AI assistant
Interpump Group — Interim / Quarterly Report 2025
Apr 16, 2026
4294_rns_2026-04-16_eb345da1-4253-4776-904b-520077aae314.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
Telephone disclosures and commercials with directly prohibited
INTERIM REPORT ON OPERATIONS FOR Q1 2025
Teleborsa distribution and commercial use strictly prohibited
emarkeb
säili storslag
CERTIFIED

Teleborsa: distribution and commercial use strictly prohibited Interim Report on Operations at 31 March 2025 - Interpump Group emarket sdir storage CERTIFIED ^{}[]
INTERIM REPORT ON OPERATIONS FOR Q1 2025
^{}[] INTERPUMP GROUP
Teleborsa: distribution and commercial use strictly prohibited Interim Report on Operations at 31 March 2025 - Interpump Group emarket soln storage CERTIFIED
Teleborsa: distribution and commercial use strictly prohibited Interim Report on Operations at 31 March 2025 - Interpump Group emarket sdir storage CERTIFIED
Contents
| Composition of corporate bodies | 7 |
|---|---|
| Interpump Group Organization Chart at 31 March 2025 | 9 |
| Interim Report on Operations | 11 |
| Directors' remarks on performance in Q1 2025 | 13 |
| Alternate performance measures | 14 |
| Q1 consolidated income statements | 15 |
| Events occurring in the quarter | 16 |
| Revenues | 18 |
| Profitability | 19 |
| Cash flows | 21 |
| Capital expenditure | 23 |
| Intercompany relations and related party transactions | 24 |
| Changes in group structure in Q1 2025 | 24 |
| Events occurring after the end of Q1 2025 | 25 |
| Financial statements and notes | 27 |
| Consolidated statement of financial position | 29 |
| Q1 consolidated income statements | 31 |
| Q1 consolidated statement of comprehensive income | 32 |
| Q1 consolidated cash flow statements | 33 |
| Consolidated statement of changes in shareholders' equity | 35 |
| Notes to the consolidated financial statements | 36 |
| General information | 36 |
| Basis of preparation | 36 |
| Accounting standards | 37 |
| Notes to the consolidated financial statements at 31 March 2025 | 39 |
| 1. Consolidation perimeter and goodwill | 40 |
| 2. Business sector information | 45 |
| 3. Acquisition of equity investments | 50 |
| 5. Property, plant and equipment | 56 |
| 6. Shareholders' equity | 56 |
| 7. Financial income and expenses | 57 |
| 8. Earnings per share | 58 |
| 9. Transactions with related parties | 59 |
| 10. Disputes, Contingent liabilities and Contingent assets | 62 |
This document can be accessed on the Internet at: www.interpumpgroup.it
Interpump Group S.p.A. Registered office in S. Ilario d'Enza (Reggio Emilia), Via Enrico Fermi 25 Paid-up Share Capital: Euro 56,617,232.88 Reggio Emilia Companies Register – Tax Code 11666900151
Teleborsa: distribution and commercial use strictly prohibited Interim Report on Operations at 31 March 2025 - Interpump Group emarket soln storage CERTIFIED
Teleborsa: distribution and commercial use strictly prohibited Interim Report on Operations at 31 March 2025 - Interpump Group emarket e-mail: e-mail: e-mail: e-mail: e-mail: e-mail: e-mail: e-mail: e-mail: e-mail: e-mail: e-mail: e-mail: e-mail: e-mail: e-mail: e-mail: e-mail: e-mail: e-mail: e
Composition of corporate bodies
| Board of Directors | Fulvio Montipò | Executive Chairman |
