BAUER Aktiengesellschaft Income Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	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	2,045	1,710	1,640	1,448	1,351
Revenue Growth (YoY)	19.57%	4.31%	13.21%	7.17%	-8.72%
Cost of Revenue	1,151	877.27	873.42	725.32	659.44
Gross Profit	893.79	832.99	766.11	722.85	691.86
Selling, General & Admin	500.44	482.05	483.67	446.19	419.34
Other Operating Expenses	198.05	169.91	187.75	135.44	154.47
Operating Expenses	836.1	749.89	806.04	691.26	665.12
Operating Income	57.7	83.11	-39.93	31.58	26.74
Interest Expense	-45.5	-56.45	8.95	-23	-34.71
Interest & Investment Income	13.69	11.36	5.48	5.16	5.45
Earnings From Equity Investments	12.57	9.72	12.6	11.41	9.8
Currency Exchange Gain (Loss)	-2.78	-13.14	1.95	4.65	-7.99
Other Non Operating Income (Expenses)	-	-0	-1.15	-0	-
EBT Excluding Unusual Items	35.68	34.6	-12.09	29.8	-0.72
Gain (Loss) on Sale of Investments	-	-1.22	-20.07	-	-41.37
Gain (Loss) on Sale of Assets	9.09	-4.11	-7.29	4.86	52.33
Asset Writedown	-	-4.81	-11.22	-15.87	-1.86
Other Unusual Items	-	-	-	-	5.36
Pretax Income	50.46	26.6	-49.31	21.28	16.33
Income Tax Expense	40.76	23.76	44.71	17.29	24.55
Earnings From Continuing Operations	9.7	2.84	-94.02	3.99	-8.22
Minority Interest in Earnings	-0.6	-2.01	-1.5	-4.55	-0.18
Net Income	9.1	0.84	-95.52	-0.56	-8.4
Net Income to Common	9.1	0.84	-95.52	-0.56	-8.4
Net Income Growth	989.58%	-	-	-	-
Shares Outstanding (Basic)	43	39	26	23	17
Shares Outstanding (Diluted)	43	39	26	23	17
Shares Change (YoY)	9.52%	50.61%	13.03%	33.63%	0.83%
EPS (Basic)	0.21	0.02	-3.66	-0.02	-0.49
EPS (Diluted)	0.21	0.02	-3.66	-0.02	-0.49
EPS Growth	950.00%	-	-	-	-
Free Cash Flow	12.67	9.95	-20.94	-55.65	54.89
Free Cash Flow Per Share	0.29	0.25	-0.80	-2.41	3.18
Gross Margin	43.71%	48.71%	46.73%	49.91%	51.20%
Operating Margin	2.82%	4.86%	-2.44%	2.18%	1.98%
Profit Margin	0.45%	0.05%	-5.83%	-0.04%	-0.62%
Free Cash Flow Margin	0.62%	0.58%	-1.28%	-3.84%	4.06%
EBITDA	141.48	151.92	41.54	106.48	93.21
EBITDA Margin	6.92%	8.88%	2.53%	7.35%	6.90%
D&A For EBITDA	83.79	68.82	81.47	74.9	66.46
EBIT	57.7	83.11	-39.93	31.58	26.74
EBIT Margin	2.82%	4.86%	-2.44%	2.18%	1.98%
Effective Tax Rate	80.78%	89.31%	-	81.25%	150.35%
Revenue as Reported	2,107	1,773	1,680	1,472	1,401

Updated Jul 26, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.