AI Terminal

MODULE: AI_ANALYST
Interactive Q&A, Risk Assessment, Summarization
MODULE: DATA_EXTRACT
Excel Export, XBRL Parsing, Table Digitization
MODULE: PEER_COMP
Sector Benchmarking, Sentiment Analysis
SYSTEM ACCESS LOCKED
Authenticate / Register Log In

Gefran

Quarterly Report May 13, 2025

4059_rns_2025-05-13_a161aaa7-a888-48aa-b6c8-12a4e4d6002c.pdf

Quarterly Report

Open in Viewer

Opens in native device viewer

GEFRAN GROUP

Interim report as at 31 March 2025

Gefran Group 1

Corporate Bodies 4
Key consolidated income statement and statement of financial position figures 5
Group Structure 6
Gefran Group Activities 7
Information on shareholders and stock performance 7
Alternative performance indicators 10
Disclosure simplification 11
Group performance in the first quarter of 2025 11
Reclassified consolidated statement of financial position as at 31 March 2025 15
Consolidated cash flow statement as at 31 March 2025 17
Investments 19
Human resources 20
Significant events in the first quarter of 2025 21
Significant events following the close of the first quarter of 2025 22
Outlook 23
Own shares 23
Dealings with related parties 24
Business areas 26
1.
Sensors 26
2.
Automation components 28
Consolidated financial statements 30
Specific explanatory notes to the accounts 35
Annexes 49
Declaration of the executive in charge of financial reporting 54

Corporate Bodies

Board of Directors

Vice Chairman Andrea Franceschetti Chief Executive Officer Marcello Perini Director Enrico Zampedri (*) Director Cristina Mollis (*) Director Giorgio Metta (*) Director Luigi Franceschetti

Chairwoman Maria Chiara Franceschetti Vice Chairwoman Giovanna Franceschetti Director Alessandra Maraffini (*)

(*) Independent directors pursuant to the Consolidated Law on Finance (TUF) and the Corporate Governance Code

Board of Statutory Auditors

Chairman Giorgio Alberti Standing auditor Roberta dell'Apa Standing auditor Luisa Anselmi

Deputy auditor Simona Bonomelli Deputy auditor Simonetta Ciocchi

Control and Risks Committee

  • Alessandra Maraffini
  • Luigi Franceschetti
  • Enrico Zampedri

Appointments and Remuneration Committee

  • Cristina Mollis
  • Giorgio Metta
  • Enrico Zampedri

Sustainability Committee

  • Giovanna Franceschetti
  • Marcello Perini
  • Cristina Mollis

External auditor

Deloitte & Touche S.p.A.

With the approval of the annual financial statements ending 31 December 2024, the External Auditor PricewaterhouseCoopers S.p.A., appointed for the period 2016-2024, ceased to hold office. On 23 April 2024, the ordinary Shareholders' Meeting of Gefran S.p.A. engaged the External Auditor Deloitte & Touche S.p.A. to audit the annual financial statements of Gefran S.p.A., as well as the consolidated financial statements (including the Sustainability Report) and the consolidated halfyearly report of the Gefran Group for a period of nine years (2025-2033), i.e. until the approval of the financial statements for 2033, in accordance with Italian Legislative Decree no. 39/2010.

Key consolidated income statement and statement of financial position figures

Group income statement highlights

(Euro /000) 31 March 2025 31 March 2024
Revenues 36,442 100.0% 34,156 100.0%
Profit 7,836 21.5% 7,128 20.9%
EBIT 5,867 16.1% 5,107 15.0%
Profit (loss) before tax 5,623 15.4% 5,164 15.1%
Group net profit (loss) 4,085 11.2% 3,808 11.1%

Group statement of financial position highlights

(Euro /000) 31 March 2025 31 December 2024
Invested capital from operations 73,170 65,183
Net working capital 24,980 20,216
Shareholders' equity 102,671 99,338
Net debt relating to operations 29,501 34,155
(Euro /000) 31 March 2025 31 March 2024
Operating cash flow from operations 1,472 2,963
Investments in operations 1,220 1,390

Group Structure

Gefran Group Activities

The Gefran Group's business is centred around two main business areas: industrial sensors and automation components.

Design, production and commercialization activities are carried out through various sales channels, offering a complete range of "tailor-made" and "turnkey" products and solutions in multiple automation sectors. About 69% of revenues are generated abroad.

Sensors

The sensors business offers a complete range of products for measuring four physical parameters of position, pressure, force and temperature - which are used in many industrial sectors.

Gefran stands out for its technological leadership, creating in-house the primary elements, offering a complete range that is unique in the world and occupying leading positions worldwide for some product families. The sensors business generates about 77% of its revenues abroad.

Automation components

The automation components business develops around three main product lines that are widely used in the control of industrial processes: instrumentation, power control and automation platforms (operator panels, PLC, I/O modules). In addition to the supply of products, Gefran offers its customers the possibility of designing the entire automation solution, providing "tailor-made" and "turnkey" solutions, thanks to a strategic partnership both during the design and production stages.

Gefran stands out for its expertise in hardware and software acquired in over thirty years of experience. Gefran is one of the main Italian manufacturers in these product lines and generates around 46% of its business revenues through exports.

Information on shareholders and stock performance

On 31 March 2025, the subscribed and paid-up share capital was 14,400,000.00 Euro, divided into 14,400,000 ordinary shares, with a nominal value of 1.00 Euro per share. No further financial instruments have been issued.

STRUCTURE OF SHARE CAPITAL
Type of
No. of
% of share
Rights and
Listed
shares
shares
capital
obligations
Ordinary
shares
14,400,000 100 Euronext STAR
MILAN
ordinary

Gefran S.p.A. Shareholder Structure

Parent company Gefran S.p.A. has been listed on the Milan Stock Exchange since 9 June 1998, and in 2001 joined the "STAR" (Segmento Titoli con Alti Requisiti) segment of the Automated Stock Market for small to mid-sized companies that meet specific transparency, liquidity and corporate governance requirements. On 31 January 2005 this segment was renamed ALL STARS, taking on the name FTSE Italia STAR following the 1 June 2009 merger of Borsa Italiana with the London Stock Exchange before being given its current name, Euronext STAR Milan.

The performance of the stock and volumes traded in the last 12 months are summarised below:

Alternative performance indicators

In addition to the standard financial schedules and indicators required under IFRS, this document includes some reclassified schedules and alternative performance indicators. These are intended to enable a better assessment of the Group's economic and financial management. However, these tables and indicators must not be considered as a substitute for those required under IFRS.

Specifically, the alternative indicators used in the notes to the income statement are:

  • Added value: the direct margin resulting from revenues, including only direct materials, gross of other production costs, such as personnel costs, services and other miscellaneous costs;
  • EBITDA: this is EBIT before depreciation/amortisation and impairment. The purpose of this indicator is to present the Group's operating profitability before the main non-monetary items;
  • EBIT: operating result before financial management and taxes. The purpose of this indicator is to present the Group's operating profitability.

Alternative indicators used in the notes to the reclassified statement of financial position are:

  • Net non-current assets: the algebraic sum of the following items in the statement of financial position:
    • o Goodwill
    • o Intangible assets
    • o Property, plant, machinery and tools
    • o Shareholdings valued at equity
    • o Equity investments in other companies
    • o Receivables and other non-current assets
    • o Deferred tax assets
  • Working capital: the algebraic sum of the following items in the statement of financial position:
    • o Inventories
    • o Trade receivables
    • o Trade payables
    • o Other assets
    • o Tax receivables
    • o Current provisions
    • o Tax payables
    • o Other liabilities
  • Net invested capital: the algebraic sum of net fixed assets, working capital and provisions
  • Net financial position: the algebraic sum of the following items:
    • o Medium to long-term financial payables
    • o Short-term financial payables
    • o Financial liabilities for derivatives
    • o Financial assets for derivatives
    • o Non-current financial assets
    • o Cash and cash equivalents and short-term financial receivables

Disclosure simplification

On 1 October 2012, the Board of Directors of Gefran S.p.A. resolved to make use of disclosure simplification provided for in Article 70, paragraph 8, and Article 71, paragraph 1-bis, of Consob Regulation no. 11971/1999 as amended.

Group performance in the first quarter of 2025

The income statement for the first quarter of 2025 is shown below, in comparison with the income statement for the same period in the fiscal year 2024.

1Q 2025 1Q 2024 Change 2025-2024
(Euro /000) Total Total Value %
a Revenues 36,442 34,156 2,286 6.7%
b Increases for internal work 397 474 (77) -16.2%
c Consumption of materials and products 10,152 10,081 71 0.7%
d Added Value (a+b-c) 26,687 24,549 2,138 8.7%
e Other operating costs 6,155 5,538 617 11.1%
f Personnel costs 12,696 11,883 813 6.8%
g EBITDA (d-e-f) 7,836 7,128 708 9.9%
h Depreciation, amortisation and impairment 1,969 2,021 (52) -2.6%
i EBIT (g-h) 5,867 5,107 760 14.9%
l Gains (losses) from financial assets/liabilities (248) 55 (303) 550.9%
m Gains (losses) from shareholdings valued at equity 4 2 2 100.0%
n Profit (loss) before tax (i±l±m) 5,623 5,164 459 8.9%
o Taxes (1,538) (1,356) (182) -13.4%
p Group net profit (loss) (n±o) 4,085 3,808 277 7.3%

Revenues in the first quarter of 2025 amounted to 36,442 thousand Euro, as compared to 34,156 thousand Euro in the same period of the previous year, up by 2,286 thousand Euro (equal to 6.7%). It should be noted that the exchange rate effect is negligible and thus does not have a significant impact on the change.

Analysing the order intake for the first quarter of 2025, compared to the figure for the same period in 2024, there was an increase (overall 3.8%), driven by an increase in orders collected for the sensors business (+6,8%). For the automation components business, order intake was slightly lower than the first quarter of the previous year (-1.2%).

The backlog at the end of the first quarter reflects an increase compared to the figure at 31 December 2024 (+5.1%) though a decrease when compared to the same figure at 31 March 2024 (-7.4%).