|---|---|---|
| Giovanni Tamburi (b) | Deputy Chairman | |
| Fabio Marasi (d) | Chief Executive Officer | |
| Antonia Di Bella (a) (c) | Independent Director | |
| Nicolò Dubini (a) (c) | Independent Director | |
| Marcello Margotto (b) | Independent Director | |
| Lead Independent Director | ||
| Federica Menichetti (a) (b) (c) | Independent Director | |
| Roberta Pierantoni | Independent Director | |
| Rita Rolli (d) | Independent Director | |
| Anna Chiara Svelto (d) | Independent Director | |
| Board of Statutory Auditors | Anna Maria Allievi | Chairman |
| Mario Tagliaferri | Statutory Auditor | |
| Mirco Zucca | Statutory Auditor | |
| Independent Auditors | PricewaterhouseCoopers S.p.A. |
(a) Member of the Control and Risks Committee (b) Member of the Remuneration Committee and the Nomination Committee (c) Member of the Related Party Transactions Committee (d) Member of the Sustainability Committee
Teleborsa: distribution and commercial use strictly prohibited Interim Report on Operations at 31 March 2025 - Interpump Group emarket soln storage CERTIFIED 8
Teleborsa: distribution and commercial use strictly prohibited Interim Report on Operations at 31 March 2025 - Interpump Group emarket sdir storage www.emarke.com CERTIFIED
Group Structure
WATER-JETTING
Interpump Group SpA
HYDRAULICS
as at 31/03/2025 all holdings 100% unless otherwise specified
Inoxhp Srl (52.72%)
- H.S. Srl
- Servizi Industriali Srl (80%)
- Pioli Srl
- Sit SpA (88%)
- I.MEC. Srl (70%)
- Alfa Valvole Srl
- NLB Corporation Inc.
GP Companies Inc.
- GP Companies (China) Inc.
Hammelmann GmbH
- Hammelmann Corporation Inc.
- Hammelmann Australia Pty Ltd
- Hammelmann Pumps Systems Co. Ltd (90%)
- Hammelmann S.L.
- Hammelmann France SARL
- Hammelmann Swiss GmbH
- Hammelmann Vostok (99.9%)
- (0.1% restante detenuto da Interpump Hydraulics RUS)
- Hammelmann Endüstriyel Pompalan
GS-Hydro HK Ltd
- GS-Hydro Piping Systems (Shanghai) Co. Ltd.
Inoxpa S.A.U.
- Inoxpa India Private
- Inoxpa Solutions France
- Improved Solutions Portugal Unipessoal Lda
- Inoxpa (UK) Ltd
- Inoxpa Solutions Moldova (66.67%)
- Inoxpa Colombia SAS
- Inoxpa Italia S.r.l.
- Inoxpa Skandinavien A/S
- Inoxpa South Africa Proprietary Ltd
- Inoxpa Special Processing Equipment Co. Ltd
- Inoxpa China Flow Technology Co., Ltd (60%)
- Shanghai PuPeng Flow Technology Co., Ltd (60%)
- Inoxpa Ukraine
- Inoxpa USA Inc
- LTD Inoxpa (70%)
- Inoxpa Mexico (99%)
- (1% restante detenuto da Inoxpa Italia S.r.l.)
Interpump Hydraulics SpA
- Oleodinamica Panni Srl
- Hydroven Srl
- Hydrocar Chile S.A. (90%)
- Wuxi Interpump Weifu Hydr. Company Ltd (65%)
- Interpump Hydraulics India Ltd
- Interpump Hydraulics Middle East FZE
- Interpump Hydraulics France Sarl (99.77%)
- Interpump South Africa Pty Ltd
- Interpump Hydraulics RUS
- Interpump Hydraulics Peru Sac (90%)
- Interpump Hydraulics Brasil Ltda
- Eurofluid Hydraulic S.r.l. (80%)
Interpump Hydraulics Brasil Ltd
- Hidrover Equipamentos Hidraulicos Ltda (59%)
Contarini Leopoldo Srl
- Unidrill Contarini Sas
- Copa Hydrosistem Ood
Interpump Hydraulics (UK) Ltd
- Mega Pacific Pty Ltd
- Mega Pacific NZ Pty Ltd
- IMM Hydraulics Ltd
- Bristol Hose Ltd
- Alltube Engineering Ltd
Muncie Inc
- Hydra Dyne Technology Inc. (75.00%)
- GS-Hydro U.S. Inc.
