Stemmer Imaging AG 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	102.14	146.29	155.37	130.12	103.15
Revenue Growth (YoY)	-30.18%	-5.84%	19.41%	26.15%	-14.43%
Cost of Revenue	61.9	88.25	97.01	79.7	64.46
Gross Profit	40.24	58.04	58.36	50.42	38.68
Selling, General & Admin	22.55	23.81	23.72	25.78	23.76
Amortization of Goodwill & Intangibles	1.28	1.24	1.32	1.44	1.58
Other Operating Expenses	8.1	6.93	6.37	6.53	6.57
Operating Expenses	34.71	34.92	34	36.24	34.75
Operating Income	5.54	23.12	24.36	14.17	3.94
Interest Expense	-0.25	-0.17	-0.08	-0.07	-0.12
Interest & Investment Income	0.1	0.09	0.02	0.27	0.04
Earnings From Equity Investments	-	-	-	-	-0.6
Currency Exchange Gain (Loss)	0.06	-0.37	-0.03	0.28	-1.26
EBT Excluding Unusual Items	5.45	22.67	24.27	14.65	2
Impairment of Goodwill	-	-	-	-	-4.35
Gain (Loss) on Sale of Assets	0.01	0.02	0.01	0.02	0.02
Asset Writedown	-	-0.91	-	-	-
Other Unusual Items	-	-	-	-1.04	0.11
Pretax Income	5.46	21.78	24.28	13.63	-2.23
Income Tax Expense	1.27	6.05	6.31	3.18	1.09
Earnings From Continuing Operations	4.19	15.73	17.97	10.45	-3.32
Net Income	4.19	15.73	17.97	10.45	-3.32
Net Income to Common	4.19	15.73	17.97	10.45	-3.32
Net Income Growth	-73.36%	-12.48%	71.99%	-	-
Shares Outstanding (Basic)	7	7	7	7	7
Shares Outstanding (Diluted)	7	7	7	7	7
EPS (Basic)	0.64	2.42	2.77	1.61	-0.51
EPS (Diluted)	0.64	2.42	2.77	1.61	-0.51
EPS Growth	-73.36%	-12.48%	71.99%	-	-
Free Cash Flow	13.79	19.82	15.39	7.73	10.5
Free Cash Flow Per Share	2.12	3.05	2.37	1.19	1.61
Dividend Per Share	-	1.000	1.000	0.750	0.500
Dividend Growth	-	-	33.33%	50.00%	-
Gross Margin	39.40%	39.68%	37.56%	38.75%	37.50%
Operating Margin	5.42%	15.80%	15.68%	10.89%	3.82%
Profit Margin	4.10%	10.75%	11.57%	8.03%	-3.22%
Free Cash Flow Margin	13.50%	13.55%	9.90%	5.94%	10.17%
EBITDA	7.33	25.21	26.16	16.17	6.23
EBITDA Margin	7.18%	17.23%	16.84%	12.43%	6.04%
D&A For EBITDA	1.8	2.09	1.8	2	2.3
EBIT	5.54	23.12	24.36	14.17	3.94
EBIT Margin	5.42%	15.80%	15.68%	10.89%	3.82%
Effective Tax Rate	23.23%	27.77%	25.98%	23.33%	-

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