The table below presents a breakdown of revenues in the first quarter by geographical region:

(Euro /000) 1Q 2025 1Q 2024 Change 2025-2024
Value % Value % Value %
Italy 11,427 31.4% 11,081 32.4% 346 3.1%
European
Union
10,020 27.5% 8,972 26.3% 1,048 11.7%
Europe non-EU 1,001 2.7% 991 2.9% 10 1.0%
North America 3,381 9.3% 3,023 8.9% 358 11.8%
South America 1,640 4.5% 1,617 4.7% 23 1.4%
Asia 8,794 24.1% 8,331 24.4% 463 5.6%
Rest of the
world
179 0.5% 141 0.4% 38 27.0%
Total 36,442 100% 34,156 100% 2,286 6.7%

The breakdown of revenues for the quarter by geographical region shows good performance in all areas in which the Group operates, with double-digit percentage increases compared to the figure for the first quarter of 2024 in Europe (overall +10.6%). Revenues increased also in America (overall +8.2%), Asia (+5.6%) and the national market (+3.1%).

The breakdown of revenues for the first quarter by business area is presented below in comparison with the same period in the previous year:

(Euro /000) 1Q 2025 1Q 2024 Change 2025-2024
Value % Value % Value %
Sensors 23,757 65.2% 21,386 62.6% 2,371 11.1%
Automation
components
14,764 40.5% 14,595 42.7% 169 1.2%
Eliminations (2,079) -5.7% (1,825) -5.3% (254) 13.9%
Total 36,442 100% 34,156 100% 2,286 6.7%

Compared to the previous first quarter, revenues from the sensors segment increased overall by 11.1% in all the geographical regions reached by this business. As regards the automation components segment, growth was more limited (1.2%), essentially confirming the trend of the previous year. For further details, see the Business areas section.

Increases for internal work in the first quarter of 2025 amounted to 397 thousand Euro, down by 77 thousand Euro compared with the figure for the same period in the previous year. This item mainly represents the new product development costs incurred in the period that have been capitalised.

Added value in the quarter amounted to 26,687 thousand Euro (24,549 thousand Euro in the same quarter in 2024), corresponding to 73.2% of revenues and higher than the figure for 31 March 2024 (+1.4%). The growth in added value totals 2,138 thousand Euro, is mainly due to higher revenues and higher margins and is related to the different product and geography mix compared to the same period in the previous year.

Other operating costs in the first quarter of 2025 amounted to 6,155 thousand Euro, an increase of 617 thousand Euro over the figure for the first quarter of 2024, absorbing 16.9% of revenues (16.2% in the same quarter in the previous year). The change is the result of higher costs for professional and consulting services (especially administrative and management consultancy), as well as for advertising and trade fairs, travel, and personnel training and search costs.

Personnel costs in the quarter, equal to 12,696 thousand Euro, were 813 thousand Euro higher than in the comparative period of the previous year, when they totalled 11,883 thousand Euro. The percentage of revenues was 34.8% (34.8% also in Q1 2024). The increase in these costs (in absolute terms), compared to Q1 2024, is the result of workforce increase: the average number of employees in the first quarter of 2025 was 710 compared to 670 in the same period of the previous year. For further details, see the Human resources section.

EBITDA in the first quarter of 2025 was positive by 7,836 thousand Euro (7,128 thousand Euro in the same quarter of 2024), corresponding to 21.5% of revenues (20.9% of revenues in the same quarter of 2024), which was 708 thousand Euro higher than in the same quarter of the previous year. The higher added value generated by higher sales compared to Q1 2024 was partially offset by higher operating costs.

The item depreciation, amortisation and impairment totalled 1,969 thousand Euro in the quarter, as compared with 2,021 thousand Euro in the same period in the previous year, a decrease of 52 thousand Euro.

EBIT in the first quarter of 2025 was positive at 5,867 thousand Euro (16.1% of revenues), compared with 5,107 thousand Euro in the same period of 2024 (15.0% of revenues), an increase of 760 thousand Euro. The change is essentially the result of the same dynamics illustrated for EBITDA.

Losses from financial assets/liabilities in the first quarter of 2025 totalled 248 thousand Euro (in the first quarter of 2024, income totalling 55 thousand Euro was posted), and included:

  • financial income of 273 thousand Euro, including 269 Euro deriving from liquidity management (overall comprising 335 thousand Euro in the first quarter of 2024);
  • financial charges linked with the Group's indebtedness, totalling 191 thousand Euro, down over the first quarter of 2024 (totalling 321 thousand Euro);
  • exchange losses from foreign currency transactions of 308 thousand Euro (the figure for the first quarter of the previous year was positive at 32 thousand Euro).

Gains from shareholdings valued at equity reflect the results reported by Axel S.r.l. and amount to 4 thousand Euro. Gains in the first quarter of 2024 totalled 2 thousand Euro.

Taxes had a total negative balance of 1,538 thousand Euro in the quarter (as compared to a total negative balance of 1,356 thousand Euro in the first quarter of 2024). They consist of:

  • negative current taxes of 1,595 thousand Euro (negative for the amount of 1.489 thousand Euro in the first quarter of 2024);
  • deferred tax assets and liabilities, on the whole positive by 57 thousand Euro (positive by 133 thousand Euro in the first quarter of the previous year).

The Group net profit in the first quarter of 2025 was positive at 4,085 thousand Euro, compared with a net profit of 3,808 thousand Euro as at 31 March 2024. The change, positive by 277 thousand Euro, pertains to the EBIT increase, partially offset by financial and tax operations.

Reclassified consolidated statement of financial position as at 31 March 2025

The Gefran Group's reclassified consolidated statement of financial position as at 31 March 2025 may be broken down as follows:

31 March 2025 31 December 2024
(Euro /000) Value % Value %
Intangible assets 13,266 18.1 13,330 20.5
Tangible assets 40,557 55.4 41,368 63.5
Other non-current assets 9,090 12.4 5,058 7.8
Net non-current assets 62,913 86.0 59,756 91.7
Inventories 16,307 22.3 15,747 24.2
Trade receivables 28,029 38.3 23,264 35.7
Trade payables (19,356) (26.5) (18,795) (28.8)
Other assets/liabilities (10,365) (14.2) (10,460) (16.0)
Working capital 14,615 20.0 9,756 15.0
Provisions for risks and future liabilities (1,258) (1.7) (1,265) (1.9)
Deferred tax provisions (899) (1.2) (933) (1.4)
Employee benefits (2,201) (3.0) (2,131) (3.3)
Net invested capital 73,170 100.0 65,183 100.0
Shareholders' equity 102,671 140.3 99,338 152.4
Non-current financial payables 15,039 20.6 16,269 25.0
Current financial payables 5,176 7.1 5,173 7.9
Financial payables for IFRS 16 leases (current and non-current) 3,824 5.2 3,859 5.9
Financial liabilities for derivatives (current and non-current) 264 0.4 311 0.5
Financial assets for derivatives (current and non-current) (24) (0.0) (34) (0.1)
Other non-current financial investments (104) (0.1) (104) (0.2)
Cash and cash equivalents and current financial receivables (53,676) (73.4) (59,629) (91.5)
Net debt relating to operations (29,501) (40.3) (34,155) (52.4)
Total sources of financing 73,170 100.0 65,183 100.0

Net non-current assets as at 31 March 2025 totalled 62,913 thousand Euro, as compared with 59,756 thousand Euro as at 31 December 2024. The main changes are indicated below:

  • intangible assets, equal to 13,266 thousand Euro, decreased overall by 64 thousand Euro. This change includes the capitalisation of development costs (376 thousand Euro) and new investments (105 thousand Euro), as well as decreases due to amortisation in the period (426 thousand Euro). The change in exchange rates had a negative impact on the item amounting to 116 thousand Euro overall;
  • tangible assets, equal to 40,557 thousand Euro, decreased compared to 31 December 2024 by 811 thousand Euro. Investments during the first three months of 2025 (739 thousand Euro) were offset by depreciation in the period (1,212 thousand Euro). This item also includes the value of the right-of-use assets recognised in accordance with IFRS 16. The total increased, compared to the closing figure of the previous year, following the renewals or signing of new contracts (333 thousand Euro), offset by depreciation (331 thousand Euro) and decreases

due to advance termination of contracts (15 thousand Euro). Lastly, the net effect of exchange-rate changes was negative at 327 thousand Euro overall;

  • other non-current assets at 31 March 2025 amounted to 9,090 thousand Euro (5,058 thousand Euro at 31 December 2024), up by 4,032 thousand Euro.

Working capital as at 31 March 2025 totalled 14,615 thousand Euro, compared to 9,756 thousand Euro as at 31 December 2024, reflecting a total net increase of 4,859 thousand Euro overall. The main changes are illustrated below:

  • inventories changed from 15,747 thousand Euro on 31 December 2024 to 16,307 thousand Euro on 31 March 2025, a net increase of 560 thousand Euro. There was a net decrease in raw materials stocks (479 thousand Euro), against an increase in semi-finished products and finished products (540 thousand Euro and 499 thousand Euro, respectively), to meet requests for delivery to customers scheduled for the following quarter; the change includes the exchange rate effect, which was negative overall by 117 thousand Euro;
  • trade receivables amounted to 28.029 thousand Euro, an increase of 4.765 thousand Euro compared to 31 December 2024, reflecting the growth in revenues; the Group analyses receivables in a timely manner, considering various factors (geographical region, business area, solvency of individual customers). These checks have not identified any positions that might jeopardise their collectability;
  • trade payables totalled 19,356 thousand Euro, up by 561 thousand Euro compared to 31 December 2024;
  • other net assets and liabilities as at 31 March 2025 were negative by a total of 10,365 thousand Euro (negative by 10,460 thousand Euro as at 31 December 2024). They include, among other items, payables to employees and social security institutions, as well as direct and indirect tax receivables and payables.

The provisions for risks and future liabilities totalled 1,258 thousand Euro and were essentially aligned with the figure for 31 December 2024, when they amounted to 1,265 thousand Euro. This item includes provisions for legal disputes (specifically, a lawsuit is currently pending against a former employee of the subsidiary Gefran Brasil), miscellaneous risks and the provision for product warranties.

Employee benefits amounted to 2.201 thousand Euro, compared with 2.131 thousand Euro on 31 December 2024. This item includes the post-employment benefit reserve (2,131 thousand Euro), in addition to residual payables to employees who have signed agreements that protect the Company from competing activities (so-called Non-competition agreements, 70 thousand Euro).