Waikato Holding Limited
Waikato Milking Systems LP
- WMS GP Limited
- Waikato Milking Systems UK Ltd
- Waikato Milking Systems Ireland Ltd
- Hi-Tech Enviro Solution Ltd
- Waikato Milking Systems Lease Ltd
- Waikato Milking Systems USA LLC
WALKOUT Srl
- Tubiflex SpA
- IPG Mouldtech India PVT LTD (85%)
Interpump Piping GS Srl
- GS-Hydro AB
- GS-Hydro Denmark AS
- GS-Hydro UK Ltd
- GS-Hydro System GmbH
- GS-Hydro Sp ZOO
- GS-Hydro Austria GmbH
GS-Hydro S.A.U
- Suministros Franquesa S.A.
- GS-Hydro Benelux B.V.
- GS-Hydro Korea Ltd
- GS-Hydro Singapore Pte Ltd.
- GS-Hydro do Brasil S.H. Ltda
Reggiana Riduttori Srl
- RR India Pvt. Ltd. (99.99%)
- RR Pacific PTY Ltd
- RR Slovakia A.S
- RR USA Inc
- RR Canada Inc
- RR Holland BV
- RR France Sarl (95%)
- Interpump Antriebstechnik GmbH
Walkoto Milling Systems
- WMS GP Limited
- Waikato Milling Systems UK Ltd
- Waikato Milling Systems Ireland Ltd
- Hi-Tech Enviro Solution Ltd
- Walkoto Milling Systems Lease Ltd
- Walkoto Milling Systems USA LLC
Teleborsa: distribution and commercial use strictly prohibited Interim Report on Operations at 31 March 2025 - Interpump Group emarket soln storage CERTIFIED
Teleborsa: distribution and commercial use strictly prohibited Interim Report on Operations at 31 March 2025 - Interpump Group emarket soln storage CERTIFIED
Interim Report on Operations
Teleborsa: distribution and commercial use strictly prohibited Interim Report on Operations at 31 March 2025 - Interpump Group emarket soln storage CERTIFIED
Teleborsa: distribution and commercial use strictly prohibited Interim Report on Operations at 31 March 2025 - Interpump Group emarket soln storage CERTIFIED
Directors' remarks on performance in Q1 2025
Teleborsa: distribution and commercial use strictly prohibited Interim Report on Operations at 31 March 2025 - Interpump Group emarket sdir storage CERTIFIED
Alternate performance measures
The Group uses several alternate measures that are not identified as accounting parameters in the IFRS, to allow better evaluation of the trend of economic operations and the Group's financial position. Such indicators are also tools that assist the directors in identifying operating trends and in making decisions on investments, resource allocation and other business matters. Therefore, the measurement criterion applied by the Group may differ from the criteria adopted by other groups and hence may not be comparable with them. Such alternate performance indicators are based exclusively on historical Group data and measured in conformity with the Guidelines on Alternative Performance Measures issued by ESMA/2015/1415 and adopted by Consob with communication no. 92543 of 3 December 2015. These indicators refer only to performance in the accounting period described in this Interim Report on Operations and the comparative periods, and not to expected performance, and must not be considered as substitutes for the indicators required by the reference accounting standards (IFRS). Finally, these alternative indicators are formulated consistently, using the same definitions and presentations for all periods for which financial information is included in this Interim Report on Operations.
