Raisio plc / Estimates

Fiscal Year	Revenue	Net income	Net margin	Free cash flow	FCF margin
2024	€226.80M +3.3%	€16.90M -1.7%	7.5% -0.0038 pp	€46.40M +3.6%	20.5% +0.00049 pp
2023	€219.50M -0.6%	€17.20M +37.6%	7.8% +0.022 pp	€44.80M +180.0%	20.4% +0.13 pp
2022	€220.80M -10.4%	€12.50M -40.2%	5.7% -0.028 pp	€16.00M -64.6%	7.2% -0.11 pp
2021	€246.30M +5.4%	€20.90M -10.7%	8.5% -0.015 pp	€45.20M -17.4%	18.4% -0.051 pp
2020	€233.60M -1.1%	€23.40M -8.2%	10.0% -0.0077 pp	€54.70M +33.4%	23.4% +0.061 pp
2019	€236.30M +3.5%	€25.50M -8.3%	10.8% -0.014 pp	€41.00M +147.0%	17.4% +0.10 pp
2018	€228.30M -25.6%	€27.80M -260.7%	12.2% +0.18 pp	€16.60M -70.6%	7.3% -0.11 pp
2017	€306.90M -29.7%	-€17.30M -191.1%	-5.6% -0.10 pp	€56.40M -13.1%	18.4% +0.035 pp
2016	€436.40M -16.3%	€19.00M -45.7%	4.4% -0.024 pp	€64.90M -14.5%	14.9% +0.0031 pp
2015	€521.30M +5.5%	€35.00M +525.0%	6.7% +0.056 pp	€75.90M -42.9%	14.6% -0.12 pp
2014	€493.90M -11.4%	€5.60M -78.6%	1.1% -0.036 pp	€133.00M +53.2%	26.9% +0.11 pp
2013	€557.60M -4.5%	€26.20M +118.3%	4.7% +0.026 pp	€86.80M +180.9%	15.6% +0.10 pp
2012	€584.10M +5.7%	€12.00M -52.9%	2.1% -0.026 pp	€30.90M -47.0%	5.3% -0.053 pp
2011	€552.60M +24.7%	€25.50M +109.0%	4.6% +0.019 pp	€58.30M +71.5%	10.6% +0.029 pp
2010	€443.00M +17.9%	€12.20M -77.0%	2.8% -0.11 pp	€34.00M -44.7%	7.7% -0.087 pp
2009	€375.90M -25.4%	€53.10M +139.2%	14.1% +0.097 pp	€61.50M +16.7%	16.4% +0.059 pp
2008	€504.00M +19.5%	€22.20M +1,918.2%	4.4% +0.041 pp	€52.70M +14.1%	10.5% -0.0049 pp
2007	€421.90M -3.3%	€1.10M -97.3%	0.3% -0.092 pp	€46.20M +206.0%	11.0% +0.075 pp
2006	€436.30M +0.4%	€41.10M -861.1%	9.4% +0.11 pp	€15.10M +169.6%	3.5% +0.022 pp
2005	€434.60M -30.7%	-€5.40M -102.8%	-1.2% -0.32 pp	€5.60M -92.3%	1.3% -0.10 pp
2004	€626.92M -27.1%	€195.81M -834.5%	31.2% +0.34 pp	€72.86M -43.2%	11.6% -0.033 pp
2003	€860.52M +2.1%	-€26.66M -590.4%	-3.1% -0.037 pp	€128.19M +37.7%	14.9% +0.039 pp
2002	€843.09M	€5.44M	0.6%	€93.13M	11.0%