Shareholders' equity as at 31 March 2025 amounted to 102,671 thousand Euro, up 3,333 thousand Euro over the end of the 2024 fiscal year. The increase is mainly related to the positive result for the period, equal to 4,085 thousand Euro, reduced only in part by the change in the translation reserve, negative by 769 thousand Euro.

The net financial position at 31 March 2025 was positive and amounted to 29.501 thousand Euro, compared with the figure recorded at the end of the previous year, which was positive by 34.155 thousand Euro.

The total comprises net short-term cash and cash equivalents of 47,268 thousand Euro and net medium/long-term debt of 17,767 thousand Euro.

This item also includes the effect of applying IFRS 16, leading to the recording of financial payables in the amount of 3,824 thousand Euro as at 31 March 2025, of which 1,232 thousand Euro reclassified as current and 2,592 thousand Euro as non-current (overall 3,859 thousand Euro as at 31 December 2024, of which 1,195 thousand Euro reclassified as current and 2,664 thousand Euro as medium/long-term).

No new loans were arranged during the first three months of 2025.

The change in net financial position, down by 4,654 thousand Euro compared to 31 December 2024, mainly reflects the positive cash flow generated by ordinary operations (1,472 thousand Euro), as fully absorbed by the disbursements for technical investments made during the first three months of the year (1,220 thousand Euro), and for the acquisition, described in Significant events in the first quarter of 2025, of the shareholding in 40Factory S.r.l. (4 thousand Euro), as well as by the payment of taxes and rentals (overall 1,197 thousand Euro).

(Euro /000) 31 March 2025 31 December 2024 Change
Cash and cash equivalents and current financial receivables 53,676 59,629 (5,953)
Current financial payables (5,176) (5,173) (3)
Current financial payables for IFRS 16 leases (1,232) (1,195) (37)
(Debt)/short-term cash and cash equivalents 47,268 53,261 (5,993)
Non-current financial payables (15,039) (16,269) 1,230
Non-current financial payables for IFRS 16 leases (2,592) (2,664) 72
Non-current financial liabilities for derivatives (264) (311) 47
Non-current financial assets for derivatives 24 34 (10)
Other non-current financial investments 104 104 -
(Debt)/medium-/long-term cash and cash equivalents (17,767) (19,106) 1,339
Net financial position 29,501 34,155 (4,654)

This item is analysed in detail below:

It should be noted that the "Net financial position" table includes "Other non-current financial investments" (totalling 104 thousand Euro) which comprise, among other things, the item "Financial pre-paid expenses" in the amount of 4 thousand Euro (4 thousand Euro at 31 December 2024). Net of this item and for the purposes of Regulation (EU) 2017/1129, the positive net financial position as at 31 March 2025 was positive at 29,497 thousand Euro, while at 31 December 2024 it was positive at 34,151 thousand Euro.

Consolidated cash flow statement as at 31 March 2025

The Gefran Group's consolidated cash flow statement as at 31 March 2025 showed a negative net change in cash at hand of 5,953 thousand Euro (it was negative and amounted to 1.268 thousand Euro as at 31 March 2024). The change was as follows:

(Euro /000) 31 March 2025 31 March 2024
A) Cash and cash equivalents at the start of the period 59,629 57,159
B) Cash flow generated by (used in) operations in the period 1,472 2,963
C) Cash flow generated by (used in) investment activities (5,211) (1,387)
D) Free Cash Flow (B+C) (3,739) 1,576
E) Cash flow generated by (used in) financing activities (2,311) (2,763)
F) Cash flow from continuing operations (D+E) (6,050) (1,187)
G) Exchange rate translation differences on cash at hand 97 (81)
H) Net change in cash at hand (F+G) (5,953) (1,268)
I) Cash and cash equivalents at the end of the period (A+H) 53,676 55,891

The cash flow generated by operations in the period was positive overall at 1,472 thousand Euro; specifically, operations during the period to the end of the first quarter of 2025, netted of the effect of provisions, depreciation/amortisation, and financial entries, generated cash of 8,349 thousand Euro (7,789 thousand Euro in the first quarter of 2024), while the net change in other assets and liabilities in the same period absorbed 1,413 thousand Euro (absorption of 559 thousand Euro in the period to the end of the first quarter of 2024) and the management of working capital generated 5,376 thousand Euro (3,934 thousand Euro in the same period of the previous year). The changes in provisions (risks and future liabilities, deferred taxes) absorbed 88 thousand Euro (343 thousand Euro in the first three months of 2024).

With regard to investment activities, in the first quarter of 2025 disbursements of 1,220 thousand Euro were recorded for the technical investments made (1,390 thousand Euro in the first three months of 2024). It should also be noted that, as described in Significant events in the first quarter of 2025, an investment agreement was concluded for the acquisition of a 22% stake in 40Factory S.r.l., leading to a liquidity disbursement of 4,000 thousand Euro.

Free cash flow (operating cash flow net of investing activities) at the end of the quarter amounted to negative 3,739 thousand Euro (positive 1,576 thousand Euro at 31 March 2024).

Financing activities absorbed resources totalling 2,311 thousand Euro (a total of 2,763 thousand Euro in the first quarter of 2024), of which 1,228 thousand Euro related to the repayment of noncurrent financial payables (2,504 thousand Euro as of 31 March 2024).

Investments

The total gross technical investments made by the Group during the first quarter of 2025 amounted to 1,220 thousand Euro (1,390 Euro in the first quarter of 2024) and related to:

  • production and laboratory facilities, machinery and tools for the Group's Italian plants, totalling 574 thousand Euro (at 31 March 2024, a total of 31 thousand Euro had been invested), including 412 thousand Euro for the production departments of the sensors business in the Parent Company;
  • production and laboratory facilities, machinery and tools for the plants of the Group's foreign subsidiaries for a total of 72 thousand Euro, of which 52 thousand Euro in China to reinforce the production lines of the sensors business (as at 31 March 2024, a total of 332 thousand Euro had been invested abroad, of which 210 thousand Euro in the United States and 118 Euro in China);
  • upgrading of industrial buildings for a total of 32 thousand Euro, all for the foreign subsidiaries (as at 31 March 2024, 535 thousand Euro had been invested in the upgrading of buildings, including 141 thousand Euro in the Parent Company Gefran S.p.A. and 357 thousand Euro in the US subsidiary);
  • renewal of electronic office machines and Information Technology systems equipment used within the Group, totalling 62 thousand (33 thousand Euro as at 31 March 2024);
  • capitalisation of costs incurred in the period for new product development, totalling 376 thousand Euro (426 thousand Euro in the first quarter of 2024);
  • investments in intangible assets amounting to 105 thousand Euro, mainly related to management software licences and SAP ERP development (other intangible assets totalling 32 thousand Euro were recognised in the first three months of 2024).

Investments are listed below by type and geographical region:

(Euro /000) 31 March 2025 31 March 2024
Intangible assets 481 458
Tangible assets 739 932
Total 1,220 1,390
31 March 2025 31 March 2024
(Euro /000) intangible assets
and goodwill
tangible assets intangible assets and
goodwill
tangible assets
Italy 470 539 457 195
European Union - 20 - 25
Europe non-EU 9 17 - 1
North America - 4 - 569
South America 2 29 1 3
Asia - 130 - 139
Total 481 739 458 932

Human resources

Workforce

The Group's workforce at 31 March 2025 totalled 720 persons, up by 21 since the end of 2024 and by 33 since 31 March 2024. Changes in the first three months of 2025 were as follows:

  • 33 people were included in the Group, including 11 manual workers and 22 clerical staff;
  • 12 people left the Group, including 1 manual workers and 11 clerical staff.

The change includes the stabilisation of 10 temporary workers (in Italy), which took place in early 2025.

As a result of the change in the first quarter, the Group's turnover rate, calculated on the average number of employees of 710, is 6.3%.

Significant events in the first quarter of 2025

  • On 31 January 2025 Gefran S.p.A. signed an investment agreement to acquire a minority stake in 40Factory S.r.l. with operational headquarters in Piacenza, a tech scale-up that offers manufacturers of industrial machines and end-users an Industrial loT (Internet of Things) platform for the collection and use of plant data and that also owns a generative artificial intelligence system dedicated to providing support in the use of industrial machines.

The operation is based on an awareness of the strategic importance of data for modern manufacturing companies. Their collection, management, and analysis are essential to optimize processes, improve efficiency, and support decisions. Indeed, thanks to the expertise and IoT services of 40Factory, Gefran is developing its ability to process and transform data collected in the field into more valuable information for customers, further strengthening its role as a strategic partner in the digital and sustainable transformation of production processes.

  • On 13 February 2025, the Board of Directors of Gefran S.p.A. examined the preliminary consolidated results at 31 December 2024.
  • On 13 March 2025, the Board of Directors of Gefran S.p.A. unanimously approved the annual financial statements, the consolidated financial statements and the Sustainability Report as at 31 December 2024.

The Board of Directors also resolved to propose to the Shareholders' Meeting the distribution of a dividend of 0.43 Euro per share in circulation (not including own shares), through use of the necessary amount of the retained earnings reserve.

Moreover, the Board of Directors resolved to propose to the Shareholders' Meeting to allocate part of the net profit for 2024 to a specific reserve pursuant to Article 1, para. 436 – 444 of Law No. 207 of 30 December 2024, and to allocate the remaining part of 2024 profit to the retained earnings reserve, in line with the Group's value creation strategy for its shareholders, safeguarding the Group's growth.

During the same meeting, the Board resolved to propose to the Shareholders' Meeting approval of the authorisation to purchase and dispose of, on one or more occasions, a maximum of 1,440,000.00 ordinary shares in the Company, equal to 10% of its share capital. The authorisation was requested for a period of 18 months from the date of the shareholders' resolution.

  • On 18 March 2025, Gefran S.p.A. signed an investment agreement to acquire a majority stake in CZ Elettronica S.r.l., together with its subsidiary Mecatronica S.r.l., both based in the province of Vicenza.

The agreement provides for Gefran's entry into the shareholding structure of CZ Elettronica S.r.l. through the sale of shares, following which Gefran S.p.A. will hold a 60% stake in the share capital for a total consideration of 870,000 Euro.

CZ Elettronica S.r.l. specializes in the development of custom turnkey plant solutions for the steel, textile and plastic sectors, and manufactures systems for regulating industrial motorization, standing out on the market for its constant innovation, its use of the most modern digital technologies and its team of highly qualified technicians.

