Ipsos 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	2016 - 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	2016 - 2020
Revenue	2,457	2,441	2,390	2,405	2,147	1,837	Upgrade
Revenue Growth (YoY)	0.66%	2.13%	-0.64%	12.05%	16.83%	-8.28%	Upgrade
Cost of Revenue	769.76	763.1	777	811.24	757.39	656.9	Upgrade
Gross Profit	1,688	1,678	1,613	1,594	1,389	1,181	Upgrade
Selling, General & Admin	1,365	1,338	1,280	1,271	1,092	1,007	Upgrade
Other Operating Expenses	21.6	21.6	23.66	15.66	22.07	9.23	Upgrade
Operating Expenses	1,393	1,366	1,310	1,294	1,119	1,022	Upgrade
Operating Income	294.25	311.78	303.03	300.2	270.41	158.8	Upgrade
Interest Expense	-25.65	-19.72	-21.38	-19.58	-19.41	-27.41	Upgrade
Interest & Investment Income	13.43	7.18	4.42	2.29	2.02	2.52	Upgrade
Earnings From Equity Investments	-2.19	-2.19	-0.39	-0.86	1.67	-0.71	Upgrade
Currency Exchange Gain (Loss)	-3.67	1.67	1.36	7.85	0.73	-6.57	Upgrade
Other Non Operating Income (Expenses)	-2.61	0.82	-1.29	-0.24	0.09	-0.6	Upgrade
EBT Excluding Unusual Items	273.57	299.53	285.75	289.66	255.52	126.03	Upgrade
Merger & Restructuring Charges	-9.44	-5.38	-1.8	-0.5	-4.25	-15.22	Upgrade
Impairment of Goodwill	-	-	-27.8	-	-	-	Upgrade
Gain (Loss) on Sale of Investments	-5.92	-5.92	-3.89	-	-	-	Upgrade
Asset Writedown	-7.9	-4.76	-30.91	-	-	-	Upgrade
Other Unusual Items	-4.8	-0.17	17.11	4.22	-1.24	38.07	Upgrade
Pretax Income	245.52	283.31	238.46	293.39	250.04	148.87	Upgrade
Income Tax Expense	64.33	73.71	72.93	72.81	62.91	38.92	Upgrade
Earnings From Continuing Operations	181.19	209.59	165.53	220.58	187.13	109.95	Upgrade
Minority Interest in Earnings	-1.43	-5.07	-5.8	-5.42	-3.2	-0.46	Upgrade
Net Income	179.76	204.53	159.73	215.16	183.92	109.5	Upgrade
Net Income to Common	179.76	204.53	159.73	215.16	183.92	109.5	Upgrade
Net Income Growth	-0.87%	28.05%	-25.77%	16.98%	67.97%	4.50%	Upgrade
Shares Outstanding (Basic)	43	43	44	44	44	44	Upgrade
Shares Outstanding (Diluted)	44	44	44	45	46	45	Upgrade
Shares Change (YoY)	-0.37%	-1.31%	-2.02%	-0.42%	1.34%	-0.23%	Upgrade
EPS (Basic)	4.18	4.75	3.67	4.87	4.14	2.49	Upgrade
EPS (Diluted)	4.10	4.66	3.59	4.74	4.04	2.43	Upgrade
EPS Growth	-0.77%	29.80%	-24.26%	17.33%	66.25%	4.74%	Upgrade
Free Cash Flow	223.08	268.06	225.64	270.22	302.46	333.85	Upgrade
Free Cash Flow Per Share	5.09	6.11	5.07	5.95	6.64	7.42	Upgrade
Dividend Per Share	1.850	1.850	1.650	1.350	1.150	0.900	Upgrade
Dividend Growth	12.12%	12.12%	22.22%	17.39%	27.78%	100.00%	Upgrade
Gross Margin	68.67%	68.73%	67.49%	66.27%	64.72%	64.25%	Upgrade
Operating Margin	11.97%	12.77%	12.68%	12.48%	12.60%	8.64%	Upgrade
Profit Margin	7.32%	8.38%	6.68%	8.95%	8.57%	5.96%	Upgrade
Free Cash Flow Margin	9.08%	10.98%	9.44%	11.23%	14.09%	18.17%	Upgrade
EBITDA	306.52	337.45	329.6	324.03	312.15	197.66	Upgrade
EBITDA Margin	12.47%	13.83%	13.79%	13.47%	14.54%	10.76%	Upgrade
D&A For EBITDA	12.27	25.68	26.57	23.83	41.74	38.86	Upgrade
EBIT	294.25	311.78	303.03	300.2	270.41	158.8	Upgrade
EBIT Margin	11.97%	12.77%	12.68%	12.48%	12.60%	8.64%	Upgrade
Effective Tax Rate	26.20%	26.02%	30.58%	24.82%	25.16%	26.14%	Upgrade

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