Noratis AG (FRA:NUVA)
Germany
· Delayed Price · Currency is EUR 0.306
+0.014 (4.79%)
At close: Dec 4, 2025
Noratis AG Income Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
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 - 2015 |
| Revenue | 68.25 | 66.56 | 60.18 | 85.61 | 73.6 | 28.7 | Upgrade
|
| Revenue Growth (YoY) | 43.84% | 10.60% | -29.70% | 16.32% | 156.44% | -62.21% | Upgrade
|
| Cost of Revenue | 56.33 | 53.44 | 41.26 | 61.17 | 49.69 | 13.85 | Upgrade
|
| Gross Profit | 11.93 | 13.12 | 18.92 | 24.44 | 23.91 | 14.85 | Upgrade
|
| Selling, General & Admin | 3.75 | 4.41 | 5.37 | 6 | 5.36 | 5 | Upgrade
|
| Other Operating Expenses | 2.5 | 2.86 | 3.26 | 3.1 | 2.33 | 1.22 | Upgrade
|
| Operating Expenses | 6.71 | 7.78 | 9.16 | 9.59 | 8.16 | 6.64 | Upgrade
|
| Operating Income | 5.22 | 5.34 | 9.76 | 14.85 | 15.76 | 8.21 | Upgrade
|
| Interest Expense | -15.31 | -17.6 | -17.2 | -9.27 | -6.46 | -4.21 | Upgrade
|
| Interest & Investment Income | 2.28 | 4 | 4.53 | 0.34 | 0.01 | 0.21 | Upgrade
|
| Earnings From Equity Investments | - | - | -0.02 | 0.02 | 0.02 | -0 | Upgrade
|
| Other Non Operating Income (Expenses) | -1.62 | -1.79 | -5.37 | 8.52 | 0.58 | -0.05 | Upgrade
|
| EBT Excluding Unusual Items | -9.43 | -10.05 | -8.29 | 14.45 | 9.9 | 4.16 | Upgrade
|
| Merger & Restructuring Charges | -2.09 | -2.09 | - | - | - | - | Upgrade
|
| Asset Writedown | -9.5 | -20.97 | -6.21 | -2.46 | 3.53 | - | Upgrade
|
| Pretax Income | -21.02 | -33.11 | -14.51 | 11.99 | 13.43 | 4.16 | Upgrade
|
| Income Tax Expense | -0.14 | -4.71 | -3.51 | 3.71 | 3.89 | 1.36 | Upgrade
|
| Earnings From Continuing Operations | -20.88 | -28.41 | -10.99 | 8.28 | 9.54 | 2.8 | Upgrade
|
| Minority Interest in Earnings | 0.15 | 0.36 | 0.06 | -0.04 | -0.06 | -0.01 | Upgrade
|
| Net Income | -20.73 | -28.05 | -10.94 | 8.23 | 9.47 | 2.78 | Upgrade
|
| Net Income to Common | -20.73 | -28.05 | -10.94 | 8.23 | 9.47 | 2.78 | Upgrade
|
| Net Income Growth | - | - | - | -13.09% | 240.23% | -66.27% | Upgrade
|
| Shares Outstanding (Basic) | 10 | 8 | 5 | 5 | 5 | 4 | Upgrade
|
| Shares Outstanding (Diluted) | 10 | 8 | 5 | 5 | 5 | 4 | Upgrade
|
| Shares Change (YoY) | 70.06% | 51.53% | 2.78% | - | 19.64% | 11.80% | Upgrade
|
| EPS (Basic) | -1.98 | -3.74 | -2.21 | 1.71 | 1.97 | 0.69 | Upgrade
|
| EPS (Diluted) | -1.98 | -3.74 | -2.21 | 1.71 | 1.97 | 0.69 | Upgrade
|
| EPS Growth | - | - | - | -13.09% | 184.92% | -69.87% | Upgrade
|
| Free Cash Flow | 37.16 | 34.68 | 22.89 | -33.21 | -70.21 | -94.11 | Upgrade
|
| Free Cash Flow Per Share | 3.55 | 4.62 | 4.62 | -6.89 | -14.57 | -23.37 | Upgrade
|
| Dividend Per Share | - | - | - | - | 0.550 | 0.500 | Upgrade
|
| Dividend Growth | - | - | - | - | 10.00% | -37.50% | Upgrade
|
| Gross Margin | 17.48% | 19.71% | 31.44% | 28.54% | 32.49% | 51.75% | Upgrade
|
| Operating Margin | 7.65% | 8.03% | 16.22% | 17.34% | 21.41% | 28.61% | Upgrade
|
| Profit Margin | -30.37% | -42.15% | -18.17% | 9.62% | 12.87% | 9.70% | Upgrade
|
| Free Cash Flow Margin | 54.45% | 52.11% | 38.04% | -38.80% | -95.40% | -327.92% | Upgrade
|
| EBITDA | 5.22 | 5.39 | 9.84 | 14.98 | 15.93 | 8.37 | Upgrade
|
| EBITDA Margin | 7.65% | 8.10% | 16.35% | 17.50% | 21.65% | 29.17% | Upgrade
|
| D&A For EBITDA | 0 | 0.05 | 0.08 | 0.13 | 0.18 | 0.16 | Upgrade
|
| EBIT | 5.22 | 5.34 | 9.76 | 14.85 | 15.76 | 8.21 | Upgrade
|
| EBIT Margin | 7.65% | 8.03% | 16.22% | 17.34% | 21.41% | 28.61% | Upgrade
|
| Effective Tax Rate | - | - | - | 30.97% | 28.98% | 32.68% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.