With this operation, Gefran integrates and enriches its wealth of expertise by strengthening its ability to offer tailor-made application solutions to its customers.

  • On 20 March 2025, the investment agreement signed by Gefran S.p.A. on 31 January 2025 was finalised through a capital increase of 40Factory S.r.l., fully paid up and subscribed by Gefran S.p.A. for a total consideration of 4 million Euro (paid in cash, using its own funds), as a result of which Gefran S.p.A. now holds 22% of the share capital of 40Factory S.r.l.

Significant events following the close of the first quarter of 2025

  • On 1 April 2025, the Swiss subsidiary Sensomate AG adopted the new name Gefran Schweiz AG.
  • On 14 April 2025, the investment agreement signed by Gefran S.p.A. on 18 March 2025 was finalised through the sale of part of the share capital of CZ Elettronica S.r.l. to Gefran S.p.A., for a total consideration of 870 thousand Euro (paid in cash, using its own funds), as a result of which Gefran S.p.A. now holds 60% of the Company, together with its subsidiary Mecatronica S.r.l.
  • On 29 April 2024, the Ordinary Shareholders' Meeting of Gefran S.p.A. resolved to:
    • o Approve the 2024 financial statements and distribute an ordinary dividend, gross of withholding taxes provided for by law, of 0.43 Euro per eligible share, by using retained earnings to the necessary extent (ex-dividend date 5 May 2025, record date 6 May 2025 and payment from 7 May 2025).
    • o Approve the allocation of a portion of the profit for 2024, amounting to 8.2 million Euro, to a specific reserve pursuant to Article 1 (paragraphs 436-444) of Law no. 207 of 30 December 2024, and the allocation of the remaining portion of the profit for 2024, amounting to 2 million Euro, to the retained earnings reserve.
    • o Authorise the Board of Directors to purchase a maximum of 1,440,000 own shares with a face value of 1 Euro each, within 18 months from the date of the Shareholders' Meeting.

The Shareholders' Meeting, pursuant to Article 123-ter of the Consolidated Law on Finance, also held a binding vote that approved the Group's 2025 Remuneration Policy and also held an advisory and non-binding vote that approved its 2024 Remuneration Report.

Outlook

2025 began with global growth being projected at 3.3% by the International Monetary Fund (in line with what was observed for 2024) for both the current year and the following one; the estimate has now necessarily been adjusted in the light of the latest developments in trade policies. According to the latest report (first published by the IMF at the end of April), global growth is forecast at 2.8% in 2025 and 3% in 2026, as a result of ongoing trade tensions and high political uncertainties, which can cause financial instability and negative impacts on the international monetary system. Inflation is forecast (overall) at 4.3% in 2025 and 3.6% in 2026 (with upgrades for advanced economies and downgrades for emerging economies).

With regard to the Eurozone, GDP is projected to grow by 0.8% in 2025, up from 0.9% in 2024, and then to rise to 1.2% in 2026.

In terms of the national scenario, the IMF estimates growth at 0.4% in 2025 (0.7% in 2024), supported by household consumption and public investment, returning to 0.8% in 2026.

In the first three months of the year, revenues grew in all geographical regions served by the Group. The increase in revenues and the maintenance of added value at good levels allowed for the increase in costs to be fully absorbed, generating higher margins than in the previous year.

The extraordinary operations relating to the shareholding in 40Factory and the acquisition of a majority stake in CZ Elettronica, as well as investments in product innovation and manufacturing processes, strengthen Gefran's position in the industrial automation industry.

Despite macroeconomic instability, the Group is confident in its capabilities, thanks to its vertical integration and global manufacturing presence. The outlook for the second quarter remains favourable, with an indication of moderately growing revenues and largely positive margins.

Own shares

As at 31 December 2024, Gefran S.p.A. held 198,405 shares, equal to 1.38% of the total, with an average book value of 8.6483 Euro per share, and a total value of 1,716 thousand Euro.

During the first three months of 2025, as at the date of this publication, no trading activities took place; therefore, the situation is unchanged with respect to what is described above.

Dealings with related parties

On 12 November 2010, the Board of Directors of Gefran S.p.A. approved the "Internal Procedure for Transactions with Related Parties", in accordance with Consob Resolution no. 17221 of 12 March 2010. The procedure in question was subsequently updated by the Board of Directors, on 24 June 2021, to implement the new provisions of EU Directive 2017/828 (so-called "Shareholders' Rights II"), which was transposed into Italian law by Decree no. 49/2019, with regard to primary legislation, and by Consob Resolution no. 21624 of 10 December 2020, with regard to the secondary legislation.

This document is published in the section "Investor Relations/Governance/Documents, procedures and shareholders' agreements" of the Company's website, available at https://www.gefran.com/governance/documents-and-procedures/.

The "Internal Procedure for Transactions with Related Parties" is based, inter alia, on the following general principles:

  • ensuring the essential and procedural transparency and probity of transactions with related parties;
  • providing the Board of Directors and the Board of Statutory Auditors with an appropriate assessment, decision-making and control tool regarding transactions with related parties.

It is structured as follows:

  • First section: definitions (related parties, significant and insignificant transactions, transactions of negligible amount, etc.).
  • Second section: procedures to approve significant and insignificant transactions, exemptions.
  • Third section: obligations to disclose and supervise compliance with the procedure.

With regard to Group companies' dealings with related parties, in accordance with IAS 24 we provide below information for the first quarter of 2025 and2024.

Transactions with related parties are part of normal operations and the typical business of each entity involved and are carried out under normal market conditions. There have not been any atypical or unusual transactions.

With the specification that the economic and equity effects of infragroup transactions are eliminated in the consolidation process, the most significant transactions with related parties are listed below. These transactions have no material impact on the Group's economic and financial structure. They are summarised in the following tables:

(Euro /000) Imet S.p.A.
Costs of raw materials and
accessories
2024 (200)
2025 (178)
(Euro /000) Climat S.r.l.
Service costs
2024 (52)
2025 (51)
(Euro /000)
Climat S.r.l.
Imet S.p.A.
Total

Property, plant, machinery and tools

2024 198 - 198
2025 6 - 6
Trade payables
2024 144 170 314
2025 116 217 333

It is also to be noted that transactions with related parties of an amount below 50 thousand Euro are not reported since, as per internal regulations, this amount has been identified as the threshold for identifying significant transactions.

With regard to dealings with subsidiaries, the Parent Company Gefran S.p.A. provided technical and administrative/management services and paid royalties to its subsidiaries totalling 961 thousand Euro under specific contracts (907 thousand Euro as of 31 March 2024).

Gefran S.p.A. provides a Group cash pooling service, including through the use of a "Zero Balance" Cash Pooling service, which involves all European subsidiaries.

None of the subsidiaries holds shares of the Parent Company or held them during the period.

Persons of strategic importance have been identified as members of the Executive Board of Directors of Gefran S.p.A. and of other Group companies, as well as executives with strategic responsibility, identified in the General Manager of Gefran S.p.A., as well as in the Chief Financial Officer, Chief People & Organisation Officer, Group Chief Technology Officer and Chief Sales Officer.

Business areas

The following sections comment on the performance of the individual business areas.

To ensure correct interpretation of figures relating to the individual activities, it should be noted that:

  • the business represents the sum of revenues and related costs of the Parent Company Gefran S.p.A. and of the Group subsidiaries;
  • the figures for each business are provided gross of internal trade between different businesses;
  • the costs of central functions, which mainly pertain to Gefran S.p.A., are fully allocated to the businesses, where possible, and quantified according to actual use; they are otherwise divided according to economic-technical criteria.

1.Sensors

Summary results

The table below shows the key economic figures:

Change 2025 - 2024
(Euro /000) 31 March 2025 31 March 2024 Value %
Revenues 23,757 21,386 2,371 11.1%
EBITDA 6,060 5,420 640 11.8%
% of revenues 25.5% 25.3%
EBIT 4,913 4,248 665 15.7%
% of revenues 20.7% 19.9%

The revenues of the sensors business are analysed by geographical region below:

31 March 2025 31 March 2024 Change 2025 - 2024
(Euro /000) Value % Value % Value %
Italy 5,383 22.7% 4,770 22.3% 613 12.9%
Europe 7,241 30.5% 6,439 30.1% 802 12.5%
America 3,566 15.0% 3,113 14.6% 453 14.6%
Asia 7,445 31.3% 6,985 32.7% 460 6.6%
Rest of the world 122 0.5% 79 0.4% 43 54.4%
Total 23,757 100% 21,386 100% 2,371 11.1%

Business performance

Revenues from the business at 31 March 2025 amounted to 23,757 thousand Euro, up over the figure of 31 March 2024, equal to 21.386 thousand Euro, posting a growth rate of 11.1% (it should be noted that the exchange rate effect does not have a significant impact). In particular, revenue growth was driven by sales of melt, industrial pressure and position transducers product families.

From a geographical point of view, the increase in revenues in the quarter (compared with the same quarter of the previous year) was recorded in all areas served by the Group, with positive doubledigit percentage changes except for the Asia area, which in any case posted +6.6% compared with the first quarter of the previous year. With regard to other areas, after the decline recorded during 2024 (compared with the previous period), revenues from the business increased on the domestic market, in Europe and America by 12.9%, 12.5% and 14.6% respectively.

Positive signs were also recorded in orders received for the sensors business in the first quarter of 2025, totalling 24,288 thousand Euro, an increase over the figure for the same period of 2024 (+6.8%). The backlog at 31 March 2025 was lower (by 2.5%) than at 31 March 2024, though higher when compared to the closing figure of 2024 (by 2.6%).

EBITDA for the period ended 31 March 2025 amounted to 6,060 thousand Euro (25.5% of the business unit's revenues), largely positive and up by 640 thousand Euro compared with 31 March 2024, when it was 5,420 thousand Euro (25.3% of revenues). The change in EBITDA was essentially due to the increase in sales, which led to a consequent increase in added value, partly reduced by higher costs for the operational management of the business.

EBIT for the first quarter of 2025 amounted to 4,913 thousand Euro, equal to 20.7% of revenues, compared with an EBIT of 4,248 thousand Euro in the same period in the previous year (19.9% of revenues), an increase of 665 thousand Euro. The change in the figure for the first quarter of 2025 compared to the same period in the previous year was mainly due to the same dynamics illustrated for EBITDA.

