BE Semiconductor Industries N.V. (LON:0XVE)

LON:0XVE Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	605.3	607.47	578.86	722.87	749.3	433.62
Revenue Growth (YoY)	2.29%	4.94%	-19.92%	-3.53%	72.80%	21.74%
Cost of Revenue	215.91	211.53	203.07	279.8	295.08	175.06
Gross Profit	389.4	395.94	375.79	443.07	454.22	258.57
Selling, General & Admin	119.37	126.05	105.96	95.01	92.86	75.8
Research & Development	75.89	74.31	56.44	53.95	36.38	32.91
Operating Expenses	195.25	200.35	162.4	148.96	129.24	108.71
Operating Income	194.14	195.59	213.39	294.12	324.98	149.86
Interest Expense	-20.17	-16.67	-11.66	-12.2	-10.96	-11.87
Interest & Investment Income	18.31	17.31	12.26	1.63	0.24	0.06
Currency Exchange Gain (Loss)	-0.56	-0.86	0.77	-0.5	-0.15	1.3
Other Non Operating Income (Expenses)	-7.03	-6.86	-7.07	-7.56	-2.87	-1.83
EBT Excluding Unusual Items	184.7	188.52	207.69	275.49	311.24	137.52
Other Unusual Items	-	-	-	-	-7.4	-
Pretax Income	184.7	188.52	207.69	275.49	303.84	137.52
Income Tax Expense	5.18	6.53	30.61	34.84	21.42	5.24
Earnings From Continuing Operations	179.52	181.99	177.08	240.65	282.42	132.28
Net Income	179.52	181.99	177.08	240.65	282.42	132.28
Net Income to Common	179.52	181.99	177.08	240.65	282.42	132.28
Net Income Growth	1.70%	2.77%	-26.41%	-14.79%	113.51%	62.66%
Shares Outstanding (Basic)	79	79	78	79	76	73
Shares Outstanding (Diluted)	82	82	83	86	85	84
Shares Change (YoY)	-0.78%	-1.10%	-3.19%	0.20%	1.89%	0.75%
EPS (Basic)	2.26	2.31	2.28	3.03	3.70	1.82
EPS (Diluted)	2.26	2.30	2.23	2.90	3.39	1.67
EPS Growth	0.95%	2.81%	-23.04%	-14.34%	102.95%	57.97%
Free Cash Flow	177.24	189.14	201.99	265.33	272.9	158.1
Free Cash Flow Per Share	2.17	2.31	2.44	3.10	3.20	1.89
Dividend Per Share	2.180	2.180	2.150	2.850	3.330	1.700
Dividend Growth	1.40%	1.40%	-24.56%	-14.41%	95.88%	68.32%
Gross Margin	64.33%	65.18%	64.92%	61.29%	60.62%	59.63%
Operating Margin	32.07%	32.20%	36.86%	40.69%	43.37%	34.56%
Profit Margin	29.66%	29.96%	30.59%	33.29%	37.69%	30.50%
Free Cash Flow Margin	29.28%	31.14%	34.89%	36.70%	36.42%	36.46%
EBITDA	203.92	204.97	221.1	300.81	331.04	155.63
EBITDA Margin	33.69%	33.74%	38.20%	41.61%	44.18%	35.89%
D&A For EBITDA	9.77	9.38	7.71	6.69	6.05	5.77
EBIT	194.14	195.59	213.39	294.12	324.98	149.86
EBIT Margin	32.07%	32.20%	36.86%	40.69%	43.37%	34.56%
Effective Tax Rate	2.81%	3.46%	14.74%	12.65%	7.05%	3.81%

Updated Feb 28, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.