Banijay Group N.V. (AMS:BNJ)
Netherlands
· Delayed Price · Currency is EUR 8.40
-0.15 (-1.75%)
Mar 9, 2026, 5:35 PM CET
Banijay Group 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 | 2020 - 2019 |
|---|---|---|---|---|---|---|
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 | 2020 - 2019 |
| Revenue | 4,881 | 4,803 | 4,318 | 4,047 | 3,497 | Upgrade
|
| Revenue Growth (YoY) | 1.61% | 11.25% | 6.70% | 15.72% | 64.29% | Upgrade
|
| Cost of Revenue | 3,889 | 3,100 | 3,082 | 2,932 | 2,762 | Upgrade
|
| Gross Profit | 991.8 | 1,704 | 1,235 | 1,114 | 735.3 | Upgrade
|
| Selling, General & Admin | - | 224.9 | 170.4 | 166.8 | 70.7 | Upgrade
|
| Other Operating Expenses | 105.5 | 786.2 | 530.3 | 417.8 | 362.7 | Upgrade
|
| Operating Expenses | 273.3 | 1,193 | 835 | 734.7 | 575.1 | Upgrade
|
| Operating Income | 718.5 | 510.7 | 400.4 | 379.5 | 160.2 | Upgrade
|
| Interest Expense | -193.7 | -215 | -205.9 | -145.6 | -136.1 | Upgrade
|
| Interest & Investment Income | - | 3.2 | 3.7 | 2 | 0.8 | Upgrade
|
| Earnings From Equity Investments | -10.9 | -3.1 | -4.3 | -2.2 | -1.2 | Upgrade
|
| Currency Exchange Gain (Loss) | - | 1.6 | -24.2 | - | - | Upgrade
|
| Other Non Operating Income (Expenses) | -29.1 | -32.7 | -17.9 | -113.1 | 1.9 | Upgrade
|
| EBT Excluding Unusual Items | 484.8 | 264.7 | 151.8 | 120.6 | 25.6 | Upgrade
|
| Merger & Restructuring Charges | -51.3 | - | - | -117.9 | -23.6 | Upgrade
|
| Legal Settlements | - | - | - | -8.4 | -32.4 | Upgrade
|
| Other Unusual Items | -26.3 | - | - | 1.5 | 6.2 | Upgrade
|
| Pretax Income | 407.2 | 264.7 | 151.8 | -4.2 | -24.2 | Upgrade
|
| Income Tax Expense | 142.5 | 110.1 | 78.2 | 76.9 | 49.2 | Upgrade
|
| Earnings From Continuing Operations | 264.7 | 154.6 | 73.6 | -81.1 | -73.4 | Upgrade
|
| Minority Interest in Earnings | -17.2 | -8.5 | -12.8 | -6.9 | 30.4 | Upgrade
|
| Net Income | 247.5 | 146.1 | 60.8 | -88 | -43 | Upgrade
|
| Net Income to Common | 247.5 | 146.1 | 60.8 | -88 | -43 | Upgrade
|
| Net Income Growth | 69.41% | 140.30% | - | - | - | Upgrade
|
| Shares Outstanding (Basic) | - | 423 | 417 | 297 | 178 | Upgrade
|
| Shares Outstanding (Diluted) | - | 433 | 424 | 297 | 178 | Upgrade
|
| Shares Change (YoY) | - | 1.97% | 42.88% | 66.38% | - | Upgrade
|
| EPS (Basic) | - | 0.35 | 0.15 | -0.30 | -0.24 | Upgrade
|
| EPS (Diluted) | - | 0.34 | 0.14 | -0.30 | -0.24 | Upgrade
|
| EPS Growth | - | 142.86% | - | - | - | Upgrade
|
| Free Cash Flow | 521.8 | 357.6 | 432.1 | 390.5 | 337 | Upgrade
|
| Free Cash Flow Per Share | - | 0.83 | 1.02 | 1.31 | 1.89 | Upgrade
|
| Dividend Per Share | 0.350 | 0.350 | 0.350 | 0.360 | - | Upgrade
|
| Dividend Growth | - | - | -2.78% | - | - | Upgrade
|
| Gross Margin | 20.32% | 35.47% | 28.61% | 27.53% | 21.03% | Upgrade
|
| Operating Margin | 14.72% | 10.63% | 9.27% | 9.38% | 4.58% | Upgrade
|
| Profit Margin | 5.07% | 3.04% | 1.41% | -2.17% | -1.23% | Upgrade
|
| Free Cash Flow Margin | 10.69% | 7.45% | 10.01% | 9.65% | 9.64% | Upgrade
|
| EBITDA | 886.3 | 692.5 | 534.7 | 526.8 | 301.9 | Upgrade
|
| EBITDA Margin | 18.16% | 14.42% | 12.38% | 13.02% | 8.63% | Upgrade
|
| D&A For EBITDA | 167.8 | 181.8 | 134.3 | 147.3 | 141.7 | Upgrade
|
| EBIT | 718.5 | 510.7 | 400.4 | 379.5 | 160.2 | Upgrade
|
| EBIT Margin | 14.72% | 10.63% | 9.27% | 9.38% | 4.58% | Upgrade
|
| Effective Tax Rate | 34.99% | 41.59% | 51.52% | - | - | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.