Investments

Investments in the first quarter of 2025 amounted to 728 thousand Euro, and included investments in "Intangible assets" equal to 165 thousand Euro, of which 110 thousand Euro related to the capitalization of research and development costs for new products (for the remaining part they refer to the purchase of software programmes and licenses and to the development of the company's management software).

Increases in "Tangible assets" totalled 563 thousand Euro. They included strengthening the production lines of the business through the installation of new production and laboratory equipment, partly made within the Group, both in foreign production sites (specifically, 52 thousand Euro were invested in the Chinese facility) and in the Parent Company Gefran S.p.A. (investments totalling 412 thousand Euro, with the aim of increasing the efficiency of production departments).

2.Automation components

Summary results

The table below shows the key economic figures:

Change 2025 - 2024
(Euro /000) 31 March 2025 31 March 2024 Value %
Revenues 14,764 14,595 169 1.2%
EBITDA 1,776 1,708 68 4.0%
% of revenues 12.0% 11.7%
EBIT 954 859 95 11.1%
% of revenues 6.5% 5.9%

The revenues of the automation components business are analysed by geographical region below:

31 March 2025 31 March 2024 Change 2025 - 2024
(Euro /000) Value % Value % Value %
Italy 7,958 53.9% 8,013 54.9% (55) -0.7%
Europe 3,815 25.8% 3,539 24.2% 276 7.8%
America 1,476 10.0% 1,535 10.5% (59) -3.8%
Asia 1,459 9.9% 1,446 9.9% 13 0.9%
Rest of the world 56 0.4% 62 0.4% (6) -9.7%
Total 14,764 100% 14,595 100% 169 1.2%

Business performance

At 31 March 2025, revenues from the business amounted to 14,764 thousand Euro, up by 1.2% compared with the figure at 31 March 2024, which was equal to 14,595 thousand Euro (it should be noted that the exchange rate effect does not have a significant impact). This result was driven by the increase in sales, compared to the first quarter of 2024, of product families in power control ranges (+8.2%) and commercial products (+21.2%), whereas sales of products in the solutions range decreased (overall -11.5%).

The analysis of revenues by geographical region shows an increase in Europe (+7.8%), though a decrease, albeit moderate, both in the national area (-0.7%) and America (-3.8%).

The orders received during the first three months of 2025 amounted to 13,299 thousand Euro and were overall lower than in the same period of the previous year (-1.2%). The backlog as at 31 March 2025 was lower than as at 31 March 2024 (-14.9%) though up compared to the end of 2024 (+9.8%).

EBITDA as at 31 March 2025 was positive by 1,776 thousand Euro (equal to 12.0% of revenues), up by 68 thousand Euro over the figure recorded on 31 March 2024 when it amounted to 1,708 thousand Euro (11.7% of revenues).

EBIT in the first quarter of 2025 was positive at 954 thousand Euro (6.5% of revenues). By comparison, EBIT in the period to 31 March 2024 was positive at 859 thousand Euro (5.9% of revenues), showing an increase of 95 thousand Euro. The greater added value generated by revenues, higher than in the comparative period, and the trend in business management costs, slightly lower, were the main dynamics that led to the increase in EBIT in the quarter.

Investments

Investments in the first three months of 2025 totalled 492 thousand Euro. Investments in "Intangible assets" amounted to 316 thousand Euro, of which 266 thousand Euro referred to the capitalisation of development costs for the new range of static units and new programmable automation products. The remainder related to the purchase of software programmes and licences as well as to the development of the company's management software.

Investments in "Tangible assets" amounted to 176 thousand Euro, of which 157 thousand Euro made by the Parent Company Gefran S.p.A. for new machinery to enhance both capacity and the production efficiency required for new products.

Consolidated financial statements

Statement of profit/(loss)

(Euro /000) progress. 31 March
2025 2024
Revenues from product sales 35,950 33,638
Other revenues and income 492 518
Increases for internal work 397 474
TOTAL REVENUES 36,839 34,630
Change in inventories 676 (271)
Costs of raw materials and accessories (10,828) (9,810)
of which related parties: (178) (200)
Service costs (5,977) (5,393)
of which related parties: (51) (52)
Miscellaneous management costs (223) (202)
Other operating income 63 33
Personnel costs (12,696) (11,883)
Impairment/reversal of trade and other receivables (18) 24
Amortisation and impairment of intangible assets (426) (452)
Depreciation and impairment of tangible assets (1,212) (1,246)
Depreciation rights of use (331) (323)
EBIT 5,867 5,107
Gains from financial assets 378 538
Losses from financial liabilities (626) (483)
(Losses) gains from shareholdings valued at equity 4 2
PROFIT (LOSS) BEFORE TAX 5,623 5,164
Current taxes (1,595) (1,489)
Deferred tax assets and liabilities 57 133
TOTAL TAXES (1,538) (1,356)
NET PROFIT (LOSS) FOR THE PERIOD 4,085 3,808
Attributable to:
Group 4,085 3,808
Third parties - -
Earnings per share progress. 31 March
(Euro) 2025 2024
Basic earnings per ordinary share 0.29 0.27
Diluted earnings per ordinary share 0.29 0.27

Statement of profit/(loss) and other items of comprehensive income

(Euro /000) progress. 31 March
2025 2024
NET PROFIT (LOSS) FOR THE PERIOD 4,085 3,808
Items that will not subsequently be reclassified in the statement of profit/(loss)
for the period
- equity investments in other companies (11) (16)
Items that will or could subsequently be reclassified in the statement of
profit/(loss) for the period
- conversion of foreign companies' financial statements (769) 243
- fair value of cash flow hedging derivatives 28 (80)
Total changes, net of tax effect (752) 147
Comprehensive result for the period 3,333 3,955
Attributable to:
Group 3,333 3,955
Third parties - -

Statement of financial position

(Euro /000) 31 March 2025 31 December 2024
NON-CURRENT ASSETS
Goodwill 5,979 6,081
Intangible assets 7,287 7,249
Property, plant, machinery and tools 36,823 37,598
of which related parties: 6 198
Usage rights 3,734 3,770
Shareholdings valued at equity 4,768 764
Equity investments in other companies 1,799 1,810
Receivables and other non-current assets 83 88
Deferred tax assets 2,440 2,396
Non-current financial assets for derivatives 24 34
Other non-current financial investments 104 104
TOTAL NON-CURRENT ASSETS 63,041 59,894
CURRENT ASSETS
Inventories 16,307 15,747
Trade receivables 28,029 23,264
Other receivables and assets 4,812 3,831
Current tax receivables 373 328
Cash and cash equivalents 53,676 59,629
TOTAL CURRENT ASSETS 103,197 102,799
TOTAL ASSETS 166,238 162,693
SHAREHOLDERS' EQUITY
Share capital 14,400 14,400
Reserves 84,186 73,796
Profit / (Loss) for the year 4,085 11,142
Total Group Shareholders' Equity 102,671 99,338
Shareholders' equity of minority interests - -
TOTAL SHAREHOLDERS' EQUITY 102,671 99,338
NON-CURRENT LIABILITIES
Non-current financial payables 15,039 16,269
Non-current financial payables for IFRS 16 leases 2,592 2,664
Non-current financial liabilities for derivatives 264 311
Employee benefits 2,201 2,131
Non-current provisions 464 463
Deferred tax provisions 899 933
TOTAL NON-CURRENT LIABILITIES 21,459 22,771
CURRENT LIABILITIES
Current financial payables 5,176 5,173
Current financial payables for IFRS 16 leases 1,232 1,195
Trade payables 19,356 18,795
of which related parties: 333 314
Current provisions 794 802
Current tax payables 1,858 1,146
Other payables and liabilities 13,692 13,473
TOTAL CURRENT LIABILITIES 42,108 40,584
TOTAL LIABILITIES 63,567 63,355
TOTAL SHAREHOLDERS' EQUITY AND LIABILITIES 166,238 162,693

Consolidated cash flow statement

(Euro /000) 31 March
2025
31 March
2024
(A) CASH AND CASH EQUIVALENTS AT THE START OF THE PERIOD 59,629 57,159
B) CASH FLOW GENERATED BY (USED IN) OPERATIONS IN THE PERIOD
Net profit (loss) for the period 4,085 3,808
Depreciation, amortisation and impairment 1,969 2,021
Provisions (Releases) 515 539
Capital (gains) losses on the sale of non-current assets (2) (1)
Net result from financial operations 244 (57)
Taxes 1,538 1,489
Change in provisions for risks and future liabilities (87) (213)
Change in other assets and liabilities (1,413) (559)
Change in deferred taxes (1) (130)
Change in trade receivables (4,943) (2,361)
of which related parties: - 35
Change in inventories (1,022) (132)
Change in trade payables 589 (1,441)
of which related parties: 19 67
TOTAL 1,472 2,963
C) CASH FLOW GENERATED BY (USED IN) INVESTMENT ACTIVITIES
Investments in:
- Property, plant & equipment and intangible assets (1,220) (1,390)
of which related parties: (6) (81)
- Equity investments and securities (4,000) -
- Financial receivables 5 2
Disposal of non-current assets 4 1
TOTAL (5,211) (1,387)
D) FREE CASH FLOW (B+C) (3,739) 1,576
E) CASH FLOW GENERATED BY (USED IN) FINANCING ACTIVITIES
Repayment of financial payables (1,228) (2,504)
Increase (decrease) in current financial payables - 13
Outgoing cash flow due to IFRS 16 (293) (319)
Taxes paid (904) (203)
Interest paid (202) (375)
Interest received 315 625
TOTAL (2,311) (2,763)
F) CASH FLOW FROM CONTINUING OPERATIONS (D+E) (6,050) (1,187)
G) Exchange rate translation differences on cash at hand 97 (81)
H) NET CHANGE IN CASH AT HAND (F+G) (5,953) (1,268)
I) CASH AND CASH EQUIVALENTS AT THE END OF THE PERIOD (A+H) 53,676 55,891

