Prysmian S.p.A. (PRYMF)

Accolade 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	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Operating Revenue	18,861	17,026	15,354	16,067	12,736	10,016
Other Revenue	117	69	50	46	105	47
Revenue	18,978	17,095	15,404	16,113	12,841	10,063
Revenue Growth (YoY)	24.78%	10.98%	-4.40%	25.48%	27.61%	-13.07%
Cost of Revenue	12,095	10,914	9,817	10,769	8,791	6,505
Gross Profit	6,883	6,181	5,587	5,344	4,050	3,558
Selling, General & Admin	2,131	1,992	1,848	1,832	1,524	1,485
Other Operating Expenses	2,794	2,491	2,330	2,319	1,647	1,335
Operating Expenses	5,492	4,948	4,538	4,520	3,500	3,145
Operating Income	1,391	1,233	1,049	824	550	413
Interest Expense	-528	-182	-90	-64	-72	-67
Interest & Investment Income	44	44	36	13	6	6
Earnings From Equity Investments	34	41	33	47	27	18
Currency Exchange Gain (Loss)	-40	-40	-13	-33	-12	-9
Other Non Operating Income (Expenses)	209	-45	-36	-27	-26	-20
EBT Excluding Unusual Items	1,110	1,051	979	760	473	341
Merger & Restructuring Charges	-82	-82	-38	-12	-21	-32
Gain (Loss) on Sale of Investments	-	-	-168	-	-	-
Gain (Loss) on Sale of Assets	1	1	-	1	2	18
Asset Writedown	-44	-44	-46	-34	-6	-68
Other Unusual Items	10	10	20	7	13	-37
Pretax Income	1,040	981	764	739	476	252
Income Tax Expense	265	233	217	230	166	78
Earnings From Continuing Operations	775	748	547	509	310	174
Minority Interest in Earnings	-22	-19	-18	-5	-2	4
Net Income	753	729	529	504	308	178
Net Income to Common	753	729	529	504	308	178
Net Income Growth	43.16%	37.81%	4.96%	63.64%	73.03%	-39.04%
Shares Outstanding (Basic)	290	282	273	263	263	263
Shares Outstanding (Diluted)	291	291	291	266	264	263
Shares Change (YoY)	-3.44%	-0.25%	9.73%	0.58%	0.24%	0.08%
EPS (Basic)	2.60	2.59	1.94	1.91	1.17	0.68
EPS (Diluted)	2.60	2.52	1.84	1.90	1.17	0.68
EPS Growth	45.68%	36.85%	-3.00%	62.49%	72.95%	-39.07%
Free Cash Flow	1,207	1,165	817	609	519	465
Free Cash Flow Per Share	4.15	4.01	2.80	2.29	1.97	1.76
Dividend Per Share	-	0.800	0.700	0.600	0.550	0.500
Dividend Growth	-	14.29%	16.67%	9.09%	10.00%	100.00%
Gross Margin	36.27%	36.16%	36.27%	33.17%	31.54%	35.36%
Operating Margin	7.33%	7.21%	6.81%	5.11%	4.28%	4.10%
Profit Margin	3.97%	4.26%	3.43%	3.13%	2.40%	1.77%
Free Cash Flow Margin	6.36%	6.82%	5.30%	3.78%	4.04%	4.62%
EBITDA	1,843	1,583	1,341	1,134	808	672
EBITDA Margin	9.71%	9.26%	8.71%	7.04%	6.29%	6.68%
D&A For EBITDA	452	350	292	310	258	259
EBIT	1,391	1,233	1,049	824	550	413
EBIT Margin	7.33%	7.21%	6.81%	5.11%	4.28%	4.10%
Effective Tax Rate	25.48%	23.75%	28.40%	31.12%	34.87%	30.95%
Revenue as Reported	19,044	17,165	15,476	16,107	13,090	10,184

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