Fernheizwerk Neukölln Aktiengesellschaft (FRA:FHW)

FRA:FHW Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	66.35	64.38	78.61	59.72	41.41	37.06
Revenue Growth (YoY)	-1.73%	-18.11%	31.62%	44.23%	11.74%	-0.97%
Operations & Maintenance	3.23	3.23	6.46	2.07	1.65	-
Depreciation & Amortization	7.26	6.26	4.14	3.78	3.7	3.91
Other Operating Expenses	53.65	48.68	59.7	54.23	28.04	23.06
Total Operating Expenses	64.14	58.17	70.3	60.09	33.4	26.98
Operating Income	2.2	6.2	8.31	-0.36	8.01	10.08
Interest Expense	-0.84	-0.9	-0.9	-0.06	-0.07	-0
Interest Income	0.19	0.45	0.15	-	-	-
Net Interest Expense	-0.65	-0.46	-0.75	-0.06	-0.07	-0
Other Non-Operating Income (Expenses)	0	-	0	-	-0	-
EBT Excluding Unusual Items	1.55	5.74	7.56	-0.42	7.94	10.08
Pretax Income	1.55	5.74	7.56	-0.42	7.94	10.08
Income Tax Expense	1.87	1.72	2.18	-0.1	2.42	3.04
Net Income	-0.32	4.02	5.39	-0.32	5.52	7.04
Net Income to Common	-0.32	4.02	5.39	-0.32	5.52	7.04
Net Income Growth	-	-25.42%	-	-	-21.57%	6.34%
Shares Outstanding (Basic)	-	2	2	2	2	2
Shares Outstanding (Diluted)	-	2	2	2	2	2
Shares Change (YoY)	-	-0.28%	0.40%	-0.38%	0.00%	0.09%
EPS (Basic)	-	1.75	2.34	-0.14	2.40	3.06
EPS (Diluted)	-	1.75	2.34	-0.14	2.40	3.06
EPS Growth	-	-25.21%	-	-	-21.57%	6.25%
Free Cash Flow	-	-5.85	0.46	-7.06	-4.34	9.89
Free Cash Flow Per Share	-	-2.55	0.20	-3.08	-1.89	4.29
Dividend Per Share	0.700	0.700	1.200	-	1.800	1.800
Dividend Growth	-41.67%	-41.67%	-	-	-	12.50%
Profit Margin	-0.48%	6.24%	6.85%	-0.54%	13.34%	19.01%
Free Cash Flow Margin	-	-9.09%	0.58%	-11.82%	-10.49%	26.68%
EBITDA	9.36	12.35	12.46	3.41	11.71	14
EBITDA Margin	14.11%	19.19%	15.85%	5.72%	28.28%	37.77%
D&A For EBITDA	7.16	6.15	4.14	3.78	3.7	3.91
EBIT	2.2	6.2	8.31	-0.36	8.01	10.08
EBIT Margin	3.32%	9.63%	10.57%	-0.61%	19.35%	27.21%
Effective Tax Rate	120.36%	30.04%	28.76%	-	30.45%	30.13%
Revenue as Reported	69.85	67.66	80.02	60.68	42.81	38.83

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Utility template. Financial Sources.