Statement of changes in shareholders' equity

Overall EC reserves

(Euro /000) Share capital Capital reserves Consolidation reserve Other reserves Retained profit /(loss) Fair value measurement
reserve
Currency translation
reserve
Other reserves Profit/(loss) for the year Group Total shareholders'
equity
equity of
minority interests
Shareholders'
Total shareholders'
equity
Balance at 1
January 2024
14,400 21,926 9,390 8,500 24,589 298 3,573 (388) 11,653 93,941 - 93,941
Destination of
profit 2023
- Other
reserves and
provisions
- - 721 - 10,932 - - - (11,653) - - -
- Dividends - - - - - - - - - - - -
Income/
(Expenses)
recognised at
equity
- - - - - (96) - - - (96) - (96)
Change in
translation
reserve
- - - - - - 243 - - 243 - 243
Other changes - - 55 - - - - - - 55 - 55
Profit 31 March
2024
- - - - - - - - 3,808 3,808 - 3,808
Balance at 31
March 2024
14,400 21,926 10,166 8,500 35,521 202 3,816 (388) 3,808 97,951 - 97,951
Balance at 1
January 2025
14,400 21,926 10,106 8,501 29,556 (168) 4,257 (382) 11,142 99,338 - 99,338
Destination of
profit 2024
- Other
reserves and
provisions
- - 920 - 10,222 - - - (11,142) - - -
- Dividends - - - - - - - - - - - -
Income/
(Expenses)
recognised at
equity
- - - - - 17 - - - 17 - 17
Change in
translation
reserve
- - - - - - (769) - - (769) - (769)
Other changes - - - - - - - - - - - -
Profit 31 March
2025
- - - - - - - - 4,085 4,085 - 4,085
Balance at 31
March 2025
14,400 21,926 11,026 8,501 39,778 (151) 3,488 (382) 4,085 102,671 - 102,671

Specific explanatory notes to the accounts

1. General information, form and content

Gefran S.p.A. is incorporated and domiciled in Italy, with registered office at Via Sebina 74, Provaglio d'Iseo (BS).

This Interim report of the Gefran Group for the quarter ending on 31 March 2025 was approved by the Board of Directors on 13 May 2025, which authorised its publication.

The Company prepared this document in accordance with the International Financial Reporting Standards (IFRS) issued by the IASB and approved by the European Union pursuant to Regulation (EC) no. 1606/2002 of the European Parliament and of the Council of 19 July 2002, and in particular IAS 34 – Interim financial statements.

The same accounting policies adopted to prepare the Annual financial report as at 31 December 2024 were also used to prepare this Interim report. The Interim report for the quarter ending 31 March 2025 does not contain all the additional information required in the Annual financial report, and should be read in conjunction with the said document prepared for the year ending 31 December 2024 in accordance with IFRS.

Material transactions with related parties and non-recurring items, if any, have been detailed in separate accounting schedules, as required by Consob Resolution no. 15519 of 27 July 2006.

This Interim report for the quarter ending 31 March 2025 is consolidated on the basis of the income statement and statement of financial position figures of Gefran S.p.A. and its subsidiaries related to the first three months of 2025, prepared in accordance with international accounting standards. The above accounting schedules were prepared using measurement criteria consistent with those of the Parent Company, or were adjusted on consolidation.

The Interim report is not subject to auditing.

This consolidated interim report is presented in Euro, which is the functional currency of most Group companies. Unless otherwise stated, all amounts are expressed in thousands of Euro.

For details on the seasonal nature of the Group's operations, reference should be made to the attached "Consolidated income statement by quarter".

2. Consolidation principles and measurement criteria

The measurement criteria adopted for the preparation of this Interim report as at 31 March 2025 are the same as those adopted in preparing the annual financial report for the year ending 31 December 2024.

Consistent with the requirements of document no. 2 of 6 February 2009 issued jointly by the Bank of Italy, Consob and ISVAP, it should be noted that this Interim report of the Gefran Group is prepared on a going concern basis.

With reference to Consob communication no. DEM/11070007 of 5 August 2011, it is also recalled that the Group's portfolio does not contain any bonds issued by central or local governments or government agencies and is therefore not exposed to risks generated by market fluctuations. The consolidated interim report was prepared using the general historical cost criterion, as amended as required for evaluating certain financial instruments.

With reference to Consob Communication n. 0092543 dated 3 December 2015, it is noted that the Report on operations follows the ESMA guidelines (ESMA/2015/1415) for the disclosures needed to ensure the comparability, reliability and understandability of Alternative Performance Indicators.

It should also be noted that the Company has applied the amendment "Deferred Tax related to Assets and Liabilities arising from a Single Transaction" issued by the IASB on 7 May 2021 and referring to IAS 12 "Income Taxes". The application is effective from 1 January 2023 and the effects are detected from the first comparative year presented (modified retrospective basis).

3. Change in consolidation scope

The scope of consolidation as at 31 March 2025 is different from both the situation as at 31 March 2024 and the situation as at 31 December 2024, as in the first quarter of 2025 Gefran S.p.A. completed the acquisition of 22% of 40Factory S.r.l., recorded among the shareholdings valued at equity. It should be noted that this shareholding is accounted for "at cost" as the value of the Company's shareholders' equity is not representative of its value, since implicit goodwill emerged at the time of acquisition.

4. Notes commenting on the most significant changes in items in the consolidated financial statements

Property, plant, machinery and tools

The item went from a net balance of 37.598 thousand Euro on 31 December 2024 to a net balance of 36.823 thousand Euro on 31 March 2025, as analysed below:

Historical cost 31
December
2024
Increases Decreases Reclassifications Exchange
rate
differences
31 March
2025
(Euro /000)
Land 3,863 - - - (26) 3,837
Industrial buildings 36,499 3 - - (254) 36,248
Plant and machinery 44,014 83 - 200 (188) 44,109
Industrial and commercial
equipment
18,018 28 (8) 112 (1) 18,149
Other assets 8,103 94 (3) 45 (76) 8,163
Assets in progress and
payments on account
1,443 531 - (353) (1) 1,620
Total 111,940 739 (11) 4 (546) 112,126
Accumulated
depreciation
31
December
2024
Increases Decreases Reclassifications Exchange
rate
differences
31 March
2025
(Euro /000)
Industrial buildings 18,993 232 - - (42) 19,183
Plant and machinery 32,839 640 - - (140) 33,339
Industrial and commercial
equipment
16,311 203 (8) - (3) 16,503
Other assets 6,199 137 (1) - (57) 6,278
Total 74,342 1,212 (9) - (242) 75,303
Net value 31 December 2024 31 March 2025 Change
(Euro /000)
Land 3,863 3,837 (26)
Industrial buildings 17,506 17,065 (441)
Plant and machinery 11,175 10,770 (405)
Industrial and commercial equipment 1,707 1,646 (61)
Other assets 1,904 1,885 (19)
Assets in progress and payments on account 1,443 1,620 177
Total 37,598 36,823 (775)

The increases in the historic value of "Property, plant, machinery and tools" amounted to a total of 739 thousand Euro in the first quarter of 2025. The most significant changes relate to:

  • production and laboratory facilities, machinery and tools for the plants of Gefran S.p.A. and of the Group's Italian subsidiaries amounting to 574 thousand Euro, while for the plants of the Group's foreign subsidiaries, for the same item, the increases amounted to 72 thousand Euro (of which 52 thousand Euro in China);
  • upgrading of industrial buildings for 32 thousand Euro, all relating to foreign subsidiaries;
  • renewal of electronic office machines and Information Technology systems equipment used within the Group, totalling 62 thousand.

Increases also include 21 thousand Euro for capitalisation of internal costs (48 thousand Euro in the first three months of 2024).

The change in exchange rates had a negative effect on the item, amounting to 13 thousand Euro (positive by 114 thousand Euro at 31 March 2024).

Changes related to the first three months of 2024 are shown below:

Historical cost 31
December
2023
Increases Decreases Reclassifications Exchange
rate
differences
31 March
2024
(Euro /000)
Land 3,824 - - - 13 3,837
Industrial buildings 35,919 - - (145) 94 35,868
Plant and machinery 41,941 217 (318) 641 41 42,522
Industrial and commercial
equipment
17,973 19 (16) (152) (2) 17,822
Other assets 7,089 44 - 588 17 7,738
Assets in progress and
payments on account
2,199 652 - (1,365) 2 1,488
Total 108,945 932 (334) (433) 165 109,275
Accumulated
depreciation
31
December
2023
Increases Decreases Reclassifications Exchange
rate
differences
31 March
2024
(Euro /000)
Industrial buildings 18,586 242 - (410) 10 18,428
Plant and machinery 30,702 677 (317) (183) 32 30,911
Industrial and commercial
equipment
15,885 195 (17) (172) (2) 15,889
Other assets 5,387 132 - 347 11 5,877
Total 70,560 1,246 (334) (418) 51 71,105
Net value 31 December 2023 31 March 2024 Change
(Euro /000)
Land 3,824 3,837 13
Industrial buildings 17,333 17,440 107
Plant and machinery 11,239 11,611 372
Industrial and commercial equipment 2,088 1,933 (155)
Other assets 1,702 1,861 159
Assets in progress and payments on account 2,199 1,488 (711)
Total 38,385 38,170 (215)

Net working capital

"Net Working Capital" totalled 24,980 thousand Euro, compared with 20,216 thousand Euro as at 31 December 2024, and is analysed below:

(Euro /000) 31 March 2025 31 December 2024 Change
Inventories 16,307 15,747 560
Trade receivables 28,029 23,264 4,765
Trade payables (19,356) (18,795) (561)
Net amount 24,980 20,216 4,764

The value of inventories as at 31 March 2025 was 16,307 thousand Euro, up by 560 thousand Euro compared to 31 December 2024, where the fall in exchange rates offset the increase by 117 thousand Euro. On the other hand, the economic impact of the change in inventories showed a decrease of 676 thousand Euro compared to 31 December 2024, as the economic assessment of events was performed using the moving-average exchange rates for the period.

The balance is analysed as follows:

(Euro /000) 31 March 2025 31 December 2024 Change
Raw materials, consumables and supplies 8,429 8,867 (438)
provision for impairment of raw materials (1,359) (1,318) (41)
Work in progress and semi-finished products 6,363 5,734 629
provision for impairment of work in progress (556) (467) (89)
Finished products and goods for resale 4,788 4,268 520
provision for impairment of finished products (1,358) (1,337) (21)
Total 16,307 15,747 560

The gross value of inventories was 19,580 thousand Euro overall, up by 711 thousand Euro since the end of 2024.

