Vistance Networks, Inc. (FRA:CM9)
Germany · Delayed Price · Currency is EUR 14.90
-0.60 (-3.87%)
At close: Jan 21, 2026
Vistance Networks 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 |
| 5,299 | 4,206 | 4,565 | 5,789 | 6,737 | 8,436 | |
Revenue Growth (YoY) | 33.82% | -7.87% | -21.14% | -14.08% | -20.13% | 1.09% |
Cost of Revenue | 3,123 | 2,629 | 2,901 | 3,803 | 4,298 | 5,688 |
Gross Profit | 2,176 | 1,577 | 1,664 | 1,986 | 2,440 | 2,748 |
Selling, General & Admin | 756.2 | 690.1 | 758.6 | 873.6 | 1,029 | 1,146 |
Research & Development | 351.1 | 316.2 | 383.1 | 451.6 | 565 | 703.3 |
Amortization of Goodwill & Intangibles | 212.4 | 236.5 | 301 | 400.1 | 510 | 630.5 |
Other Operating Expenses | -29.7 | -24.5 | - | - | - | - |
Operating Expenses | 1,290 | 1,218 | 1,443 | 1,725 | 2,104 | 2,480 |
Operating Income | 885.8 | 358.6 | 221.5 | 260.3 | 335.8 | 268 |
Interest Expense | -668.1 | -686.9 | -675.8 | -588.9 | -561.2 | -577.8 |
Interest & Investment Income | 14 | 10.9 | 11.1 | 2.8 | 1.9 | 4.4 |
Currency Exchange Gain (Loss) | -6.4 | 9.5 | -7.6 | -4 | -4.1 | -19.2 |
Other Non Operating Income (Expenses) | -2.7 | 5.1 | 1.7 | 4.9 | -25.9 | 8 |
EBT Excluding Unusual Items | 222.6 | -302.8 | -449.1 | -324.9 | -253.5 | -316.6 |
Merger & Restructuring Charges | -23.5 | -38.1 | -25.1 | -41.8 | -85.1 | -113.3 |
Impairment of Goodwill | - | - | -571.4 | -1,120 | - | -206.7 |
Other Unusual Items | -73.4 | -68.4 | 47.2 | -35.1 | -50.6 | -17.9 |
Pretax Income | 120.9 | -409.3 | -998.4 | -1,521 | -389.2 | -654.5 |
Income Tax Expense | -240 | 51.7 | 97.4 | -91.3 | -39.2 | -81.1 |
Earnings From Continuing Operations | 360.9 | -461 | -1,096 | -1,430 | -350 | -573.4 |
Earnings From Discontinued Operations | 570.1 | 145.5 | -411 | 143.2 | -112.6 | - |
Net Income | 931 | -315.5 | -1,507 | -1,287 | -462.6 | -573.4 |
Preferred Dividends & Other Adjustments | 67.9 | 65.2 | 61.8 | 59 | 57.3 | 56.1 |
Net Income to Common | 863.1 | -380.7 | -1,569 | -1,346 | -519.9 | -629.5 |
Shares Outstanding (Basic) | 218 | 214 | 211 | 207 | 204 | 197 |
Shares Outstanding (Diluted) | 260 | 214 | 211 | 207 | 204 | 197 |
Shares Change (YoY) | 21.55% | 1.66% | 1.69% | 1.87% | 3.45% | 1.60% |
EPS (Basic) | 3.96 | -1.78 | -7.44 | -6.49 | -2.55 | -3.20 |
EPS (Diluted) | 3.52 | -1.78 | -7.44 | -6.49 | -2.55 | -3.20 |
Free Cash Flow | 267.7 | 247.8 | 236.6 | 88.7 | -9.1 | 315 |
Free Cash Flow Per Share | 1.03 | 1.16 | 1.12 | 0.43 | -0.04 | 1.60 |
Gross Margin | 41.06% | 37.49% | 36.45% | 34.30% | 36.21% | 32.57% |
Operating Margin | 16.72% | 8.53% | 4.85% | 4.50% | 4.98% | 3.18% |
Profit Margin | 16.29% | -9.05% | -34.36% | -23.25% | -7.72% | -7.46% |
Free Cash Flow Margin | 5.05% | 5.89% | 5.18% | 1.53% | -0.14% | 3.73% |
EBITDA | 1,197 | 729.1 | 782.7 | 956.4 | 1,122 | 1,091 |
EBITDA Margin | 22.58% | 17.34% | 17.14% | 16.52% | 16.66% | 12.94% |
D&A For EBITDA | 310.7 | 370.5 | 561.2 | 696.1 | 786.3 | 823.3 |
EBIT | 885.8 | 358.6 | 221.5 | 260.3 | 335.8 | 268 |
EBIT Margin | 16.72% | 8.53% | 4.85% | 4.50% | 4.98% | 3.18% |
Advertising Expenses | - | 20.9 | 21.4 | 30.6 | 28.4 | 45.9 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.