Exor N.V. (AMS:EXO)
Netherlands
· Delayed Price · Currency is EUR 66.50
-1.15 (-1.70%)
Apr 28, 2026, 5:35 PM CET
Exor N.V. 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 - 2016 |
|---|---|---|---|---|---|---|
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 - 2016 |
| Operating Revenue | - | - | 43,442 | 40,935 | 32,932 | Upgrade
|
| Other Revenue | -3,518 | 15,395 | 1,963 | 909 | 685 | Upgrade
|
| Revenue | -3,518 | 15,395 | 45,405 | 41,844 | 33,617 | Upgrade
|
| Revenue Growth (YoY) | - | -66.09% | 8.51% | 24.47% | 25.47% | Upgrade
|
| Cost of Revenue | - | - | 33,434 | 31,715 | 25,655 | Upgrade
|
| Gross Profit | -3,518 | 15,395 | 11,971 | 9,505 | 7,638 | Upgrade
|
| Selling, General & Admin | 81 | 55 | 3,515 | 3,320 | 2,680 | Upgrade
|
| Research & Development | - | - | 2,473 | 2,073 | 1,807 | Upgrade
|
| Other Operating Expenses | -2 | - | - | - | - | Upgrade
|
| Operating Expenses | 79 | 55 | 5,988 | 5,393 | 4,487 | Upgrade
|
| Operating Income | -3,597 | 15,340 | 5,983 | 4,112 | 3,151 | Upgrade
|
| Interest Expense | -100 | -113 | -94 | -982 | -191 | Upgrade
|
| Interest & Investment Income | 47 | 22 | 3,116 | 2,720 | 2,107 | Upgrade
|
| Currency Exchange Gain (Loss) | -49 | 4 | -8 | - | - | Upgrade
|
| Other Non Operating Income (Expenses) | 18 | -117 | -196 | 37 | -100 | Upgrade
|
| EBT Excluding Unusual Items | -3,681 | 15,136 | 8,801 | 5,887 | 4,967 | Upgrade
|
| Merger & Restructuring Charges | - | - | - | -55 | -120 | Upgrade
|
| Gain (Loss) on Sale of Investments | - | - | - | 10 | - | Upgrade
|
| Gain (Loss) on Sale of Assets | - | - | -929 | 93 | - | Upgrade
|
| Asset Writedown | - | - | - | -15 | -16 | Upgrade
|
| Other Unusual Items | -14 | -374 | - | -24 | -179 | Upgrade
|
| Pretax Income | -3,695 | 14,762 | 7,872 | 5,896 | 4,652 | Upgrade
|
| Income Tax Expense | 98 | 91 | 1,095 | 1,060 | 1,302 | Upgrade
|
| Earnings From Continuing Operations | -3,793 | 14,671 | 6,777 | 4,836 | 3,350 | Upgrade
|
| Earnings From Discontinued Operations | - | - | - | 1,367 | 104 | Upgrade
|
| Net Income to Company | -3,793 | 14,671 | 6,777 | 6,203 | 3,454 | Upgrade
|
| Minority Interest in Earnings | - | - | -2,583 | -1,976 | -1,737 | Upgrade
|
| Net Income | -3,793 | 14,671 | 4,194 | 4,227 | 1,717 | Upgrade
|
| Net Income to Common | -3,793 | 14,671 | 4,194 | 4,227 | 1,717 | Upgrade
|
| Net Income Growth | - | 249.81% | -0.78% | 146.19% | - | Upgrade
|
| Shares Outstanding (Basic) | 205 | 215 | 224 | 230 | 220 | Upgrade
|
| Shares Outstanding (Diluted) | 205 | 219 | 228 | 233 | 220 | Upgrade
|
| Shares Change (YoY) | -6.28% | -3.82% | -2.40% | 5.85% | -2.82% | Upgrade
|
| EPS (Basic) | -18.48 | 68.27 | 18.72 | 18.38 | 7.80 | Upgrade
|
| EPS (Diluted) | -18.48 | 67.00 | 18.38 | 18.10 | 7.79 | Upgrade
|
| EPS Growth | - | 264.53% | 1.53% | 132.33% | - | Upgrade
|
| Free Cash Flow | 2,863 | 47 | 1,222 | 2,470 | 2,217 | Upgrade
|
| Free Cash Flow Per Share | 13.95 | 0.21 | 5.37 | 10.59 | 10.06 | Upgrade
|
| Dividend Per Share | 0.490 | 0.490 | 0.460 | 0.440 | 0.430 | Upgrade
|
| Dividend Growth | - | 6.52% | 4.54% | 2.33% | - | Upgrade
|
| Gross Margin | - | 100.00% | 26.36% | 22.71% | 22.72% | Upgrade
|
| Operating Margin | - | 99.64% | 13.18% | 9.83% | 9.37% | Upgrade
|
| Profit Margin | - | 95.30% | 9.24% | 10.10% | 5.11% | Upgrade
|
| Free Cash Flow Margin | - | 0.30% | 2.69% | 5.90% | 6.59% | Upgrade
|
| EBITDA | - | 17,390 | 8,033 | 5,152 | 4,055 | Upgrade
|
| EBITDA Margin | - | 112.96% | 17.69% | 12.31% | 12.06% | Upgrade
|
| D&A For EBITDA | - | 2,050 | 2,050 | 1,040 | 904 | Upgrade
|
| EBIT | -3,597 | 15,340 | 5,983 | 4,112 | 3,151 | Upgrade
|
| EBIT Margin | - | 99.64% | 13.18% | 9.83% | 9.37% | Upgrade
|
| Effective Tax Rate | - | 0.62% | 13.91% | 17.98% | 27.99% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.