Eramet SA
PAR:ERA

Watchlist Manager
Eramet SA Logo
Eramet SA
PAR:ERA
Watchlist
Price: 51.15 EUR 1.29% Market Closed
Market Cap: 1.5B EUR

Income Statement

Earnings Waterfall
Eramet SA

Revenue
2.9B EUR
Cost of Revenue
-919m EUR
Gross Profit
2B EUR
Operating Expenses
-1.9B EUR
Operating Income
55m EUR
Other Expenses
-152m EUR
Net Income
-97m EUR

Income Statement
Eramet SA

Rotate your device to view
Income Statement
Currency: EUR
Dec-2002 Jun-2003 Dec-2003 Jun-2004 Dec-2004 Jun-2005 Dec-2005 Jun-2006 Dec-2006 Jun-2007 Dec-2007 Jun-2008 Dec-2008 Jun-2009 Dec-2009 Jun-2010 Dec-2010 Jun-2011 Dec-2011 Jun-2012 Dec-2012 Jun-2013 Dec-2013 Jun-2014 Dec-2014 Jun-2015 Dec-2015 Jun-2016 Dec-2016 Jun-2017 Dec-2017 Jun-2018 Dec-2018 Jun-2019 Dec-2019 Jun-2020 Dec-2020 Jun-2021 Dec-2021 Jun-2022 Dec-2022 Jun-2023 Dec-2023 Jun-2024 Dec-2024 Jun-2025
Revenue
Interest Expense
0
14
0
0
17
0
8
0
15
0
14
5
11
13
15
16
16
17
19
20
19
20
24
34
50
61
62
64
71
0
73
0
84
0
116
0
123
0
107
0
101
0
134
0
163
0
Revenue
2 096
N/A
1 976
-6%
1 990
+1%
2 173
+9%
2 521
+16%
2 728
+8%
2 712
-1%
2 827
+4%
3 056
+8%
3 368
+10%
3 792
+13%
4 287
+13%
4 346
+1%
3 317
-24%
2 689
-19%
3 185
+18%
3 576
+12%
3 719
+4%
3 603
-3%
3 407
-5%
3 447
+1%
3 288
-5%
3 085
-6%
3 013
-2%
3 075
+2%
3 151
+2%
3 015
-4%
2 764
-8%
2 897
+5%
3 309
+14%
3 528
+7%
3 522
0%
3 725
+6%
3 799
+2%
3 671
-3%
3 549
-3%
2 792
-21%
4 263
+53%
3 668
-14%
4 425
+21%
5 014
+13%
3 983
-21%
3 251
-18%
3 099
-5%
2 933
-5%
2 885
-2%
Gross Profit
Cost of Revenue
(858)
(759)
(724)
(1 188)
(1 699)
(1 810)
(1 916)
(2 072)
(2 171)
(2 180)
(2 318)
(2 636)
(2 749)
(2 601)
(2 414)
(2 392)
(2 444)
(2 525)
(2 674)
(2 747)
(2 823)
(2 758)
(2 686)
(2 602)
(2 623)
(2 760)
(2 726)
(2 501)
(2 333)
(2 417)
(2 519)
(2 477)
(2 721)
(2 875)
(2 832)
(2 919)
(867)
(1 294)
(962)
(975)
(1 495)
(1 450)
(1 101)
(1 040)
(971)
(919)
Gross Profit
1 238
N/A
1 217
-2%
1 266
+4%
985
-22%
822
-17%
918
+12%
796
-13%
755
-5%
885
+17%
1 188
+34%
1 474
+24%
1 651
+12%
1 597
-3%
716
-55%
275
-62%
793
+188%
1 132
+43%
1 194
+5%
929
-22%
660
-29%
624
-5%
530
-15%
399
-25%
411
+3%
452
+10%
391
-13%
289
-26%
263
-9%
564
+114%
892
+58%
1 009
+13%
1 045
+4%
1 004
-4%
924
-8%
839
-9%
630
-25%
1 925
+206%
2 969
+54%
2 706
-9%
3 450
+27%
3 519
+2%
2 533
-28%
2 150
-15%
2 059
-4%
1 962
-5%
1 966
+0%
