FRA:MSH 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
Revenue	653.26	646.17	630.19	606.81	564.68	583.53
Revenue Growth (YoY)	2.72%	2.54%	3.85%	7.46%	-3.23%	7.02%
Cost of Revenue	421.76	419.49	413.76	398.15	365.3	382.5
Gross Profit	231.5	226.68	216.43	208.66	199.38	201.04
Selling, General & Admin	142.01	137.35	128.56	122.72	116.46	116.4
Other Operating Expenses	40.24	38.95	41.84	40.44	36.08	36.66
Operating Expenses	219.55	213.74	205.96	197.55	185.09	184.25
Operating Income	11.95	12.94	10.46	11.11	14.29	16.79
Interest Expense	-6.27	-6.11	-4.53	-3.07	-3.11	-3.45
Interest & Investment Income	0.03	0.03	0.08	0.02	0.03	0.03
EBT Excluding Unusual Items	5.71	6.86	6.02	8.06	11.21	13.38
Gain (Loss) on Sale of Investments	-	-	0.35	-	-	-
Gain (Loss) on Sale of Assets	-	-	-	0.34	0.48	0.13
Pretax Income	5.71	6.86	6.37	8.4	11.69	13.51
Income Tax Expense	2.4	2.82	1.98	2.77	3.82	4.45
Earnings From Continuing Operations	3.31	4.04	4.39	5.63	7.86	9.05
Minority Interest in Earnings	-0.01	-0.07	-0.1	-0.2	-0.04	0.07
Net Income	3.3	3.97	4.29	5.43	7.82	9.13
Net Income to Common	3.3	3.97	4.29	5.43	7.82	9.13
Net Income Growth	-20.76%	-7.48%	-20.89%	-30.66%	-14.27%	222.25%
Shares Outstanding (Basic)	7	7	7	7	7	7
Shares Outstanding (Diluted)	7	7	7	7	7	7
EPS (Basic)	0.47	0.60	0.65	0.82	1.19	1.38
EPS (Diluted)	0.47	0.60	0.65	0.82	1.19	1.38
EPS Growth	-27.77%	-7.69%	-20.73%	-30.83%	-14.10%	221.61%
Free Cash Flow	16.22	15.75	28.9	11.01	17.3	31.34
Free Cash Flow Per Share	2.31	2.39	4.38	1.67	2.62	4.75
Dividend Per Share	0.120	0.120	0.120	0.120	0.240	0.240
Dividend Growth	-	-	-	-50.00%	-	100.00%
Gross Margin	35.44%	35.08%	34.34%	34.39%	35.31%	34.45%
Operating Margin	1.83%	2.00%	1.66%	1.83%	2.53%	2.88%
Profit Margin	0.51%	0.61%	0.68%	0.89%	1.39%	1.56%
Free Cash Flow Margin	2.48%	2.44%	4.58%	1.81%	3.06%	5.37%
EBITDA	28.4	29.44	26.32	26.15	28.84	30.84
EBITDA Margin	4.35%	4.56%	4.18%	4.31%	5.11%	5.29%
D&A For EBITDA	16.45	16.5	15.86	15.04	14.55	14.05
EBIT	11.95	12.94	10.46	11.11	14.29	16.79
EBIT Margin	1.83%	2.00%	1.66%	1.83%	2.53%	2.88%
Effective Tax Rate	41.97%	41.09%	31.04%	33.03%	32.71%	32.97%

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