FRA:DOQ Income Statement

Financials in millions EUR. Fiscal year is April - March.

Millions EUR. Fiscal year is Apr - Mar.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021
Operating Revenue	2,391	2,298	1,819	1,419	705.2	253.46
Other Revenue	0.67	-	-	-	-	-
Revenue	2,392	2,298	1,819	1,419	705.2	253.46
Revenue Growth (YoY)	7.29%	26.31%	28.19%	101.27%	178.23%	-72.90%
Cost of Revenue	1,773	1,728	1,355	1,069	533.17	185.81
Gross Profit	618.38	569.69	464.12	350.69	172.03	67.65
Other Operating Expenses	325.41	307.6	250.02	207.26	108.13	22.57
Operating Expenses	411.63	386.87	316.68	264.82	158.9	77.02
Operating Income	206.75	182.82	147.44	85.87	13.13	-9.37
Interest Expense	-23.1	-23.86	-26.76	-19.93	-20.97	-21.29
Interest & Investment Income	4.85	19.92	9.7	3.15	2.45	1.3
Earnings From Equity Investments	1.38	1.66	1.83	1.97	0.98	1.16
Currency Exchange Gain (Loss)	-1.06	-1.06	-11.74	-1.77	0.63	0.08
Other Non Operating Income (Expenses)	6.53	-0.38	0.84	-1.76	0.53	1.85
EBT Excluding Unusual Items	195.35	179.1	121.31	67.53	-3.25	-26.27
Impairment of Goodwill	-	-	-	-	-	-0.87
Gain (Loss) on Sale of Investments	-	-	-	-	-0.41	-0.01
Gain (Loss) on Sale of Assets	-0.3	-0.3	-2.07	-0.31	-0.16	-1.27
Asset Writedown	0.49	0.49	0.33	-0.07	-3.17	-17
Other Unusual Items	-17.73	-27.02	-16.48	-17.86	31	-
Pretax Income	177.81	152.27	103.09	49.29	24.01	-45.42
Income Tax Expense	45.55	36.49	29.26	13.46	10.08	-7.85
Earnings From Continuing Operations	132.26	115.78	73.83	35.83	13.93	-37.57
Minority Interest in Earnings	-28.21	-23.35	-7.61	-2.19	-2.93	-0.76
Net Income	104.05	92.43	66.22	33.64	11	-38.33
Net Income to Common	104.05	92.43	66.22	33.64	11	-38.33
Net Income Growth	20.61%	39.58%	96.85%	205.82%	-	-
Shares Outstanding (Basic)	-	11	11	10	10	10
Shares Outstanding (Diluted)	-	11	11	11	10	10
Shares Change (YoY)	-	0.01%	0.03%	12.73%	-	-
EPS (Basic)	-	8.42	6.24	3.44	1.13	-3.93
EPS (Diluted)	-	8.41	6.11	3.37	1.13	-3.93
EPS Growth	-	37.78%	81.26%	198.38%	-	-
Free Cash Flow	190.9	107.12	103.39	77.42	50.76	-6.74
Free Cash Flow Per Share	-	9.75	9.41	7.05	5.21	-0.69
Dividend Per Share	2.000	2.000	-	1.000	-	-
Gross Margin	25.85%	24.79%	25.51%	24.71%	24.39%	26.69%
Operating Margin	8.64%	7.95%	8.10%	6.05%	1.86%	-3.70%
Profit Margin	4.35%	4.02%	3.64%	2.37%	1.56%	-15.12%
Free Cash Flow Margin	7.98%	4.66%	5.68%	5.46%	7.20%	-2.66%
EBITDA	257.79	226.89	184.01	118.2	43.94	21.31
EBITDA Margin	10.78%	9.87%	10.11%	8.33%	6.23%	8.41%
D&A For EBITDA	51.04	44.07	36.57	32.33	30.81	30.68
EBIT	206.75	182.82	147.44	85.87	13.13	-9.37
EBIT Margin	8.64%	7.95%	8.10%	6.05%	1.86%	-3.70%
Effective Tax Rate	25.62%	23.96%	28.38%	27.31%	41.98%	-

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