1.08	8.26
Asset Writedown	-3.68	-4.45	-6.39	-7.84	-0.22
Pretax Income	77.42	91.79	36.1	55.72	52.23
Income Tax Expense	11.49	5.98	2.67	4.12	1.66
Earnings From Continuing Operations	65.93	85.82	33.43	51.61	50.57
Minority Interest in Earnings	-63.03	-82.22	-31.47	-50.64	-49.41
Net Income	2.9	3.6	1.96	0.97	1.15
Net Income to Common	2.9	3.6	1.96	0.97	1.15
Net Income Growth	-19.45%	83.90%	102.80%	-16.38%	3.31%
Shares Outstanding (Basic)	4	4	4	4	4
Shares Outstanding (Diluted)	4	4	4	4	4
EPS (Basic)	0.75	0.94	0.51	0.25	0.30
EPS (Diluted)	0.75	0.94	0.51	0.25	0.30
EPS Growth	-19.45%	83.90%	102.80%	-16.38%	3.31%
Free Cash Flow	54.46	130.08	46.55	36.07	-0.57
Free Cash Flow Per Share	14.18	33.88	12.12	9.39	-0.15
Dividend Per Share	0.500	0.500	0.450	0.280	0.300
Dividend Growth	-	11.11%	60.71%	-6.67%	172.73%
Gross Margin	20.96%	21.04%	17.74%	16.25%	14.03%
Operating Margin	1.61%	2.81%	2.03%	-1.52%	-2.17%
Profit Margin	0.25%	0.29%	0.16%	0.09%	0.11%
Free Cash Flow Margin	4.67%	10.66%	3.85%	3.22%	-0.05%
EBITDA	56.64	68.37	60.77	16.31	10.17
EBITDA Margin	4.86%	5.60%	5.02%	1.46%	0.97%
D&A For EBITDA	37.83	34.01	36.15	33.27	32.92
EBIT	18.81	34.36	24.62	-16.96	-22.74
EBIT Margin	1.61%	2.81%	2.03%	-1.52%	-2.17%
Effective Tax Rate	14.84%	6.51%	7.38%	7.39%	3.18%

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