WindowMaster International A/S (FRA:9FF)
Germany
· Delayed Price · Currency is EUR 1.090
-0.015 (-1.36%)
Last updated: Dec 5, 2025, 8:03 AM CET
FRA:9FF Income Statement
Financials in millions DKK. Fiscal year is January - December.
Millions DKK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2019 |
| Revenue | 278.27 | 294.48 | 237.99 | 241.43 | 211.4 | 189.45 | Upgrade
|
| Revenue Growth (YoY) | 5.64% | 23.74% | -1.43% | 14.20% | 11.58% | -6.02% | Upgrade
|
| Cost of Revenue | 146.19 | 156.53 | 126.04 | 129.68 | 123.4 | 110.39 | Upgrade
|
| Gross Profit | 132.08 | 137.95 | 111.95 | 111.74 | 88 | 79.06 | Upgrade
|
| Selling, General & Admin | 109.85 | 100.64 | 92.67 | 88.97 | 78.33 | 68.12 | Upgrade
|
| Operating Expenses | 128.8 | 120.27 | 113.29 | 108.41 | 87.36 | 77.03 | Upgrade
|
| Operating Income | 3.28 | 17.68 | -1.34 | 3.33 | 0.65 | 2.04 | Upgrade
|
| Interest Expense | -4.22 | -4.18 | -4.53 | -2.91 | -2.96 | -3.6 | Upgrade
|
| Interest & Investment Income | 0.53 | 0.35 | 0.2 | 0.18 | 1.21 | 1.27 | Upgrade
|
| Currency Exchange Gain (Loss) | -1.05 | -1.05 | -0.84 | -1.66 | - | - | Upgrade
|
| Other Non Operating Income (Expenses) | -0.61 | -0.61 | -0.51 | -0.69 | - | 1.06 | Upgrade
|
| Pretax Income | -2.07 | 12.18 | -7.02 | -1.75 | -1.11 | 0.77 | Upgrade
|
| Income Tax Expense | -2.31 | 1.58 | 4.06 | 0.21 | 0.84 | 0.77 | Upgrade
|
| Net Income | 0.24 | 10.6 | -11.08 | -1.96 | -1.95 | -0 | Upgrade
|
| Net Income to Common | 0.24 | 10.6 | -11.08 | -1.96 | -1.95 | -0 | Upgrade
|
| Shares Outstanding (Basic) | 15 | 14 | 14 | 14 | 15 | 14 | Upgrade
|
| Shares Outstanding (Diluted) | 15 | 15 | 14 | 14 | 15 | 14 | Upgrade
|
| Shares Change (YoY) | 0.34% | 7.34% | - | -6.89% | 0.79% | - | Upgrade
|
| EPS (Basic) | 0.02 | 0.78 | -0.82 | -0.15 | -0.13 | -0.00 | Upgrade
|
| EPS (Diluted) | 0.02 | 0.78 | -0.82 | -0.15 | -0.13 | -0.00 | Upgrade
|
| Free Cash Flow | 2.23 | 13.1 | 19.95 | 12.55 | -9 | 16.81 | Upgrade
|
| Free Cash Flow Per Share | 0.15 | 0.90 | 1.48 | 0.93 | -0.62 | 1.17 | Upgrade
|
| Gross Margin | 47.47% | 46.84% | 47.04% | 46.28% | 41.63% | 41.73% | Upgrade
|
| Operating Margin | 1.18% | 6.00% | -0.56% | 1.38% | 0.30% | 1.08% | Upgrade
|
| Profit Margin | 0.09% | 3.60% | -4.66% | -0.81% | -0.92% | 0.00% | Upgrade
|
| Free Cash Flow Margin | 0.80% | 4.45% | 8.38% | 5.20% | -4.26% | 8.87% | Upgrade
|
| EBITDA | 6.71 | 21.78 | 3.56 | 15.04 | 10.04 | 10.91 | Upgrade
|
| EBITDA Margin | 2.41% | 7.40% | 1.50% | 6.23% | 4.75% | 5.76% | Upgrade
|
| D&A For EBITDA | 3.43 | 4.1 | 4.9 | 11.71 | 9.4 | 8.87 | Upgrade
|
| EBIT | 3.28 | 17.68 | -1.34 | 3.33 | 0.65 | 2.04 | Upgrade
|
| EBIT Margin | 1.18% | 6.00% | -0.56% | 1.38% | 0.30% | 1.08% | Upgrade
|
| Effective Tax Rate | - | 12.99% | - | - | - | 100.08% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.