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
Revenue	654.5	646.17	630.19	606.81	564.68
Revenue Growth (YoY)	1.29%	2.54%	3.85%	7.46%	-3.23%
Cost of Revenue	421.51	419.49	413.76	398.15	365.3
Gross Profit	233	226.68	216.43	208.66	199.38
Selling, General & Admin	145.79	137.35	128.56	122.72	116.46
Other Operating Expenses	39.93	39.24	41.84	40.44	36.08
Operating Expenses	223.62	214.03	205.96	197.55	185.09
Operating Income	9.37	12.65	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	3.04	6.57	6.02	8.06	11.21
Gain (Loss) on Sale of Investments	-	-	0.35	-	-
Gain (Loss) on Sale of Assets	0.6	-	-	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
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	-40.56%	-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	1.88	2.39	4.38	1.67	2.62
Dividend Per Share	0.120	0.120	0.120	0.120	0.240
Dividend Growth	-	-	-	-50.00%	-
Gross Margin	35.60%	35.08%	34.34%	34.39%	35.31%
Operating Margin	1.43%	1.96%	1.66%	1.83%	2.53%
Profit Margin	0.36%	0.61%	0.68%	0.89%	1.39%
Free Cash Flow Margin	1.89%	2.44%	4.58%	1.81%	3.06%
EBITDA	26.34	29.15	26.32	26.15	28.84
EBITDA Margin	4.02%	4.51%	4.18%	4.31%	5.11%
D&A For EBITDA	16.97	16.5	15.86	15.04	14.55
EBIT	9.37	12.65	10.46	11.11	14.29
EBIT Margin	1.43%	1.96%	1.66%	1.83%	2.53%
Effective Tax Rate	50.68%	41.09%	31.04%	33.03%	32.71%

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