Brembo N.V. (FRA:Y8O)
Germany · Delayed Price · Currency is EUR 10.00
+0.15 (1.52%)
At close: Jan 29, 2026
Brembo 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 | Sep '25 Sep 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 | 3,735 | 3,872 | 3,878 | 3,652 | 2,801 | 2,231 |
Other Revenue | 14.54 | 10.4 | 4.79 | 12.64 | 8.2 | 6.43 |
| 3,750 | 3,883 | 3,883 | 3,665 | 2,809 | 2,238 | |
Revenue Growth (YoY) | -3.73% | -0.00% | 5.95% | 30.47% | 25.53% | -14.76% |
Cost of Revenue | 1,913 | 2,018 | 2,097 | 2,010 | 1,473 | 1,164 |
Gross Profit | 1,837 | 1,865 | 1,785 | 1,655 | 1,336 | 1,074 |
Selling, General & Admin | 805.73 | 778.26 | 720 | 644.53 | 528.44 | 445.88 |
Other Operating Expenses | 422.18 | 444.72 | 418.77 | 404.09 | 322.64 | 251.77 |
Operating Expenses | 1,499 | 1,486 | 1,387 | 1,289 | 1,064 | 901.8 |
Operating Income | 337.89 | 378.22 | 398.13 | 366.3 | 272.05 | 172.01 |
Interest Expense | -38.79 | -48.85 | -41.49 | -18.58 | -12.3 | -18.11 |
Interest & Investment Income | 23.69 | 50.93 | 51.2 | 5.93 | 3.05 | 1.43 |
Earnings From Equity Investments | 10.51 | - | - | 24.83 | 19.35 | 10.51 |
Currency Exchange Gain (Loss) | -12.51 | -12.51 | -13.95 | 4.64 | 4.44 | -8.12 |
EBT Excluding Unusual Items | 320.79 | 367.79 | 393.89 | 383.12 | 286.58 | 157.72 |
Gain (Loss) on Sale of Assets | 2.49 | 2.49 | 1.23 | 1.36 | 2.29 | 1.73 |
Asset Writedown | -4.39 | -4.39 | -3.12 | -2.24 | -2.08 | -3.4 |
Pretax Income | 318.89 | 365.89 | 392 | 382.23 | 286.79 | 156.04 |
Income Tax Expense | 85.94 | 99.57 | 84.84 | 88.19 | 70.75 | 17.8 |
Earnings From Continuing Operations | 232.96 | 266.32 | 307.16 | 294.04 | 216.04 | 138.24 |
Earnings From Discontinued Operations | - | - | 0.14 | -0.18 | -0.15 | -0.3 |
Net Income to Company | 232.96 | 266.32 | 307.3 | 293.86 | 215.89 | 137.94 |
Minority Interest in Earnings | -4.72 | -3.72 | -2.26 | -1.03 | -0.35 | -1.41 |
Net Income | 228.24 | 262.6 | 305.04 | 292.83 | 215.54 | 136.53 |
Net Income to Common | 228.24 | 262.6 | 305.04 | 292.83 | 215.54 | 136.53 |
Net Income Growth | -15.82% | -13.91% | 4.17% | 35.86% | 57.86% | -40.97% |
Shares Outstanding (Basic) | 320 | 319 | 324 | 324 | 324 | 324 |
Shares Outstanding (Diluted) | 320 | 319 | 324 | 324 | 324 | 324 |
Shares Change (YoY) | 0.55% | -1.36% | -0.08% | - | - | -0.25% |
EPS (Basic) | 0.71 | 0.82 | 0.94 | 0.90 | 0.67 | 0.42 |
EPS (Diluted) | 0.71 | 0.82 | 0.94 | 0.90 | 0.67 | 0.42 |
EPS Growth | -16.29% | -12.72% | 4.25% | 35.86% | 57.87% | -40.83% |
Free Cash Flow | 130.91 | 61.53 | 280.37 | 92.11 | 228.74 | 171.35 |
Free Cash Flow Per Share | 0.41 | 0.19 | 0.87 | 0.28 | 0.71 | 0.53 |
Dividend Per Share | 0.300 | 0.300 | 0.300 | 0.280 | 0.270 | 0.220 |
Dividend Growth | - | - | 7.14% | 3.70% | 22.73% | - |
Gross Margin | 48.99% | 48.02% | 45.99% | 45.16% | 47.55% | 47.99% |
Operating Margin | 9.01% | 9.74% | 10.25% | 9.99% | 9.69% | 7.69% |
Profit Margin | 6.09% | 6.76% | 7.86% | 7.99% | 7.67% | 6.10% |
Free Cash Flow Margin | 3.49% | 1.58% | 7.22% | 2.51% | 8.14% | 7.66% |
EBITDA | 558.18 | 590.74 | 597.38 | 557.55 | 441.34 | 339.49 |
EBITDA Margin | 14.89% | 15.21% | 15.39% | 15.21% | 15.71% | 15.17% |
D&A For EBITDA | 220.29 | 212.52 | 199.25 | 191.25 | 169.29 | 167.48 |
EBIT | 337.89 | 378.22 | 398.13 | 366.3 | 272.05 | 172.01 |
EBIT Margin | 9.01% | 9.74% | 10.25% | 9.99% | 9.69% | 7.69% |
Effective Tax Rate | 26.95% | 27.21% | 21.64% | 23.07% | 24.67% | 11.41% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.