ERAMET S.A. (FRA:ER7)
Germany · Delayed Price · Currency is EUR 75.25
-5.05 (-6.29%)
At close: Jan 30, 2026
ERAMET 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 | 2,885 | 2,933 | 3,251 | 5,014 | 3,668 | 2,792 |
Other Revenue | 30 | 93 | 89 | 88 | 42 | 22 |
| 2,915 | 3,026 | 3,340 | 5,102 | 3,710 | 2,814 | |
Revenue Growth (YoY) | -8.94% | -9.40% | -34.53% | 37.52% | 31.84% | -24.09% |
Cost of Revenue | 919 | 971 | 1,101 | 1,495 | 962 | 867 |
Gross Profit | 1,996 | 2,055 | 2,239 | 3,607 | 2,748 | 1,947 |
Selling, General & Admin | 1,615 | 1,655 | 1,863 | 2,017 | 1,685 | 1,420 |
Amortization of Goodwill & Intangibles | - | - | - | - | 259 | 250 |
Other Operating Expenses | 138 | 103 | 121 | 81 | 50 | 47 |
Operating Expenses | 2,005 | 2,006 | 2,224 | 2,369 | 1,994 | 1,717 |
Operating Income | -9 | 49 | 15 | 1,238 | 754 | 230 |
Interest Expense | -176 | -170 | -144 | -106 | -114 | -131 |
Interest & Investment Income | 37 | 37 | 42 | 9 | 9 | 10 |
Earnings From Equity Investments | 104 | 166 | 295 | 258 | 121 | 79 |
Currency Exchange Gain (Loss) | -42 | -42 | 286 | 29 | 12 | -27 |
Other Non Operating Income (Expenses) | 15 | -3 | -3 | 12 | -1 | - |
EBT Excluding Unusual Items | -71 | 37 | 491 | 1,440 | 781 | 161 |
Merger & Restructuring Charges | -3 | -3 | -5 | -2 | - | -2 |
Gain (Loss) on Sale of Investments | 21 | 21 | 4 | -7 | -7 | 9 |
Gain (Loss) on Sale of Assets | - | - | - | - | -1 | -4 |
Asset Writedown | -6 | -13 | -218 | -221 | 117 | -209 |
Other Unusual Items | - | - | -172 | -16 | -1 | -4 |
Pretax Income | -59 | 42 | 100 | 1,194 | 889 | -49 |
Income Tax Expense | 78 | 94 | 88 | 264 | 98 | 111 |
Earnings From Continuing Operations | -137 | -52 | 12 | 930 | 791 | -160 |
Earnings From Discontinued Operations | - | - | 6 | -156 | -426 | -516 |
Net Income to Company | -137 | -52 | 18 | 774 | 365 | -676 |
Minority Interest in Earnings | 40 | 66 | 91 | -34 | -67 | 1 |
Net Income | -97 | 14 | 109 | 740 | 298 | -675 |
Net Income to Common | -97 | 14 | 109 | 740 | 298 | -675 |
Net Income Growth | - | -87.16% | -85.27% | 148.32% | - | - |
Shares Outstanding (Basic) | 29 | 29 | 29 | 29 | 29 | 27 |
Shares Outstanding (Diluted) | 29 | 29 | 29 | 29 | 29 | 27 |
Shares Change (YoY) | 0.41% | -0.09% | -0.33% | 1.20% | 8.25% | -0.09% |
EPS (Basic) | -3.38 | 0.49 | 3.81 | 25.81 | 10.43 | -25.47 |
EPS (Diluted) | -3.38 | 0.49 | 3.75 | 25.47 | 10.39 | -25.47 |
EPS Growth | - | -86.95% | -85.29% | 145.05% | - | - |
Free Cash Flow | -751 | -790 | -423 | 500 | 374 | 244 |
Free Cash Flow Per Share | -26.17 | -27.32 | -14.62 | 17.22 | 13.04 | 9.21 |
Dividend Per Share | 1.500 | 1.500 | 1.500 | 3.500 | 2.500 | - |
Dividend Growth | - | - | -57.14% | 40.00% | - | - |
Gross Margin | 68.47% | 67.91% | 67.04% | 70.70% | 74.07% | 69.19% |
Operating Margin | -0.31% | 1.62% | 0.45% | 24.27% | 20.32% | 8.17% |
Profit Margin | -3.33% | 0.46% | 3.26% | 14.50% | 8.03% | -23.99% |
Free Cash Flow Margin | -25.76% | -26.11% | -12.67% | 9.80% | 10.08% | 8.67% |
EBITDA | 251 | 287 | 244 | 1,505 | 1,023 | 501 |
EBITDA Margin | 8.61% | 9.48% | 7.31% | 29.50% | 27.57% | 17.80% |
D&A For EBITDA | 260 | 238 | 229 | 267 | 269 | 271 |
EBIT | -9 | 49 | 15 | 1,238 | 754 | 230 |
EBIT Margin | -0.31% | 1.62% | 0.45% | 24.27% | 20.32% | 8.17% |
Effective Tax Rate | - | 223.81% | 88.00% | 22.11% | 11.02% | - |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.