In the first three months of 2025 the provision for obsolescence and slow-moving inventories was adjusted according to need, through specific provisions of 346 thousand Euro (as compared to 424 thousand Euro in the first three months of 2024).

The changes in the provision in the first quarter of 2025 and 2024 are shown below:

(Euro /000) 31
December
2024
Provisions Uses Releases Exchange
rate
differences
31 March
2025
Provision for impairment of
inventory
3,122 346 (175) - (20) 3,273
(Euro /000) 31
December
2023
Provisions Uses Releases Exchange
rate
differences
31 March
2024
Provision for impairment of
inventory
4,427 424 (77) (21) 3 4,756

Trade receivables amounted to 28,029 thousand Euro, compared to 23,264 thousand Euro as at 31 December 2024, up by 4,765 thousand Euro:

(Euro /000) 31 March 2025 31 December 2024 Change
Receivables from customers 28,930 24,160 4,770
Provision for doubtful receivables (901) (896) (5)
Net amount 28,029 23,264 4,765

Receivables are adjusted to their estimated realisable value by the allowance for doubtful accounts, which is determined by analysing individual debtor positions and considering past experience in each business area and geographical region, as required by IFRS 9. The provision as at 31 March 2025 represents an estimate of the current risk and reported the following changes:

(Euro /000) 31
December
2024
Provisions Uses Releases Other
changes
Exchange
rate
differences
31
March
2025
Provision for doubtful receivables 896 23 (14) (5) - 1 901

By contrast, the changes in the provision as at 31 March 2024 are as follows:

(Euro /000) 31
December
2023
Provisions Uses Releases Other
changes
Exchange
rate
differences
31
March
2024
Provision for doubtful receivables 1,035 6 (6) (30) - 1 1,006

The value of uses of the provision includes the coverage of losses on receivables that are no longer recoverable. The Group monitors the receivables most at risk and also initiates appropriate legal action. The carrying value of trade receivables is deemed to approximate their fair value.

There is no significant concentration of sales to individual customers: this phenomenon involves less than 10% of Group revenues.

Trade payables amounted to 19,356 thousand Euro, compared to 18,795 thousand Euro at 31 December 2024, up by 561 thousand Euro. This item is analysed below:

(Euro /000) 31 March 2025 31 December 2024 Change
Payables to suppliers 15,692 16,740 (1,048)
Payables to suppliers for invoices to be received 3,664 2,055 1,609
Total 19,356 18,795 561

Net financial position

The net financial position is analysed in the following table:

(Euro /000) 31 March
2025
31 December
2024
Change
Cash and cash equivalents and current financial receivables 53,676 59,629 (5,953)
Financial assets for derivatives 24 34 (10)
Other non-current financial investments 104 104 -
Non-current financial payables (15,039) (16,269) 1,230
Non-current financial payables for IFRS 16 leases (2,592) (2,664) 72
Current financial payables (5,176) (5,173) (3)
Current financial payables for IFRS 16 leases (1,232) (1,195) (37)
Financial liabilities for derivatives (264) (311) 47
Total 29,501 34,155 (4,654)

The net financial position as at 31 March 2025 was positive at 29,501 thousand Euro, down by 4,654 thousand Euro compared to the end of 2024, when it was overall positive by 34,155 thousand Euro.

The change in net financial position, down by 4,654 thousand Euro compared to 31 December 2024, mainly reflects the positive cash flow generated by ordinary operations (1,472 thousand Euro), as fully absorbed by the disbursements for technical investments made during the first three months of the year (1,220 thousand Euro), and for the acquisition, described in Significant events in the first quarter of 2025, of the shareholding in 40Factory S.r.l. (4 thousand Euro), as well as by the payment of taxes and rentals (overall 1,197 thousand Euro).

Cash and cash equivalents amounted to 53,676 thousand Euro at 31 March 2025, compared with a balance of 59,629 thousand Euro at 31 December 2024. This item is analysed below:

(Euro /000) 31 March 2025 31 December 2024 Change
Cash in bank deposits 53,661 59,615 (5,954)
Cash 15 14 1
Total 53,676 59,629 (5,953)

The technical forms used for the use of the available assets as at 31 March 2025 are as follows:

  • maturities: collectible on demand;
  • counterparty risk: deposits are made with leading banks;
  • Country risk: deposits are made in the countries in which Group companies have their registered offices.

The balance of current financial payables as at 31 March 2025 breaks down as follows:

(Euro /000) 31 March 2025 31 December 2024 Change
Current portion of debt 5,115 5,112 3
Current overdrafts 1 1 -
Other payables 60 60 -
Total 5,176 5,173 3

Non-current financial payables are analysed as follows:

Bank
(Euro /000)
31 March 2025 31 December
2024
Change
Intesa (ex UBI) 504 755 (251)
SIMEST 240 240 -
Crédit Agricole 7,898 8,461 (563)
BNL 6,244 6,660 (416)
SIMEST 153 153 -
Total 15,039 16,269 (1,230)

In the first quarter of 2025 or during the year 2024, no loans were taken out. The loans outstanding, detailed in the following table, have the following characteristics:

Bank
(Euro /000)
Amount
disbursed
Signing
date
Balance at
31 March
2025
Of which
within 12
months
Of which
beyond 12
months
Interest rate Maturity Repayment
method
entered into
by Gefran
S.p.A. (IT)
Intesa (ex UBI) 3,000 24Jul 20 1,507 1,003 504 Euribor 6m + 1% 24Jul 26 half-yearly
SIMEST 480 9Jul 21 360 120 240 Fixed 0.55% 31Dec 27 half-yearly
Crédit Agricole 13,000 29Sep
23
10,150 2,252 7,898 Euribor 3m +
0.88%
28Sep
29
quarterly
BNL 10,000 27Oct 23 7,907 1,663 6,244 Euribor 3m +
0.93%
27Oct 29 quarterly
entered into
by Gefran
Soluzioni
S.r.l. (IT)
SIMEST 307 21May
21
230 77 153 Fixed 0.55% 31Dec 27 half-yearly
Total 20,154 5,115 15,039

It should be noted that the loan with Crédit Agricole requires compliance with a financial parameter (covenant), calculated at the consolidated level, and in particular the ratio of net financial debt (NFP) to EBITDA < 3.25x. Failure to comply with the ratio could result in the lending institution being entitled to demand repayment. The verification of contractual constraints is updated on a quarterly basis by the Administration, Finance and Control Director and, specifically, the ratio as at 31 March 2025 is largely respected. The loan, therefore, is represented according to the forms originally provided for in the contract.

With the exception of the contract described above, none of the remaining loans outstanding at 31 March 2025 has clauses requiring compliance with economic and financial requirements (covenants).

Management considers that the credit lines currently available, together with the cash flow generated by operations, will enable Gefran to meet its financial requirements resulting from investing activities, working capital management and the repayment of debt at its natural maturity.

Variable rate payables expose the Group to a risk arising from interest rate volatility. In this regard, the Group's Administration and Finance Department monitors the exposure to interest rate risk and proposes appropriate hedging strategies to contain the exposure within the limits defined and agreed in the Group's policies, using derivatives, Interest Rate Swap (IRS) and Interest Rate Cap (CAP) when necessary. No new contracts were signed in the first quarter of 2025.

All derivatives outstanding at 31 March 2025 are stipulated by the Parent Company to hedge the interest rate risk on variable rate loans, which could occur in the event of a change in the Euribor. As at 31 March 2025 there were no derivatives signed to hedge exchange rate risks.

As at 31 March 2025, all derivatives were tested for effectiveness, with positive results.

By reason of the fair value of individual contracts as at 31 March 2025, financial assets for derivatives amounted to 24 thousand Euro, while liabilities for derivatives amounted to 264 thousand Euro.

as at 31 March 2025 as at 31 December 2024
(Euro /000) Positive fair
value
Negative fair
value
Positive fair
value
Negative fair
value
Interest rate risk 24 (264) 34 (311)
Total cash flow hedge 24 (264) 34 (311)

The following details are provided on hedges, showing the related fair value, positive and negative respectively:

Bank
(Euro /000)
Notional
principal
Signing
date
Maturity Notional
as at 31
March
2025
Derivative Fair
Value
as at 31
March
2025
Long
position rate
Short
position rate
Intesa (ex UBI) 3,000 24Jul 20 24Jul 26 1,507 IRS 24 Fixed -0.115% Euribor 3m
Total financial assets for derivatives
24
Interest rate risk
Bank
(Euro /000)
Notional
principal
Signing
date
Maturity Notional
as at 31
March
2025
Derivative Fair
Value
as at 31
March
2025
Long
position rate
Short
position rate
BNL 10,000 29Jan 24 27Oct 29 7,907 IRS (135) Fixed 2,94% Euribor 3m
(Floor: 1.00%)
Crédit Agricole 13,000 12Jan 24 28Sep 29 10,150 IRS (129) Fixed 2,75% Euribor 3m
Total financial liabilities for
derivatives–Interest rate risk
(264)

In order to support its current activities, the Group has various credit lines available from banks and other financial institutions, mainly in the form of advances against invoices, cash flexibility and mixed credit lines totalling 26,650 thousand Euro. As of 31 March 2025 there was no use of these lines, so the remaining liquid assets were equal to the total amount granted. No fees are due if these lines are not used.

The balance of financial payables for leases under IFRS 16 (current and non-current) as at 31 March 2025 amounted to 3,824 thousand Euro, resulting from application of accounting standard IFRS 16 (since 1 January 2019), which sees the recognition of financial debts corresponding to the value of the right of use recorded under non-current assets. Financial payables for leases under IFRS 16 are classified on the basis of their maturity as either current payables (due within one year), amounting to 1.232 thousand Euro, or non-current payables (due beyond one year), amounting to 2.592 thousand Euro.

