HAM:NEP 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
Revenue	145.17	168.41	179.55	190.78	141.66	134.38
Revenue Growth (YoY)	-22.76%	-6.20%	-5.89%	34.67%	5.42%	-4.53%
Cost of Revenue	109.03	116.8	119.99	133.6	120.99	107.85
Gross Profit	36.13	51.61	59.56	57.18	20.67	26.52
Other Operating Expenses	16.57	4.9	5.86	1.06	-3.5	1.71
Operating Expenses	32.11	20.66	21.77	17.19	14.98	20.09
Operating Income	4.03	30.94	37.78	40	5.69	6.43
Interest Expense	-4.64	-5.53	-6.33	-4.04	-3.02	-4.83
Interest & Investment Income	3.62	3.9	2.67	0.47	0.02	0.07
Earnings From Equity Investments	0.42	0.42	3.1	1.56	0.21	0.64
Currency Exchange Gain (Loss)	1.78	1.78	-1.58	0.61	1.11	-4.26
Other Non Operating Income (Expenses)	0.07	-0.01	-	-	-	-
EBT Excluding Unusual Items	5.28	31.51	35.64	38.61	4.02	-1.95
Pretax Income	5.28	31.51	35.64	38.61	4.02	-1.95
Income Tax Expense	0.85	0.86	-0.02	0.08	-0.19	1.31
Earnings From Continuing Operations	4.43	30.65	35.66	38.53	4.21	-3.26
Minority Interest in Earnings	15.5	9.65	11.53	11.96	1.97	0.08
Net Income	19.93	40.3	47.19	50.48	6.18	-3.18
Net Income to Common	19.93	40.3	47.19	50.48	6.18	-3.18
Net Income Growth	-59.19%	-14.61%	-6.52%	716.76%	-	-
Shares Outstanding (Basic)	2	2	2	2	2	2
Shares Outstanding (Diluted)	2	2	2	2	2	2
EPS (Basic)	9.97	20.16	23.61	25.26	3.09	-1.59
EPS (Diluted)	9.97	20.16	23.61	25.26	3.09	-1.59
EPS Growth	-59.19%	-14.61%	-6.52%	716.76%	-	-
Free Cash Flow	36.51	48.5	53.42	54.04	19.27	28.26
Free Cash Flow Per Share	18.27	24.26	26.73	27.04	9.64	14.14
Dividend Per Share	1.500	1.500	1.500	1.500	0.750	0.500
Dividend Growth	-	-	-	100.00%	50.00%	-
Gross Margin	24.89%	30.64%	33.17%	29.97%	14.59%	19.74%
Operating Margin	2.77%	18.37%	21.04%	20.96%	4.02%	4.78%
Profit Margin	13.73%	23.93%	26.28%	26.46%	4.36%	-2.36%
Free Cash Flow Margin	25.15%	28.80%	29.75%	28.33%	13.60%	21.03%
EBITDA	19.57	46.71	53.7	56.12	24.18	24.81
EBITDA Margin	13.48%	27.73%	29.91%	29.42%	17.07%	18.47%
D&A For EBITDA	15.54	15.76	15.91	16.13	18.49	18.39
EBIT	4.03	30.94	37.78	40	5.69	6.43
EBIT Margin	2.77%	18.37%	21.04%	20.96%	4.02%	4.78%
Effective Tax Rate	16.14%	2.74%	-	0.21%	-	-
Revenue as Reported	149.76	175.26	182.38	198.61	149.92	136.66

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