Verimatrix SA (FRA:I3Q)
Germany · Delayed Price · Currency is EUR 0.1410
+0.0010 (0.71%)
At close: Jan 30, 2026
Verimatrix 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 | 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 |
| 52.91 | 57.21 | 61.63 | 61.01 | 88.47 | 94.89 | |
Revenue Growth (YoY) | -14.43% | -7.19% | 1.02% | -31.03% | -6.77% | -3.33% |
Cost of Revenue | 17.63 | 18.28 | 19.09 | 19.17 | 23.47 | 18.56 |
Gross Profit | 35.28 | 38.92 | 42.54 | 41.84 | 64.99 | 76.33 |
Selling, General & Admin | 21 | 24.23 | 30.24 | 30.23 | 36.88 | 40.05 |
Research & Development | 17.03 | 18.28 | 19.52 | 20.86 | 19.64 | 22.17 |
Other Operating Expenses | 0.29 | 0.3 | -0.06 | -0.21 | 0.33 | 0.18 |
Operating Expenses | 38.32 | 42.81 | 49.7 | 50.88 | 56.85 | 62.4 |
Operating Income | -3.05 | -3.88 | -7.16 | -9.04 | 8.15 | 13.93 |
Interest Expense | -3.49 | -4.17 | -4.6 | -4.34 | -5.89 | -7.44 |
Interest & Investment Income | 0.09 | 0.28 | 0.71 | 0.04 | 0.02 | 0.25 |
Currency Exchange Gain (Loss) | -0.75 | 0.86 | -0.04 | 0.82 | 1.78 | -1.46 |
Other Non Operating Income (Expenses) | -0 | - | -0 | -0.65 | 2.7 | -1.63 |
EBT Excluding Unusual Items | -7.21 | -6.91 | -11.08 | -13.16 | 6.75 | 3.64 |
Merger & Restructuring Charges | -2.38 | -1.68 | -1.16 | -1.3 | -5.89 | -2.15 |
Gain (Loss) on Sale of Assets | - | - | - | - | 1.45 | - |
Asset Writedown | - | - | - | -1.17 | - | - |
Other Unusual Items | 0.53 | - | - | - | 4.32 | - |
Pretax Income | -69.05 | -8.6 | -12.24 | -15.63 | 6.63 | 1.49 |
Income Tax Expense | 1.9 | 1.73 | 2.06 | 1.98 | 2.96 | 2.85 |
Earnings From Continuing Operations | -70.96 | -10.33 | -14.29 | -17.61 | 3.67 | -1.36 |
Earnings From Discontinued Operations | - | - | - | - | 0.01 | -9.05 |
Net Income | -70.96 | -10.33 | -14.29 | -17.61 | 3.68 | -10.41 |
Net Income to Common | -70.96 | -10.33 | -14.29 | -17.61 | 3.68 | -10.41 |
Shares Outstanding (Basic) | 86 | 86 | 85 | 86 | 86 | 85 |
Shares Outstanding (Diluted) | 86 | 86 | 85 | 86 | 86 | 85 |
Shares Change (YoY) | 0.58% | 0.28% | -0.25% | - | 0.65% | 11.24% |
EPS (Basic) | -0.82 | -0.12 | -0.17 | -0.21 | 0.04 | -0.12 |
EPS (Diluted) | -0.82 | -0.12 | -0.17 | -0.21 | 0.04 | -0.13 |
Free Cash Flow | 2.66 | -1.66 | -1.11 | 2.67 | 12.04 | 2.53 |
Free Cash Flow Per Share | 0.03 | -0.02 | -0.01 | 0.03 | 0.14 | 0.03 |
Gross Margin | 66.67% | 68.04% | 69.03% | 68.58% | 73.47% | 80.44% |
Operating Margin | -5.76% | -6.79% | -11.62% | -14.81% | 9.21% | 14.68% |
Profit Margin | -134.11% | -18.06% | -23.19% | -28.86% | 4.16% | -10.97% |
Free Cash Flow Margin | 5.02% | -2.91% | -1.81% | 4.38% | 13.61% | 2.66% |
EBITDA | -1.87 | -2.33 | -5.08 | -4.47 | 13.22 | 19.76 |
EBITDA Margin | -3.53% | -4.07% | -8.25% | -7.33% | 14.94% | 20.82% |
D&A For EBITDA | 1.18 | 1.56 | 2.08 | 4.57 | 5.07 | 5.83 |
EBIT | -3.05 | -3.88 | -7.16 | -9.04 | 8.15 | 13.93 |
EBIT Margin | -5.76% | -6.79% | -11.62% | -14.81% | 9.21% | 14.68% |
Effective Tax Rate | - | - | - | - | 44.62% | 191.01% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.