Escalade, Incorporated / Estimates

Fiscal Year	Revenue	Net income	Net margin	Free cash flow	FCF margin
2024	€216.95M -4.6%	€11.20M +32.1%	5.2% +0.014 pp	€32.85M -24.5%	15.1% -0.040 pp
2023	€227.35M -16.0%	€8.48M -45.4%	3.7% -0.020 pp	€43.49M +374.0%	19.1% +0.16 pp
2022	€270.64M +0.0%	€15.52M -26.3%	5.7% -0.020 pp	€9.17M +0.0%	3.4% -0.000016 pp
2021	€270.52M +14.6%	€21.05M -5.9%	7.8% -0.017 pp	€9.17M +31.5%	3.4% +0.0044 pp
2020	€236.05M +51.6%	€22.37M +257.3%	9.5% +0.055 pp	€6.98M -55.6%	3.0% -0.071 pp
2019	€155.73M +2.7%	€6.26M -64.5%	4.0% -0.076 pp	€15.72M +95.4%	10.1% +0.048 pp
2018	€151.63M -0.9%	€17.63M +45.4%	11.6% +0.037 pp	€8.04M -42.1%	5.3% -0.038 pp
2017	€152.97M +5.8%	€12.13M +22.3%	7.9% +0.011 pp	€13.89M +8.7%	9.1% +0.0024 pp
2016	€144.61M +7.8%	€9.91M -1.0%	6.9% -0.0061 pp	€12.79M -27.8%	8.8% -0.044 pp
2015	€134.17M +12.7%	€10.01M -1.8%	7.5% -0.011 pp	€17.71M -2.4%	13.2% -0.021 pp
2014	€119.02M -15.7%	€10.19M +20.5%	8.6% +0.026 pp	€18.15M +95.8%	15.2% +0.087 pp
2013	€141.19M +10.9%	€8.46M -298.9%	6.0% +0.093 pp	€9.27M +19.6%	6.6% +0.0048 pp
2012	€127.31M +9.9%	-€4.25M -211.0%	-3.3% -0.066 pp	€7.75M +81.2%	6.1% +0.024 pp
2011	€115.80M +11.3%	€3.83M -26.7%	3.3% -0.017 pp	€4.27M -53.4%	3.7% -0.051 pp
2010	€104.08M +4.0%	€5.23M +265.7%	5.0% +0.036 pp	€9.17M -47.4%	8.8% -0.086 pp
2009	€100.06M -22.0%	€1.43M -122.1%	1.4% +0.065 pp	€17.43M +166.9%	17.4% +0.12 pp
2008	€128.25M -19.9%	-€6.47M -181.0%	-5.0% -0.10 pp	€6.53M -54.7%	5.1% -0.039 pp
2007	€160.08M -3.1%	€7.98M +8.9%	5.0% +0.0055 pp	€14.40M -26.1%	9.0% -0.028 pp
2006	€165.16M +3.2%	€7.33M -28.9%	4.4% -0.020 pp	€19.48M -31.6%	11.8% -0.060 pp
2005	€160.11M -15.9%	€10.30M +52.6%	6.4% +0.029 pp	€28.49M +85.8%	17.8% +0.097 pp
2004	€190.38M -0.5%	€6.75M -47.3%	3.5% -0.032 pp	€15.33M -38.9%	8.1% -0.051 pp
2003	€191.26M +42.6%	€12.81M +33.3%	6.7% -0.0047 pp	€25.09M +318.0%	13.1% +0.086 pp
2002	€134.09M +4.4%	€9.61M -0.0%	7.2% -0.0032 pp	€6.00M -68.9%	4.5% -0.11 pp
2001	€128.40M +28.2%	€9.61M +37.5%	7.5% +0.0050 pp	€19.28M +79.6%	15.0% +0.043 pp
2000	€100.13M +34.7%	€6.99M +32.8%	7.0% -0.00098 pp	€10.74M -22.2%	10.7% -0.078 pp
1999	€74.36M -5.0%	€5.26M -1.6%	7.1% +0.0024 pp	€13.80M +64.9%	18.6% +0.079 pp
1998	€78.24M -0.9%	€5.35M -3.1%	6.8% -0.0016 pp	€8.37M -6.7%	10.7% -0.0067 pp
1997	€78.93M -1.8%	€5.52M +23.1%	7.0% +0.014 pp	€8.97M -39.5%	11.4% -0.071 pp
1996	€80.39M +2.2%	€4.49M +1,200.0%	5.6% +0.051 pp	€14.84M -13.1%	18.5% -0.033 pp
1995	€78.67M -11.1%	€345.04K -116.7%	0.4% +0.028 pp	€17.08M -1,514.3%	21.7% +0.23 pp
1994	€88.50M +8.3%	-€2.07M -138.7%	-2.3% -0.089 pp	-€1.21M -114.1%	-1.4% -0.12 pp
1993	€81.69M +3.7%	€5.35M +244.4%	6.5% +0.046 pp	€8.54M +130.2%	10.5% +0.057 pp
1992	€78.75M +3.0%	€1.55M -550.0%	2.0% +0.024 pp	€3.71M -28.3%	4.7% -0.021 pp
1991	€76.43M	-€345.04K	-0.5%	€5.18M	6.8%