Also trades as: BNTGY (OTC) · $vol 0M · BNR.SW (SIX) · $vol 0M · BNTGF (OTC) · $vol 0M

€58.60 ($65.97)

+0.06 (+0.10%)

Weekly Expected Move ±2.4%

€56 €57 €59 €60 €61

XETRA · Basic Materials · Chemicals - Specialty · Tech Score Sell · Power 34 · €8.5B mcap · 115M float · 0.232% daily turnover

Revenue

$15.2B -6.6% ▼

5Y CAGR: +5.2%

Gross Profit

$2.0B -51.3% ▼

5Y CAGR: -6.6%

Operating Income

$733M -19.9% ▼

5Y CAGR: +0.6%

Net Income

$265M -50.7% ▼

5Y CAGR: -10.7%

EPS (Diluted)

$1.83 -50.7% ▼

5Y CAGR: -9.5%

EBITDA

$1.2B -13.2% ▼

5Y CAGR: +3.0%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$14.4B	$19.4B	$16.8B	$16.2B	$15.2B
YoY Growth	+22.1%	+35.1%	-13.5%	-3.4%	-6.6%
Cost of Revenue	$11.0B	$15.1B	$12.8B	$12.2B	$13.2B
Gross Profit	$3.4B	$4.3B	$4.0B	$4.0B	$2.0B
Gross Margin	23.5%	22.2%	23.9%	24.8%	12.9%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$383M	$508M	$586M	$662M	$1.2B
Operating Expenses	$2.6B	$2.9B	$2.9B	$3.1B	$1.2B
Operating Income	$742M	$1.4B	$1.1B	$915M	$733M
Operating Margin	5.2%	7.1%	6.7%	5.6%	4.8%
Interest Expense	$60M	$98M	$115M	$137M	$138M
Income Before Tax	$650M	$1.2B	$1.0B	$743M	$485M
Tax Expense	$189M	$332M	$282M	$199M	$216M
Net Income	$448M	$887M	$715M	$536M	$265M
Net Margin	3.1%	4.6%	4.3%	3.3%	1.7%
EPS (Diluted)	$2.89	$5.74	$4.73	$3.71	$1.83
EBITDA	$1.0B	$1.7B	$1.5B	$1.3B	$1.2B
Shares Outstanding	155M	154M	151M	145M	144M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$4.1B	$4.0B	$4.1B	$3.9B	$3.7B	$3.5B	$3.7B	$4.3B
Cost of Revenue	$3.0B	$3.0B	$3.1B	$2.9B	$2.8B	$3.2B	$3.2B	$3.6B
Gross Profit	$1.0B	$994M	$1.0B	$974M	$947M	$345M	$472M	$613M
Gross Margin	25.0%	24.9%	25.0%	25.2%	25.5%	9.8%	12.9%	14.4%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$333M	$332M	$323M	$0	$0	$313M	$312M	$322M
Operating Expenses	$822M	$774M	$784M	$865M	$734M	$285M	$292M	$308M
Operating Income	$197M	$220M	$235M	$109M	$213M	$60M	$180M	$305M
Operating Margin	4.8%	5.5%	5.8%	2.8%	5.7%	1.7%	4.9%	7.2%
Interest Expense	$40M	$46M	$38M	$38M	$37M	$40M	$39M	$42M
Income Before Tax	$150M	$172M	$193M	$83M	$181M	$29M	$147M	$262M
Tax Expense	$30M	$43M	$57M	$39M	$67M	$52M	$48M	$80M
Net Income	$118M	$128M	$134M	$43M	$113M	-$26M	$98M	$179M
Net Margin	2.9%	3.2%	3.3%	1.1%	3.0%	-0.7%	2.7%	4.2%
EPS (Diluted)	$0.82	$0.88	$0.93	$0.30	$0.78	$-0.18	$0.68	$1.24
EBITDA	$319M	$326M	$340M	$317M	$319M	$242M	$285M	$418M
Shares Outstanding	144M	144M	145M	144M	145M	144M	144M	144M

BNR.DE XETRA