Grammer AG (FRA:GMM)
Germany · Delayed Price · Currency is EUR 6.15
-0.05 (-0.81%)
At close: Jan 30, 2026
Grammer AG 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 | 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 |
| 1,837 | 1,922 | 2,055 | 2,159 | 1,903 | 1,711 | |
Revenue Growth (YoY) | -7.90% | -6.49% | -4.81% | 13.44% | 11.24% | -16.08% |
Cost of Revenue | 1,657 | 1,729 | 1,823 | 1,980 | 1,725 | 1,575 |
Gross Profit | 179.44 | 192.84 | 232.36 | 179.25 | 177.63 | 136.03 |
Selling, General & Admin | 146.96 | 176.16 | 184.92 | 192.18 | 180.28 | 173.99 |
Other Operating Expenses | -52.16 | -23.09 | -19.65 | -42.99 | -22.04 | -14.63 |
Operating Expenses | 94.8 | 153.07 | 165.28 | 149.18 | 158.24 | 159.36 |
Operating Income | 84.64 | 39.77 | 67.09 | 30.07 | 19.39 | -23.33 |
Interest Expense | -41.04 | -40.94 | -34.32 | -26.3 | -20.27 | -21.29 |
Interest & Investment Income | 8.5 | 9.17 | 6.98 | 3.58 | 3.41 | 1.53 |
Currency Exchange Gain (Loss) | 4.83 | 4.83 | 2.41 | 7.54 | 6.5 | -2.16 |
Other Non Operating Income (Expenses) | 7.09 | -0.02 | -0.03 | -0.05 | -0.16 | -0.31 |
EBT Excluding Unusual Items | 64.02 | 12.81 | 42.11 | 14.83 | 8.86 | -45.57 |
Merger & Restructuring Charges | -35.69 | -35.69 | - | -4.57 | - | -20.56 |
Impairment of Goodwill | - | - | - | -24.45 | - | - |
Gain (Loss) on Sale of Assets | - | - | - | 0.15 | 2.32 | - |
Asset Writedown | - | - | - | -49.1 | - | - |
Other Unusual Items | -0.84 | -0.84 | - | -2.15 | -6.84 | -4.6 |
Pretax Income | 27.5 | -23.72 | 42.11 | -62.76 | 6.71 | -70.72 |
Income Tax Expense | 8.41 | 24.32 | 17.37 | 15.8 | 6.07 | -6.01 |
Earnings From Continuing Operations | 19.09 | -48.03 | 24.75 | -78.56 | 0.65 | -64.71 |
Earnings From Discontinued Operations | -6.14 | -44.73 | -21.34 | - | - | - |
Net Income to Company | 12.96 | -92.76 | 3.41 | -78.56 | 0.65 | -64.71 |
Minority Interest in Earnings | 0.38 | 0.22 | -0.9 | 0.79 | 1.21 | 0.83 |
Net Income | 13.34 | -92.54 | 2.51 | -77.77 | 1.85 | -63.88 |
Preferred Dividends & Other Adjustments | 2.78 | 1.85 | 0.71 | 0.64 | 0.62 | 0.43 |
Net Income to Common | 10.56 | -94.39 | 1.8 | -78.41 | 1.23 | -64.31 |
Shares Outstanding (Basic) | 15 | 15 | 15 | 15 | 15 | 13 |
Shares Outstanding (Diluted) | 15 | 15 | 15 | 15 | 15 | 13 |
Shares Change (YoY) | -0.97% | - | - | - | 18.30% | 2.64% |
EPS (Basic) | 0.71 | -6.33 | 0.12 | -5.26 | 0.08 | -5.10 |
EPS (Diluted) | 0.71 | -6.33 | 0.12 | -5.26 | 0.08 | -5.10 |
Free Cash Flow | 106.34 | -36.5 | 60.68 | 35.09 | -4.97 | -38.35 |
Free Cash Flow Per Share | 7.14 | -2.45 | 4.07 | 2.35 | -0.33 | -3.04 |
Gross Margin | 9.77% | 10.04% | 11.31% | 8.30% | 9.33% | 7.95% |
Operating Margin | 4.61% | 2.07% | 3.26% | 1.39% | 1.02% | -1.36% |
Profit Margin | 0.57% | -4.91% | 0.09% | -3.63% | 0.07% | -3.76% |
Free Cash Flow Margin | 5.79% | -1.90% | 2.95% | 1.63% | -0.26% | -2.24% |
EBITDA | 142.93 | 93.61 | 116.39 | 98.33 | 83.83 | 42.92 |
EBITDA Margin | 7.78% | 4.87% | 5.66% | 4.55% | 4.41% | 2.51% |
D&A For EBITDA | 58.29 | 53.84 | 49.3 | 68.26 | 64.44 | 66.26 |
EBIT | 84.64 | 39.77 | 67.09 | 30.07 | 19.39 | -23.33 |
EBIT Margin | 4.61% | 2.07% | 3.26% | 1.39% | 1.02% | -1.36% |
Effective Tax Rate | 30.57% | - | 41.23% | - | 90.38% | - |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.