Noratis AG (FRA:NUVA)
Germany · Delayed Price · Currency is EUR 0.2900
-0.0100 (-3.33%)
Last updated: Jan 29, 2026, 5:20 PM CET
Noratis 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 |
| 68.25 | 66.56 | 60.18 | 85.61 | 73.6 | 28.7 | |
Revenue Growth (YoY) | 43.84% | 10.60% | -29.70% | 16.32% | 156.44% | -62.21% |
Cost of Revenue | 56.33 | 53.44 | 41.26 | 61.17 | 49.69 | 13.85 |
Gross Profit | 11.93 | 13.12 | 18.92 | 24.44 | 23.91 | 14.85 |
Selling, General & Admin | 3.75 | 4.41 | 5.37 | 6 | 5.36 | 5 |
Other Operating Expenses | 2.5 | 2.86 | 3.26 | 3.1 | 2.33 | 1.22 |
Operating Expenses | 6.71 | 7.78 | 9.16 | 9.59 | 8.16 | 6.64 |
Operating Income | 5.22 | 5.34 | 9.76 | 14.85 | 15.76 | 8.21 |
Interest Expense | -15.31 | -17.6 | -17.2 | -9.27 | -6.46 | -4.21 |
Interest & Investment Income | 2.28 | 4 | 4.53 | 0.34 | 0.01 | 0.21 |
Earnings From Equity Investments | - | - | -0.02 | 0.02 | 0.02 | -0 |
Other Non Operating Income (Expenses) | -1.62 | -1.79 | -5.37 | 8.52 | 0.58 | -0.05 |
EBT Excluding Unusual Items | -9.43 | -10.05 | -8.29 | 14.45 | 9.9 | 4.16 |
Merger & Restructuring Charges | -2.09 | -2.09 | - | - | - | - |
Asset Writedown | -9.5 | -20.97 | -6.21 | -2.46 | 3.53 | - |
Pretax Income | -21.02 | -33.11 | -14.51 | 11.99 | 13.43 | 4.16 |
Income Tax Expense | -0.14 | -4.71 | -3.51 | 3.71 | 3.89 | 1.36 |
Earnings From Continuing Operations | -20.88 | -28.41 | -10.99 | 8.28 | 9.54 | 2.8 |
Minority Interest in Earnings | 0.15 | 0.36 | 0.06 | -0.04 | -0.06 | -0.01 |
Net Income | -20.73 | -28.05 | -10.94 | 8.23 | 9.47 | 2.78 |
Net Income to Common | -20.73 | -28.05 | -10.94 | 8.23 | 9.47 | 2.78 |
Net Income Growth | - | - | - | -13.09% | 240.23% | -66.27% |
Shares Outstanding (Basic) | 10 | 8 | 5 | 5 | 5 | 4 |
Shares Outstanding (Diluted) | 10 | 8 | 5 | 5 | 5 | 4 |
Shares Change (YoY) | 70.06% | 51.53% | 2.78% | - | 19.64% | 11.80% |
EPS (Basic) | -1.98 | -3.74 | -2.21 | 1.71 | 1.97 | 0.69 |
EPS (Diluted) | -1.98 | -3.74 | -2.21 | 1.71 | 1.97 | 0.69 |
EPS Growth | - | - | - | -13.09% | 184.92% | -69.87% |
Free Cash Flow | 37.16 | 34.68 | 22.89 | -33.21 | -70.21 | -94.11 |
Free Cash Flow Per Share | 3.55 | 4.62 | 4.62 | -6.89 | -14.57 | -23.37 |
Dividend Per Share | - | - | - | - | 0.550 | 0.500 |
Dividend Growth | - | - | - | - | 10.00% | -37.50% |
Gross Margin | 17.48% | 19.71% | 31.44% | 28.54% | 32.49% | 51.75% |
Operating Margin | 7.65% | 8.03% | 16.22% | 17.34% | 21.41% | 28.61% |
Profit Margin | -30.37% | -42.15% | -18.17% | 9.62% | 12.87% | 9.70% |
Free Cash Flow Margin | 54.45% | 52.11% | 38.04% | -38.80% | -95.40% | -327.92% |
EBITDA | 5.22 | 5.39 | 9.84 | 14.98 | 15.93 | 8.37 |
EBITDA Margin | 7.65% | 8.10% | 16.35% | 17.50% | 21.65% | 29.17% |
D&A For EBITDA | 0 | 0.05 | 0.08 | 0.13 | 0.18 | 0.16 |
EBIT | 5.22 | 5.34 | 9.76 | 14.85 | 15.76 | 8.21 |
EBIT Margin | 7.65% | 8.03% | 16.22% | 17.34% | 21.41% | 28.61% |
Effective Tax Rate | - | - | - | 30.97% | 28.98% | 32.68% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.