Changes in this item in the first quarter of 2025 and 2024 are detailed below:

(Euro /000) 31
December
2024
Increases Decreases Reclassifications Exchange rate
differences
31 March
2025
Leasing
payables under
IFRS 16
3,859 388 (397) - (26) 3,824
Total 3,859 388 (397) - (26) 3,824
(Euro /000) 31
December
2023
Increases Decreases Reclassifications Exchange rate
differences
31 March
2024
Leasing
payables under
IFRS 16
3,779 635 (364) - (22) 4,028
Total 3,779 635 (364) - (22) 4,028

Lastly, a breakdown of financial debt, as per Esma and Consob regulations, is set out below:

(Euro /000) 31 March
2025
31 December
2024
Change
A. Cash 53,676 59,629 (5,953)
B. Cash equivalents - - -
C. Other current financial assets - - -
D. Cash and cash equivalents ( A ) + ( B ) + ( C ) 53,676 59,629 (5,953)
Current financial liabilities for derivatives - - -
Current financial payables (1,293) (1,256) (37)
E. Current financial payables (1,293) (1,256) (37)
F. Current portion of long-term debt (5,115) (5,112) (3)
G. Total current financial debts (E) + (F) (6,408) (6,368) (40)
H. Net current financial debt (I) + (D) 47,268 53,261 (5,993)
I. Non-current financial debt (17,631) (18,933) 1,302
Non-current financial liabilities for derivatives (264) (311) 47
J. Financial debt instruments (264) (311) 47
K. Trade payables and Other non-current financial debts - - -
L. Non-current financial debt (I) + (J) + (K) (17,895) (19,244) 1,349
M. Total financial debt (H) + (L) 29,373 34,017 (4,644)
of which to minorities: 29,373 34,017 (4,644)

Revenues from product sales

"Revenues from product sales" totalled 33,638 thousand Euro as at 31 March 2025, up 6.9% compared to the figure as at 31 March 2024, amounting to 33,638 thousand Euro. Total revenues include revenues from services provided totalling 606 thousand Euro (491 thousand Euro as at 31 March 2024).

Revenues from sales and services are analysed by sector of activity in the following table:

(Euro /000) 31 March 2025 31 March 2024 Change %
Sensors 23,316 20,978 2,338 11.1%
Automation components 12,634 12,660 (26) -0.2%
Total 35,950 33,638 2,312 6.9%

As regards comments on the performance of the various sectors and geographical regions, please refer to the paragraph Group performance in the first quarter of 2025.

Service costs

"Service costs" amounted to 5,977 thousand Euro, an overall increase of 584 thousand Euro compared to the figure of 31 March 2024, when they amounted to 5,393 thousand Euro. They are analysed below:

(Euro /000) 31 March 2025 31 March 2024 Change
Services 5,767 5,191 576
Use of third-party assets 210 202 8
Total 5,977 5,393 584

Fees, which with the implementation of IFRS 16 are no longer charged to the income statement under operating costs, amounted to 349 thousand Euro (equal to 319 thousand Euro as at 31 March 2024). Contracts that were excluded from the adoption of IFRS 16 based on the provisions of the principle itself, for which leasing fees are still recognised in the income statement, registered on 31 March 2025 costs for use of third-party assets in the amount of 200 thousand Euro (equal to 202 thousand Euro in the same period in 2024).

With reference to the item "Services", other than the rental fees described above, the item showed an increase of 576 thousand Euro in the first quarter of 2025 compared to the same period in the previous year. The change is connected with higher costs for consulting and professional services as well as for advertising and trade fairs, travel, and personnel training and search.

Personnel costs

"Personnel costs" amounted to 12,696 thousand Euro, with an increase against the value as at 31 March 2024 of 813 thousand Euro, and break down as follows:

(Euro /000) 31 March 2025 31 March 2024 Change
Salaries and wages 9,603 8,919 684
Social security contributions 2,472 2,353 119
Post-employment benefit reserve 561 505 56
Other costs 60 106 (46)
Total 12,696 11,883 813

At the end of the quarter, the Group had 720 employees, as compared to 687 at 31 March 2024 and 699 at 31 December 2024. During the first quarter of 2025, a total of 10 temporary workers were stabilised in Italian companies (in the first quarter and early 2024, 31 temporary workers were stabilised in Italy).

"Social security contributions" include costs for defined contribution plans for management (Previndai and Azimut Previdenza pension plan) amounting to 29 thousand Euro (26 thousand Euro at 31 December 2022).

Other costs, down by 46 thousand Euro, include, among other items, restructuring costs resulting from the reorganisation of Group companies, as well as sales commissions recognised to employees.

Like the headcount figure, the average number of Group employees in the first quarter of 2025 increased compared to the figure for the same period in 2024:

31 March 2025 31 March 2024 Change
Managers 14 14 -
Clerical staff 453 434 19
Manual workers 243 222 21
Total 710 670 40

Provaglio d'Iseo, 13 May 2025

For the Board of Directors

Chairwoman

Maria Chiara Franceschetti

Chief Executive Officer

Marcello Perini

Annexes

a) Consolidated income statement by quarter

(Euro /000) Q1
2024
Q2
2024
Q3
2024
Q4
2024
TOT
2024
Q1
2025
Q2
2025
Q3
2025
Q4
2025
TOT
2025
a Revenues 34,156 34,343 32,100 32,008 132,607 36,442 - - - 36,442
b Increases for
internal work
474 579 450 645 2,148 397 - - - 397
c Consumption
of materials
and products
10,081 9,824 9,157 10,263 39,325 10,152 - - - 10,152
d Added Value
(a+b-c)
24,549 25,098 23,393 22,390 95,430 26,687 - - - 26,687
e Other operating
costs
5,538 5,912 5,417 6,034 22,901 6,155 - - - 6,155
f Personnel
costs
11,883 12,981 11,901 12,708 49,473 12,696 - - - 12,696
g EBITDA
(d-e-f)
7,128 6,205 6,075 3,648 23,056 7,836 - - - 7,836
h Depreciation,
amortisation
and
impairment
2,021 1,962 1,970 1,978 7,931 1,969 - - - 1,969
i EBIT (g-h) 5,107 4,243 4,105 1,670 15,125 5,867 - - - 5,867
l Gains (losses)
from financial
assets/liabilities
55 43 (232) 323 189 (248) - - - (248)
m Gains (losses)
from
shareholdings
valued at
equity
2 12 9 16 39 4 - - - 4
n Profit (loss)
before tax
(i±l±m)
5,164 4,298 3,882 2,009 15,353 5,623 - - - 5,623
o Taxes (1,356) (943) (953) (959) (4,211) (1,538) - - - (1,538)
p Group net
profit (loss)
(n±o)
3,808 3,355 2,929 1,050 11,142 4,085 - - - 4,085

b) Exchange rates used to translate the financial statements of foreign companies

End-of-period exchange rates

Currency 31 March 2025 31 December 2024
Swiss franc 0.9531 0.9412
Pound sterling 0.8354 0.8292
U.S. dollar 1.0815 1.0389
Brazilian real 6.2507 6.4253
Chinese renminbi 7.8442 7.5833
Indian rupee 92.3955 88.9335

Average exchange rates in the period

Currency 31 March 2025 31 March 2024 1Q 2025 1Q 2024
Swiss franc 0.9458 0.9495 0.9458 0.9495
Pound sterling 0.8356 0.8562 0.8356 0.8562
U.S. dollar 1.0524 1.0857 1.0524 1.0857
Brazilian real 6.1610 5.3762 6.1610 5.3762
Chinese renminbi 7.6554 7.8050 7.6554 7.8050
Indian rupee 91.1583 90.1490 91.1583 90.1490

c) List of subsidiaries included in the scope of consolidation

Name Registered
office
Nation Currency Share capital Parent company % of
direct
ownership
United
Gefran UK Ltd. Warrington Kingdom GBP 4,096,000 Gefran S.p.A. 100.00
Gefran Deutschland GmbH Seligenstadt Germany EUR 365,000 Gefran S.p.A. 100.00
Gefran France S.A. Saint-Priest France EUR 800,000 Gefran S.p.A. 99.99
Gefran Benelux N.V. Geel Belgium EUR 344,000 Gefran S.p.A. 100.00
Gefran Inc. North Andover United States USD 1,900,070 Gefran S.p.A. 100.00
Gefran Brasil San Paolo Brazil BRL 450,000 Gefran S.p.A. 99.90
Eletroeletrônica Ltda. Gefran Schweiz AG 0.10
Gefran India Private Ltd. Pune India INR 100,000,000 Gefran S.p.A. 95.00
Gefran Schweiz AG 5.00
Gefran Asia Pte. Ltd. Singapore Singapore EUR 3,359,369 Gefran S.p.A. 100.00
Gefran Automation
Technology (Shanghai)
Co. Ltd. Shanghai China (PRC) RMB 28,940,000 Gefran Asia Pte. Ltd. 100.00
Gefran Schweiz AG Aadorf Switzerland CHF 100,000 Gefran S.p.A. 100.00
Gefran Soluzioni S.r.l. Provaglio d'Iseo Italy EUR 100,000 Gefran S.p.A. 100.00
Elettropiemme S.r.l. Trento Italy EUR 70,000 Gefran Soluzioni
S.r.l.
100.00

d) List of companies consolidated at equity

Name Registered
office
Nation Currency Share capital Parent company % of
direct
ownership
Axel S.r.l. Crosio della Valle Italy EUR 26,008 Gefran S.p.A. 15.00
Robot At Work S.r.l. Rovato Italy EUR 14,500 Gefran S.p.A. 24.83
40Factory S.r.l. Piacenza Italy EUR 18,804 Gefran S.p.A. 22.00

e) List of other affiliates

Name Registered
office
Nation Currency Share capital Parent company % of
direct
ownership
Colombera S.p.A. Iseo Italy EUR 8,098,958 Gefran S.p.A. 16.56
Woojin Plaimm Co Ltd Seoul South Korea WON 3,200,000,000 Gefran S.p.A. 2.00
CSMT GESTIONE
S.C.A.R.L.
Brescia Italy EUR 1,400,000 Gefran S.p.A. 1.78

Declaration of the executive in charge of financial reporting

Declaration pursuant to Article 154-bis, paragraph 2 of Italian Legislative Decree no. 58 of 24 February 1998 ("Consolidated Finance Act")

The undersigned Paolo Beccaria, the Executive in charge of financial reporting of Gefran S.p.A, hereby declares, pursuant to Article 154-bis, paragraph 2, of the Consolidated Law on Finance, that the accounting information contained in this Interim report as at 31 March 2025 accurately represents the details contained in the documentary evidence, accounts and records.

Provaglio d'Iseo, 13 May 2025

Executive in charge of financial reporting

Paolo Beccaria

Talk to a Data Expert

Have a question? We'll get back to you promptly.