Espey Mfg. & Electronics Corp. / Estimates

Fiscal Year	Revenue	Net income	Net margin	Free cash flow	FCF margin
2025	€37.93M +13.5%	€7.03M +40.0%	18.5% +0.035 pp	€21.88M +60.9%	57.7% +0.17 pp
2024	€33.43M +8.8%	€5.02M +58.1%	15.0% +0.047 pp	€13.60M +257.2%	40.7% +0.28 pp
2023	€30.72M +10.9%	€3.17M +190.7%	10.3% +0.064 pp	€3.81M +74.8%	12.4% +0.045 pp
2022	€27.71M +15.8%	€1.09M -796.9%	3.9% +0.046 pp	€2.18M +295.2%	7.9% +0.056 pp
2021	€23.94M -12.0%	-€156.68K -115.6%	-0.7% -0.043 pp	€551.09K -89.7%	2.3% -0.17 pp
2020	€27.21M -13.6%	€1.00M -50.3%	3.7% -0.027 pp	€5.34M -306.4%	19.6% +0.28 pp
2019	€31.48M +12.2%	€2.02M -23.8%	6.4% -0.030 pp	-€2.59M -237.2%	-8.2% -0.15 pp
2018	€28.06M +44.4%	€2.65M +170.8%	9.5% +0.044 pp	€1.88M -67.8%	6.7% -0.23 pp
2017	€19.44M -18.0%	€980.18K -64.2%	5.0% -0.065 pp	€5.85M +12.1%	30.1% +0.081 pp
2016	€23.71M +2.4%	€2.74M -0.2%	11.6% -0.0030 pp	€5.22M +544.5%	22.0% +0.19 pp
2015	€23.16M -1.1%	€2.75M +172.6%	11.9% +0.076 pp	€809.33K -84.6%	3.5% -0.19 pp
2014	€23.42M -20.9%	€1.01M -79.0%	4.3% -0.12 pp	€5.26M +69.0%	22.5% +0.12 pp
2013	€29.60M +7.1%	€4.80M +26.7%	16.2% +0.025 pp	€3.11M -52.9%	10.5% -0.13 pp
2012	€27.65M +8.6%	€3.79M +13.8%	13.7% +0.0063 pp	€6.61M +38.6%	23.9% +0.052 pp
2011	€25.46M +2.1%	€3.33M +8.2%	13.1% +0.0074 pp	€4.76M -24.8%	18.7% -0.067 pp
2010	€24.94M +6.1%	€3.08M +30.4%	12.3% +0.023 pp	€6.34M +1,002.7%	25.4% +0.23 pp
2009	€23.51M +6.0%	€2.36M -20.1%	10.0% -0.033 pp	€574.55K -85.7%	2.4% -0.16 pp
2008	€22.18M -7.1%	€2.95M +34.5%	13.3% +0.041 pp	€4.03M -29.7%	18.2% -0.059 pp
2007	€23.87M +32.6%	€2.20M +63.3%	9.2% +0.017 pp	€5.73M +4,074.1%	24.0% +0.23 pp
2006	€18.00M +10.7%	€1.34M +59.2%	7.5% +0.023 pp	€137.30K -86.0%	0.8% -0.053 pp
2005	€16.25M -16.3%	€844.84K +1.9%	5.2% +0.0093 pp	€979.90K -73.5%	6.0% -0.13 pp
2004	€19.42M +13.8%	€829.23K -0.4%	4.3% -0.0061 pp	€3.70M +80.6%	19.1% +0.070 pp
2003	€17.07M +7.4%	€832.57K +76.8%	4.9% +0.019 pp	€2.05M -41.4%	12.0% -0.10 pp
2002	€15.88M +6.7%	€471.01K -47.2%	3.0% -0.030 pp	€3.50M +12.2%	22.0% +0.011 pp
2001	€14.89M +17.2%	€891.58K +31.9%	6.0% +0.0067 pp	€3.12M -378.9%	20.9% +0.30 pp
2000	€12.70M +8.2%	€675.71K +11.8%	5.3% +0.0017 pp	-€1.12M -46.1%	-8.8% +0.089 pp
1999	€11.74M +25.9%	€604.13K -200.0%	5.1% +0.12 pp	-€2.07M +60.0%	-17.6% -0.038 pp
1998	€9.32M -28.9%	-€604.13K -216.7%	-6.5% -0.10 pp	-€1.29M -132.6%	-13.9% -0.44 pp
1997	€13.12M -9.5%	€517.82K +20.0%	3.9% +0.0097 pp	€3.97M +318.2%	30.3% +0.24 pp
1996	€14.50M +15.1%	€431.52K +0.0%	3.0% -0.0045 pp	€949.34K -8.3%	6.5% -0.017 pp
1995	€12.60M -0.7%	€431.52K -61.5%	3.4% -0.054 pp	€1.04M -33.3%	8.2% -0.040 pp
1994	€12.69M -3.3%	€1.12M -18.8%	8.8% -0.017 pp	€1.55M -10.0%	12.2% -0.0091 pp
1993	€13.12M -5.0%	€1.38M -15.8%	10.5% -0.013 pp	€1.73M +11.1%	13.2% +0.019 pp
1992	€13.81M	€1.64M	11.9%	€1.55M	11.3%