The performance indicators used by the Group are defined as follows:
- Earnings/(Losses) before interest and tax (EBIT): Revenues plus Other operating income less Operating costs (Cost of sales, Distribution costs, General and administrative expenses, and Other operating costs);
- Earnings/(Losses) before interest, tax, depreciation and amortization (EBITDA): EBIT plus depreciation, amortization, writedowns and provisions;
- Net financial position: the sum of Financial debts and Bank debts less Cash and cash equivalents;
- Net indebtedness: calculated as the sum of the net financial position and debts for the acquisition of equity investments;
- Capital expenditure (CAPEX): the sum of investments in tangible and intangible fixed assets, net of divestments;
- Free cash flow: the cash flow available for the Group, defined as the difference between the cash flow from operating activities and the cash flow for investments in tangible and intangible fixed assets;
- Capital employed: calculated as the sum of shareholders' equity and net financial position, including debts for the acquisition of equity investments;
- Return on capital employed (ROCE): EBIT / Capital employed;
- Return on equity (ROE): Net profit / Shareholders' equity.
The Group's income statement is prepared by functional area (also called the "cost of sales" method). This format is deemed to be more representative than its "type of expense" counterpart, which is nevertheless included in the notes to the Annual Financial Report. The chosen form, in fact, complies with the internal reporting and business management methods.
The cash flow statement was prepared using the indirect method.
Teleborsa: distribution and commercial use strictly prohibited
Interim Report on Operations at 31 March 2025 - Interpump Group
emarket
sdir storage
CERTIFIED
Q1 consolidated income statements
| (£'000) | 2025 | 2024 |
|---|---|---|
| Revenues | 521,575 | 545,867 |
| Cost of sales | (334,426) | (354,191) |
| Gross profit | 187,149 | 191,676 |
| % of revenues | 35.9% | 35.1% |
| Other net revenues | 9,676 | 8,501 |
| Distribution expenses | (48,002) | (42,133) |
| General and administrative expenses | (59,844) | (56,453) |
| Other operating costs | (1,698) | (1,792) |
| EBIT | 87,281 | 99,799 |
| % of revenues | 16.7% | 18.3% |
| Financial income | 7,412 | 7,883 |
| Financial expenses | (16,374) | (15,774) |
| Equity method contribution | 182 | 114 |
| Profit for the period before taxes | 78,501 | 92,022 |
| Income taxes | (21,533) | (24,470) |
| Consolidated profit for the period | 56,968 | 67,552 |
| % of revenues | 10.9% | 12.4% |
| Attributable to: | ||
| Shareholders of Parent | 56,733 | 67,236 |
| Minority shareholders of subsidiaries | 235 | 316 |
| Consolidated profit for the period | 56,968 | 67,552 |
| EBITDA | 117,343 | 127,375 |
| % of revenues | 22.5% | 23.3% |
| Shareholders' equity | 2,053,921 | 1,881,133 |
| Net financial position | 383,333 | 452,800 |
| Debts for the acquisition of equity investments | 67,698 | 78,858 |
| Capital employed | 2,504,952 | 2,412,791 |
| ROCE | 3.5% | 4.1% |
| ROE | 2.8% | 3.6% |
| Basic earnings per share | 0.531 | 0.629 |
Teleborsa: distribution and commercial use strictly prohibited Interim Report on Operations at 31 March 2025 - Interpump Group emarket sdir storage CERTIFIED
Events occurring in the quarter
The world economy showed signs of slowing down during the early months of the year, and uncertainties remain high. On 2 April 2025, the US administration announced a drastic increase in tariffs on imports from almost every country, based on the size of their trade surpluses with the United States. This represents a marked reversal of the policies hitherto adopted, with possibly serious repercussions on the global economy and international cooperation. The growth in global GDP, already revised down to 3% in the OECD projections made prior to 2 April, may be impacted significantly by the direct and indirect effects of the new tariffs, and the uncertainties associated with these restrictive trade policies. Although easing in the major economies, inflation remains higher than the targets set by the central banks.