Operating Income
Operating Expenses
(1 189)
(1 137)
(1 132)
(657)
(173)
(218)
406
(183)
(260)
(231)
(342)
(328)
(306)
(524)
(489)
(443)
(406)
(448)
(419)
(451)
(471)
(539)
(495)
(436)
(448)
(380)
(492)
(478)
(481)
(488)
(411)
(412)
(429)
(465)
(498)
(490)
(1 668)
(2 537)
(1 922)
(1 972)
(2 239)
(2 117)
(2 024)
(1 945)
(1 866)
(1 911)
Selling, General & Administrative
(496)
(479)
(477)
(293)
(104)
(94)
(106)
(105)
(102)
(110)
(126)
(127)
(141)
(153)
(142)
(144)
(155)
(169)
(174)
(189)
(200)
(206)
(201)
(183)
(161)
(158)
(172)
(171)
(164)
(170)
(160)
(155)
(172)
(180)
(196)
(195)
(487)
(757)
(547)
(442)
(624)
(628)
(620)
(612)
(604)
(606)
Research & Development
0
0
0
(13)
(33)
(32)
(32)
(37)
(35)
(33)
(37)
(47)
(58)
(54)
(39)
(38)
(44)
(45)
(47)
(49)
(51)
(50)
(47)
(40)
(30)
(26)
(25)
(25)
(34)
(38)
(28)
(27)
(28)
(29)
(25)
(26)
0
0
0
0
0
0
0
0
0
0
Depreciation & Amortization
(151)
(149)
(145)
(140)
(127)
(122)
(127)
(137)
(144)
(150)
(171)
(178)
(186)
(195)
(200)
(198)
(225)
(233)
(220)
(228)
(245)
(257)
(256)
(261)
(272)
(280)
(291)
(282)
(252)
(261)
(235)
(251)
(251)
(262)
(284)
(303)
(250)
(373)
(259)
(259)
(271)
(255)
(240)
(246)
(248)
(252)
Other Operating Expenses
(542)
(509)
(510)
(211)
91
30
671
96
21
62
(8)
24
79
(122)
(108)
(63)
18
(1)
22
15
25
(26)
9
48
15
84
(4)
0
(31)
(19)
12
21
22
6
7
34
(931)
(1 407)
(1 116)
(1 271)
(1 344)
(1 234)
(1 164)
(1 087)
(1 014)
(1 053)
Operating Income
49
N/A
80
+63%
134
+68%
328
+145%
649
+98%
700
+8%
1 202
+72%
572
-52%
625
+9%
957
+53%
1 132
+18%
1 323
+17%
1 291
-2%
192
-85%
(214)
N/A
350
N/A
726
+107%
746
+3%
510
-32%
209
-59%
153
-27%
(9)
N/A
(96)
-967%
(25)
+74%
4
N/A
11
+175%
(203)
N/A
(215)
-6%
83
N/A
404
+387%
598
+48%
633
+6%
575
-9%
459
-20%
341
-26%
140
-59%
257
+84%
432
+68%
784
+81%
1 478
+89%
1 280
-13%
416
-68%
126
-70%
114
-10%
96
-16%
55
-43%
Pre-Tax Income
Interest Income Expense
0
(9)
(9)
(13)
(11)
3
(1)
5
(7)
11
3
27
36
32
14
8
0
9
47
26
15
9
39
(26)
13
(87)
(131)
(148)
(93)
(119)
(33)
(11)
(10)
(106)
(104)
(158)
(58)
(55)
38
90
177
182
499
126
3
(20)
Non-Reccuring Items
(31)
(13)
(165)
(165)
32
2
(118)
2
(18)
(4)
64
0
30
137
51
51
(6)
(11)
(19)
0
(74)
(27)
(503)
(520)
(101)
(103)
(541)
(562)
(158)
(90)
(108)
(119)
(180)
(140)
(124)
(552)
(233)
(234)
89
119
(252)
(285)
(499)
(308)
(35)
(54)
Total Other Income
14
25
(14)
