ASM International NV 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
Revenue	3,173	2,933	2,634	2,411	1,730
Revenue Growth (YoY)	8.20%	11.33%	9.27%	39.37%	30.25%
Cost of Revenue	1,530	1,451	1,363	1,268	901.78
Gross Profit	1,644	1,481	1,272	1,143	828.13
Selling, General & Admin	296.5	316.8	308.73	276.62	189.55
Research & Development	399.3	369.4	306.82	233.86	149.23
Amortization of Goodwill & Intangibles	-	-	3.67	13.64	12.21
Other Operating Expenses	-	-0.4	-0.25	-	-
Operating Expenses	695.8	685.8	618.96	524.12	350.99
Operating Income	947.8	795.5	652.74	618.76	477.14
Interest Expense	-0.9	-1.9	-3.95	-1.52	-2.01
Interest & Investment Income	53.1	21.7	14.83	2.25	0.02
Earnings From Equity Investments	24.8	9.6	21.21	78.41	86.6
Currency Exchange Gain (Loss)	-83.7	45	-21.38	25.01	33.47
Other Non Operating Income (Expenses)	-0.1	0.1	-	-	-
EBT Excluding Unusual Items	941	870	663.45	722.91	595.22
Gain (Loss) on Sale of Investments	-3.4	-	215.39	-215.39	-
Gain (Loss) on Sale of Assets	-	7	-0.19	0.04	4.07
Asset Writedown	-9.7	-0.4	-2.48	-0.01	-1.97
Other Unusual Items	-3	-8.7	-9.66	-2.58	-
Pretax Income	924.9	867.9	866.52	504.98	597.32
Income Tax Expense	201.2	182.2	114.45	115.86	102.62
Net Income	723.7	685.7	752.07	389.11	494.71
Net Income to Common	723.7	685.7	752.07	389.11	494.71
Net Income Growth	5.54%	-8.82%	93.28%	-21.34%	73.34%
Shares Outstanding (Basic)	49	49	49	49	49
Shares Outstanding (Diluted)	49	49	50	49	49
Shares Change (YoY)	-0.33%	-0.34%	0.93%	0.38%	-0.91%
EPS (Basic)	14.77	13.95	15.26	7.97	10.17
EPS (Diluted)	14.70	13.89	15.18	7.93	10.11
EPS Growth	5.83%	-8.50%	91.42%	-21.56%	74.91%
Free Cash Flow	842.8	732.3	582.22	440.3	308.44
Free Cash Flow Per Share	17.12	14.83	11.75	8.97	6.31
Dividend Per Share	3.250	3.000	2.750	2.500	2.500
Dividend Growth	8.33%	9.09%	10.00%	-	25.00%
Gross Margin	51.80%	50.51%	48.27%	47.40%	47.87%
Operating Margin	29.87%	27.13%	24.78%	25.66%	27.58%
Profit Margin	22.81%	23.38%	28.55%	16.14%	28.60%
Free Cash Flow Margin	26.56%	24.97%	22.10%	18.26%	17.83%
EBITDA	1,076	907.6	769.51	694.62	535.96
EBITDA Margin	33.91%	30.95%	29.21%	28.81%	30.98%
D&A For EBITDA	128.3	112.1	116.78	75.86	58.82
EBIT	947.8	795.5	652.74	618.76	477.14
EBIT Margin	29.87%	27.13%	24.78%	25.66%	27.58%
Effective Tax Rate	21.75%	20.99%	13.21%	22.94%	17.18%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.