The macroeconomic indicators available for the first few months of the year, covering the major economies, indicate that:
-
in the Euro Area, GDP has maintained moderate growth, supported by consumption which remains buoyant, despite the weakness of investment in operating assets and a downturn in exports. The 2025 forecasts of growth around one percent will undoubtedly be affected by how the trade war escalates. Inflation has eased slightly, to just over 2%. The policy of rate reductions to support the economy remains in place. At the meetings held in January and March, the Governing Council of the ECB lowered the interest rate on deposits with the central bank by a total of 50 basis points to 2.5%, which is 150 basis points below the peak reached in June 2024. Further cuts are expected during 2025;
-
in the United States, GDP grew by 2.4%. The labor market continued to show signs of strength, with the unemployment rate stable at around 3.5%; however, inflation showed signs of picking up, with the annualized rate reaching 3.2% - driven principally by energy costs and food prices. For this reason, the Federal Reserve has kept interest rates stable in the 4.25-4.50% range. The economic uncertainties created by the tariffs levied by the Trump administration have, in any case, caused growth forecasts to be slashed. The Fed now expects 2025 GDP growth of just 1.7%, compared with the 2.1% forecast in December. While noting that "uncertainty about the economic outlook has increased", the central bank still expects to make another two rate cuts this year, followed by two more of the same size in 2026 and one in 2027;
-
in China, the trade war in progress with the United States has not affected growth - at least for now - with GDP rising at an annualized rate of 5.4%, compared with the 5.1% forecast by analysts. Q1 growth was 1.2% ahead of that reported for Q4 2024, with the secondary sector achieving annualized growth of 5.9%, followed by 5.3% in the tertiary sector. The economic forecasts for the remainder of 2025 suggest that growth in China will ease with respect to initial expectations, with a rise in GDP of around 4%. This slowdown is attributable to various factors, including the trade tensions with the United States and domestic structural challenges, such as the crisis in the real estate market.
In this context, with ongoing disruptions and uncertainties, the Interpump Group continued to generate results in the first quarter of 2025, that, although lower than those achieved in the same period of 2024, remain significantly positive with regard to revenues, margins and cash generation.
Revenues totaled € 521.6 million, down by 4.5% compared to Q1 2024 when they reached € 545.9 million. Analysis by business sector shows that revenues in the Hydraulic sector were 12.3% lower than in Q1 2024, while those in the Water-Jetting sector grew by 15.5%.
Teleborsa: distribution and commercial use strictly prohibited Interim Report on Operations at 31 March 2025 - Interpump Group emarket sdir storage CERTIFIED
EBITDA was € 117.3 million (22.5% of revenues). By comparison, EBITDA was € 127.4 million in Q1 2024 (23.3% of revenues).
Despite pursuing major investment plans, during Q1 2025 the Group still managed to generate positive free cash flow of € 29.6 million, compared with € 34.2 million in Q1 2024.
The net financial position (NFP) was € 383.3 million at the reporting date, compared with € 452.8 million at the end of Q1 2024.
Net profit for Q1 2025 was € 57 million (€ 68 million in Q1 2024), reflecting a decrease of 15.7%.
The exposure of the Group to the countries involved in the Russia-Ukraine conflict remains moderate. Specifically, revenues totaled € 4.2 million in Q1 2025 (€ 4.6 million in Q1 2024), with outstanding receivables of € 2.6 million at period end (€ 2.6 million at 31 March 2024 as well).
On 24 March 2025, in the context of the mandate to purchase treasury shares authorized at the Shareholders' Meeting held on 26 April 2024, Interpump Group announced the launch of a program to purchase in the market a total of 250,000 treasury shares between 24 March and 23 June 2025, at maximum price of € 40 per share and, therefore, with a maximum total outlay of € 10 million. The dual purpose of this program was to guarantee not only implementation of the share-based incentive plans arranged in favor of the directors, employees and key collaborators of the Group, but also the disposal and/or exchange of treasury shares, in the context of acquisitions and/or agreements with strategic partners that support the development of the Group.
