PIERER Mobility AG / Estimates

Fiscal Year	Revenue	Net income	Net margin	Free cash flow	FCF margin
2024	€1.88B -29.4%	-€990.27M -1,335.0%	-52.7% -0.56 pp	-€172.66M -185.4%	-9.2% -0.17 pp
2023	€2.66B +9.2%	€80.18M -52.8%	3.0% -0.040 pp	€202.10M -61.6%	7.6% -0.14 pp
2022	€2.44B +19.4%	€169.92M +105.9%	7.0% +0.029 pp	€526.85M -4.1%	21.6% -0.053 pp
2021	€2.04B +33.4%	€82.54M +136.4%	4.0% +0.018 pp	€549.29M +19.2%	26.9% -0.032 pp
2020	€1.53B +0.7%	€34.91M -35.9%	2.3% -0.013 pp	€460.68M +13.1%	30.1% +0.033 pp
2019	€1.52B +4.0%	€54.50M -19.2%	3.6% -0.010 pp	€407.18M +67.0%	26.8% +0.10 pp
2018	€1.46B -4.6%	€67.47M +51.0%	4.6% +0.017 pp	€243.75M -27.1%	16.7% -0.051 pp
2017	€1.53B +14.2%	€44.69M -14.2%	2.9% -0.0096 pp	€334.27M +0.0%	21.8% -0.031 pp
2016	€1.34B +9.8%	€52.08M +73.5%	3.9% +0.014 pp	€334.19M +50.1%	24.9% +0.067 pp
2015	€1.22B +12.6%	€30.01M +14.5%	2.5% +0.00040 pp	€222.59M +27.5%	18.2% +0.021 pp
2014	€1.09B +1,129.1%	€26.21M +880.0%	2.4% -0.0061 pp	€174.56M +2,821.6%	16.1% +0.093 pp
2013	€88.38M +16.3%	€2.67M -226.0%	3.0% +0.058 pp	€5.97M +88.2%	6.8% +0.026 pp
2012	€76.01M +6.9%	-€2.12M +55.0%	-2.8% -0.0087 pp	€3.18M -51.5%	4.2% -0.050 pp
2011	€71.09M +2.2%	-€1.37M -273.0%	-1.9% -0.031 pp	€6.55M -379.6%	9.2% +0.13 pp
2010	€69.59M +12.8%	€791.27K -116.4%	1.1% +0.090 pp	-€2.34M -168.8%	-3.4% -0.089 pp
2009	€61.69M -41.9%	-€4.83M +130.1%	-7.8% -0.059 pp	€3.41M -61.0%	5.5% -0.027 pp
2008	€106.21M +8.0%	-€2.10M -89.5%	-2.0% +0.18 pp	€8.73M +2,835.4%	8.2% +0.079 pp
2007	€98.33M +11.1%	-€19.91M -577.3%	-20.3% -0.25 pp	€297.52K -97.0%	0.3% -0.11 pp
2006	€88.53M +15.5%	€4.17M +37.8%	4.7% +0.0076 pp	€9.97M +148.6%	11.3% +0.060 pp
2005	€76.62M +18.9%	€3.03M +70.5%	4.0% +0.012 pp	€4.01M +33.7%	5.2% +0.0058 pp
2004	€64.42M +7.2%	€1.78M -191.0%	2.8% +0.060 pp	€3.00M -12.7%	4.7% -0.011 pp
2003	€60.10M +1.9%	-€1.95M +326.8%	-3.2% -0.025 pp	€3.43M +51.5%	5.7% +0.019 pp
2002	€58.97M	-€457.36K	-0.8%	€2.27M	3.8%