MS Industrie AG (FRA:MSAG)
Germany · Delayed Price · Currency is EUR 1.280
-0.060 (-4.48%)
At close: Jan 30, 2026
MS Industrie 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 | 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 | 137.4 | 172.82 | 253.43 | 206.16 | 164.67 | 164.04 |
Other Revenue | - | - | - | - | - | 2.98 |
| 137.4 | 172.82 | 253.43 | 206.16 | 164.67 | 167.02 | |
Revenue Growth (YoY) | -41.43% | -31.81% | 22.93% | 25.20% | -1.41% | -27.06% |
Cost of Revenue | 88.48 | 98.69 | 140.74 | 114.57 | 86.45 | 85.39 |
Gross Profit | 48.93 | 74.12 | 112.69 | 91.59 | 78.22 | 81.64 |
Selling, General & Admin | 31.9 | 48.44 | 66.81 | 58.57 | 51.75 | 59.02 |
Other Operating Expenses | 16.1 | 21.04 | 28.67 | 19.93 | 19.08 | 16.8 |
Operating Expenses | 55.48 | 78.39 | 104.92 | 90.85 | 83.68 | 89.17 |
Operating Income | -6.56 | -4.27 | 7.77 | 0.73 | -5.46 | -7.53 |
Interest Expense | -3.33 | -4.33 | -3.84 | -2.98 | -2.91 | -2.24 |
Interest & Investment Income | 0.43 | 0.6 | 0.57 | 0.92 | 0.79 | 0.76 |
Earnings From Equity Investments | 0.58 | 0.54 | 0.53 | 0.31 | 0.26 | 0.12 |
Currency Exchange Gain (Loss) | 1.08 | 0.92 | -0.05 | 1.51 | 1.12 | -1 |
Other Non Operating Income (Expenses) | 1.53 | 1.53 | 2.23 | 1.25 | 1.66 | -0.24 |
EBT Excluding Unusual Items | -6.27 | -5.02 | 7.21 | 1.74 | -4.54 | -10.14 |
Gain (Loss) on Sale of Investments | 0.11 | - | - | 0.02 | 0.12 | - |
Gain (Loss) on Sale of Assets | -0.12 | - | - | 0.1 | - | 0.53 |
Asset Writedown | - | - | - | 0.47 | -0.7 | 0.69 |
Legal Settlements | -1.37 | -1.37 | -1.48 | -1.36 | -1.17 | -1.63 |
Pretax Income | -7.64 | -6.39 | 5.73 | 0.98 | -6.29 | -10.54 |
Income Tax Expense | -0.38 | -2.49 | 1.17 | -0.2 | -2.3 | -3.05 |
Earnings From Continuing Operations | -7.26 | -3.9 | 4.56 | 1.18 | -4 | -7.5 |
Minority Interest in Earnings | - | - | - | - | - | 0.03 |
Net Income | -7.26 | -3.9 | 4.56 | 1.18 | -4 | -7.47 |
Net Income to Common | -7.26 | -3.9 | 4.56 | 1.18 | -4 | -7.47 |
Net Income Growth | - | - | 286.93% | - | - | - |
Shares Outstanding (Basic) | 30 | 30 | 30 | 30 | 30 | 30 |
Shares Outstanding (Diluted) | 30 | 30 | 30 | 30 | 30 | 30 |
Shares Change (YoY) | -0.50% | -1.30% | 1.51% | 0.15% | 0.15% | -0.19% |
EPS (Basic) | -0.25 | -0.13 | 0.15 | 0.04 | -0.13 | -0.25 |
EPS (Diluted) | -0.25 | -0.13 | 0.15 | 0.04 | -0.13 | -0.25 |
EPS Growth | - | - | 281.18% | - | - | - |
Free Cash Flow | 1.48 | -1.3 | 12.74 | -7.36 | -13.41 | 10.66 |
Free Cash Flow Per Share | 0.05 | -0.04 | 0.42 | -0.25 | -0.45 | 0.36 |
Gross Margin | 35.61% | 42.89% | 44.47% | 44.42% | 47.50% | 48.88% |
Operating Margin | -4.77% | -2.47% | 3.07% | 0.36% | -3.31% | -4.51% |
Profit Margin | -5.29% | -2.26% | 1.80% | 0.57% | -2.43% | -4.47% |
Free Cash Flow Margin | 1.07% | -0.75% | 5.03% | -3.57% | -8.14% | 6.38% |
EBITDA | 0.71 | 4.49 | 17.04 | 4.27 | -0.35 | -1.91 |
EBITDA Margin | 0.51% | 2.60% | 6.72% | 2.07% | -0.21% | -1.15% |
D&A For EBITDA | 7.26 | 8.76 | 9.27 | 3.53 | 5.11 | 5.62 |
EBIT | -6.56 | -4.27 | 7.77 | 0.73 | -5.46 | -7.53 |
EBIT Margin | -4.77% | -2.47% | 3.07% | 0.36% | -3.31% | -4.51% |
Effective Tax Rate | - | - | 20.47% | - | - | - |
Revenue as Reported | 174.93 | 174.93 | 251.65 | 216.27 | 170.98 | 168.29 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.