Compared with 2024, the consolidation perimeter of the Water-Jetting sector changed as follows during Q1 2025:
- Hammelmann Endüstri Pompaları A.Ş., a newly-formed company, was consolidated for the first time from 1 January 2025.
Compared with 2024, the consolidation perimeter of the Hydraulic sector changed as follows in Q1 2025:
- North American Manufacturing Inc. was absorbed by Muncie Inc. with effect from 1 January 2025,
- Innovativ Gummi Tech Srl was absorbed by I.M.M. Hydraulics Spa with effect from 1 January 2025.
Teleborsa: distribution and commercial use strictly prohibited Interim Report on Operations at 31 March 2025 - Interpump Group emarket sdir storage CERTIFIED
Revenues
Revenues in Q1 2025 totaled € 521.6 million, down by 4.5% compared with € 545.9 million in Q1 2024 (-7.5% at constant perimeter and -8.1% also net of exchange differences).
Revenues by business sector and geographical area were as follows:
| (€/000) | Italy | Rest of Europe | North America | Far East and Pacific Area | Rest of the World | Total |
|---|---|---|---|---|---|---|
| Q1 2025 | ||||||
| Hydraulic | 62,956 | 116,566 | 88,377 | 32,629 | 42,943 | 343,471 |
| Water-Jetting | 19,777 | 57,021 | 50,298 | 35,672 | 15,336 | 178,104 |
| Total | 82,733 | 173,587 | 138,675 | 68,301 | 58,279 | 521,575 |
| Q1 2024 | ||||||
| Hydraulic | 70,614 | 133,412 | 112,437 | 38,691 | 36,574 | 391,728 |
| Water-Jetting | 14,486 | 58,943 | 48,452 | 19,477 | 12,781 | 154,139 |
| Total | 85,100 | 192,355 | 160,889 | 58,168 | 49,355 | 545,867 |
| 2025/2024 percentage changes | ||||||
| Hydraulic | -10.8% | -12.6% | -21.4% | -15.7% | +17.4% | -12.3% |
| Water-Jetting | +36.5% | -3.3% | +3.8% | +83.1% | +20.0% | +15.5% |
| Total | -2.8% | -9.8% | -13.8% | +17.4% | +18.1% | -4.5% |
The changes at constant perimeter are as follows:
2025/2024 percentage changes
| (€/000) | Italy | Rest of Europe | North America | Far East and Pacific Area | Rest of the World | Total |
|---|---|---|---|---|---|---|
| Hydraulic | -11.9% | -12.7% | -21.4% | -15.7% | +0.9% | -14.1% |
| Water-Jetting | +4.4% | -5.8% | +3.7% | +70.2% | +11.1% | +9.1% |
| Total | -9.1% | -10.6% | -13.8% | +13.1% | +3.5% | -7.5% |
Teleborsa: distribution and commercial use strictly prohibited Interim Report on Operations at 31 March 2025 - Interpump Group emarket sdir storage CERTIFIED
Profitability
The cost of sales accounted for 64.1% of revenues (64.9% in Q1 2024). Production costs, which totaled € 142.6 million (€ 144.9 million in Q1 2024, which however did not include the costs of the companies acquired subsequently), accounted for 27.3% of revenues (26.5% in the same period of 2024).
The cost of raw materials and components sourced on the market, including changes in inventories, was € 191.8 million (€ 209.3 million in the same period of 2024, which however did not include the costs of the companies acquired subsequently). The incidence of purchase costs, including the change in inventories, was 36.8% (38.3% in Q1 2024).
Distribution costs were 11.5% higher at constant perimeter (+10.8% net of exchange differences) with respect to Q1 2024, with an incidence on revenues of 9.3% (compared with 7.7% in Q1 2024).
General and administrative expenses were 3.0% higher at constant perimeter (+2.4% net of exchange differences) with respect to Q1 2024, with an incidence on revenues of 11.5% (compared with 10.3% in Q1 2024).
