FRA:MSH Income Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Operating Revenue	654.5	646.17	630.19	606.81	564.68
Other Revenue	7.98	-	-	-	-
Revenue	662.48	646.17	630.19	606.81	564.68
Revenue Growth (YoY)	2.52%	2.54%	3.85%	7.46%	-3.23%
Cost of Revenue	410.41	419.49	413.76	398.15	365.3
Gross Profit	252.07	226.68	216.43	208.66	199.38
Selling, General & Admin	143.9	137.35	128.56	122.72	116.46
Other Operating Expenses	59.13	38.95	41.84	40.44	36.08
Operating Expenses	240.93	213.74	205.96	197.55	185.09
Operating Income	11.14	12.94	10.46	11.11	14.29
Interest Expense	-6.36	-6.11	-4.53	-3.07	-3.11
Interest & Investment Income	0.02	0.03	0.08	0.02	0.03
EBT Excluding Unusual Items	4.81	6.86	6.02	8.06	11.21
Gain (Loss) on Sale of Investments	-	-	0.35	-	-
Gain (Loss) on Sale of Assets	-	-	-	0.34	0.48
Pretax Income	4.81	6.86	6.37	8.4	11.69
Income Tax Expense	2.44	2.82	1.98	2.77	3.82
Earnings From Continuing Operations	2.37	4.04	4.39	5.63	7.86
Minority Interest in Earnings	-0.02	-0.07	-0.1	-0.2	-0.04
Net Income	2.35	3.97	4.29	5.43	7.82
Net Income to Common	2.35	3.97	4.29	5.43	7.82
Net Income Growth	-40.72%	-7.48%	-20.89%	-30.66%	-14.27%
Shares Outstanding (Basic)	7	7	7	7	7
Shares Outstanding (Diluted)	7	7	7	7	7
Shares Change (YoY)	-0.93%	-	-	-	-
EPS (Basic)	0.36	0.60	0.65	0.82	1.19
EPS (Diluted)	0.36	0.60	0.65	0.82	1.19
EPS Growth	-40.00%	-7.69%	-20.73%	-30.83%	-14.10%
Free Cash Flow	12.38	15.75	28.9	11.01	17.3
Free Cash Flow Per Share	1.89	2.39	4.38	1.67	2.62
Dividend Per Share	-	0.120	0.120	0.120	0.240
Dividend Growth	-	-	-	-50.00%	-
Gross Margin	38.05%	35.08%	34.34%	34.39%	35.31%
Operating Margin	1.68%	2.00%	1.66%	1.83%	2.53%
Profit Margin	0.36%	0.61%	0.68%	0.89%	1.39%
Free Cash Flow Margin	1.87%	2.44%	4.58%	1.81%	3.06%
EBITDA	49.05	29.44	26.32	26.15	28.84
EBITDA Margin	7.40%	4.56%	4.18%	4.31%	5.11%
D&A For EBITDA	37.9	16.5	15.86	15.04	14.55
EBIT	11.14	12.94	10.46	11.11	14.29
EBIT Margin	1.68%	2.00%	1.66%	1.83%	2.53%
Effective Tax Rate	50.68%	41.09%	31.04%	33.03%	32.71%

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