(6)
2
(9)
(9)
(18)
12
11
22
9
(77)
(89)
(15)
(21)
(11)
4
(16)
(10)
(22)
(24)
(24)
(16)
(35)
(33)
(21)
(21)
(3)
0
(19)
0
(23)
0
(31)
0
(15)
(12)
(22)
16
(11)
7
(26)
68
(22)
(40)
Pre-Tax Income
32
N/A
83
+159%
(54)
N/A
144
N/A
672
+367%
696
+4%
1 074
+54%
561
-48%
612
+9%
975
+59%
1 221
+25%
1 359
+11%
1 280
-6%
272
-79%
(164)
N/A
388
N/A
709
+83%
748
+6%
522
-30%
225
-57%
72
-68%
(51)
N/A
(584)
-1 045%
(587)
-1%
(119)
+80%
(212)
-78%
(896)
-323%
(946)
-6%
(171)
+82%
197
N/A
438
+122%
503
+15%
362
-28%
213
-41%
82
-62%
(570)
N/A
(49)
+91%
131
N/A
889
+579%
1 703
+92%
1 194
-30%
320
-73%
100
-69%
0
N/A
42
N/A
(59)
N/A
Net Income
Tax Provision
(22)
(61)
(75)
(90)
(129)
(144)
(126)
(127)
(174)
(295)
(350)
(398)
(347)
(56)
7
(129)
(255)
(326)
(219)
(87)
(29)
24
77
50
(48)
(22)
(9)
(32)
(61)
(163)
(216)
(217)
(243)
(241)
(227)
(199)
(111)
(168)
(98)
(199)
(264)
(121)
(88)
(134)
(94)
(78)
Income from Continuing Operations
10
22
(129)
54
543
552
948
434
438
680
871
961
933
216
(157)
259
454
422
303
138
43
(27)
(507)
(537)
(167)
(234)
(905)
(978)
(232)
34
222
286
119
(28)
(145)
(769)
(160)
(37)
791
1 504
930
199
12
(134)
(52)
(137)
Income to Minority Interest
(6)
(12)
20
(34)
(132)
(133)
(141)
(129)
(141)
(215)
(232)
(229)
(161)
(19)
(4)
(86)
(126)
(134)
(108)
(57)
(34)
(17)
137
140
8
51
191
206
53
9
(19)
(70)
(67)
(50)
(39)
(2)
1
(16)
(67)
(143)
(34)
91
91
112
66
40
Net Income (Common)
6
N/A
12
+100%
(107)
N/A
21
N/A
411
+1 857%
419
+2%
807
+93%
305
-62%
296
-3%
465
+57%
639
+37%
732
+15%
772
+5%
197
-74%
(161)
N/A
173
N/A
328
+90%
287
-13%
195
-32%
81
-58%
9
-89%
(44)
N/A
(370)
-741%
(397)
-7%
(159)
+60%
(183)
-15%
(714)
-290%
(772)
-8%
(179)
+77%
43
N/A
203
+372%
216
+6%
53
-75%
(78)
N/A
(184)
-136%
(770)
-318%
(675)
+12%
(622)
+8%
298
N/A
922
+209%
740
-20%
161
-78%
109
-32%
(30)
N/A
14
N/A
(97)
N/A
EPS (Diluted)
0.25
N/A
0.49
+96%
-4.15
N/A
0.84
N/A
15.91
+1 794%
16.24
+2%
31.05
+91%
11.71
-62%
11.32
-3%
17.74
+57%
24.56
+38%
28.28
+15%
29.98
+6%
7.54
-75%
-6.17
N/A
6.57
N/A
12.39
+89%
10.82
-13%
7.38
-32%
3.08
-58%
0.34
-89%
-1.68
N/A
-14.09
-739%
-15.12
-7%
-6.04
+60%
-6.94
-15%
-27.11
-291%
-29.25
-8%
-6.79
+77%
1.5
N/A
7.03
+369%
7.44
+6%
1.83
-75%
-2.9
N/A
-6.94
-139%
-29.02
-318%
-25.46
+12%
-21.59
+15%
10.38
N/A
31.7
+205%
25.48
-20%
5.58
-78%
3.76
-33%
-1.05
N/A
0.48
N/A
-3.38
N/A