HAM:FPH0 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
Operating Revenue	162.08	215.75	175.58	250.95	203.7
Other Revenue	0.2	0.21	0.24	0.25	0.28
Revenue	162.28	215.96	175.81	251.2	203.98
Revenue Growth	-24.86%	22.84%	-30.01%	23.15%	3.98%
Cost of Revenue	50.93	95.87	59.11	125.6	103.31
Gross Profit	111.35	120.09	116.71	125.61	100.67
Selling, General & Admin	64.9	71.2	66.95	70.9	62.16
Other Operating Expenses	23.62	26.03	20.69	25.16	16.84
Operating Expenses	98.48	107.93	107.04	118.84	98.91
Operating Income	12.88	12.15	9.66	6.76	1.76
Interest Expense	-1.7	-1.8	-1.8	-1.32	-1.31
Interest & Investment Income	0.41	1.11	2.79	2.99	2.58
Earnings From Equity Investments	-	-	-	-	0.06
Currency Exchange Gain (Loss)	-1.62	1.13	-0.27	0.45	1.52
Other Non Operating Income (Expenses)	-0.05	0.45	-0.28	0.15	0.45
EBT Excluding Unusual Items	9.92	13.05	10.11	9.03	5.06
Impairment of Goodwill	-	-	0.04	-0	-0.7
Gain (Loss) on Sale of Assets	-0.25	3.81	-0.49	-0.2	-2.92
Asset Writedown	-	-	-	-0.98	-
Other Unusual Items	0.7	0.71	1.01	0.72	0.72
Pretax Income	10.36	17.57	10.66	8.57	2.16
Income Tax Expense	4.01	2.36	2.02	0.56	1.8
Earnings From Continuing Operations	6.35	15.21	8.64	8.01	0.37
Earnings From Discontinued Operations	-	-	1.8	-	-
Net Income to Company	6.35	15.21	10.45	8.01	0.37
Net Income	6.35	15.21	10.45	8.01	0.37
Net Income to Common	6.35	15.21	10.45	8.01	0.37
Net Income Growth	-58.24%	45.60%	30.49%	2093.15%	-
Shares Outstanding (Basic)	2	2	2	2	2
Shares Outstanding (Diluted)	2	2	2	2	2
Shares Change	-0.19%	-	-1.72%	-0.94%	-0.23%
EPS (Basic)	4.07	9.73	6.69	5.04	0.23
EPS (Diluted)	4.07	9.73	6.65	5.00	0.20
EPS Growth	-58.16%	46.29%	33.08%	2400.00%	-

Additional Metrics

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
Free Cash Flow	8.37	11.18	12.19	13.81	7.51
Free Cash Flow Per Share	5.37	7.15	7.80	8.69	4.68
Gross Margin	68.62%	55.61%	66.38%	50.00%	49.35%
Operating Margin	7.94%	5.63%	5.50%	2.69%	0.86%
Profit Margin	3.91%	7.04%	5.94%	3.19%	0.18%
Free Cash Flow Margin	5.16%	5.17%	6.94%	5.50%	3.68%
EBITDA	22.28	22.85	19.84	17.04	11.44
EBITDA Margin	13.73%	10.58%	11.28%	6.78%	5.61%
D&A For EBITDA	9.4	10.69	10.18	10.27	9.69
EBIT	12.88	12.15	9.66	6.76	1.76
EBIT Margin	7.94%	5.63%	5.50%	2.69%	0.86%
Effective Tax Rate	38.71%	13.43%	18.95%	6.57%	83.11%