Total payroll costs were € 124.0 million (€ 120.1 million in Q1 2024, which however did not include the costs of the companies acquired subsequently).
At constant perimeter, payroll costs amounted to € 121.0 million, up by 0.6% due to a 3.4% increase in per capita cost and despite a reduction of 248.5 in the average number of employees.
The average total number of Group employees in Q1 2025 was 9,362 (9,042 at constant perimeter), compared with 9,291 in Q1 2024. The increase in the average headcount during Q1 2025 can be broken down as follows: +31 in Europe, -176 in the US and +216 in the Rest of the World. In addition, the Group employed 1,510 temporary workers during the period (1,550 in Q1 2024) at a cost of € 6.4 million (€ 7.6 million in Q1 2024).
Teleborsa: distribution and commercial use strictly prohibited Interim Report on Operations at 31 March 2025 - Interpump Group emarket sdir storage CERTIFIED
EBITDA totaled € 117.3 million (22.5% of revenues) compared with € 127.4 million in Q1 2024, which represented 23.3% of revenues. The following table sets out EBITDA by business sector:
| | Q1 2025 €/000 | % on total revenues* | Q1 2024 €/000 | % on total revenues* | Increase/ Decrease | | --- | --- | --- | --- | --- | --- | | Hydraulic | 69,308 | 20.1% | 85,553 | 21.8% | -19.0% | | Water-Jetting | 48,035 | 26.8% | 41,822 | 26.8% | +14.9% | | Total | 117,343 | 22.5% | 127,375 | 23.3% | -7.9% |
- = Total revenues include those relating to other Group companies, while the revenues analyzed previously are exclusively those external to the Group (see Note 2 in the explanatory notes). Accordingly, for consistency, the percentage is calculated on total revenues rather than on those reported previously.
EBIT amounted to € 87.3 million (16.7% of revenues) compared with € 99.8 million in Q1 2024 (18.3% of revenues), down by 12.5%.
The tax rate for the period was 27.4% (26.6% in Q1 2024).
Net profit for Q1 2025 was € 57.0 million (€ 67.6 million in Q1 2024), reflecting a decrease of 15.7%. Basic earnings per share fell from € 0.629 in Q1 2024 to € 0.531 in Q1 2025.
Capital employed increased from € 2,495.5 million at 31 December 2024 to € 2,505.0 million at 31 March 2025, reflecting completion of the significant investment program carried in prior years.
Non-annualized ROCE was 3.5% (4.1% in Q1 2024).
Non-annualized ROE was 2.8% (3.6% in Q1 2024).
Teleborsa: distribution and commercial use strictly prohibited
Interim Report on Operations at 31 March 2025 - Interpump Group
emarket
sdir storage
CERTIFIED
Cash flows
The change in net indebtedness breaks down as follows:
| 2025€/000 | 2024€/000 | |
|---|---|---|
| Opening net financial position | (409,044) | (486,497) |
| Net opening financial position of companies consolidated for the first time | - | - |
| Adjusted opening net financial position | (409,044) | (486,497) |
| Liquidity generated by operations | 98,470 | 110,374 |
| Principal portion of lease installments paid | (4,966) | (4,757) |
| Cash flow generated (absorbed) by the management of operating capital | (16,892) | (34,120) |
| Cash flow generated (absorbed) by other current assets and liabilities | (13,182) | 1,904 |
| Capital expenditure on tangible fixed assets | (33,097) | (39,731) |
| Proceeds from the sale of tangible fixed assets | 184 | 1,598 |
| Increase in other intangible fixed assets | (2,166) | (1,383) |
| Financial income received | 1,225 | 869 |
| Other | (13) | (587) |
| Free cash flow | 29,563 | 34,167 |
| Acquisition of investments, including the net debt received and excluding the treasury shares assigned | (53) | (3,056) |
| Dividends paid | - | - |
| Purchase of treasury shares | (3,518) | - |
| Proceeds from the sale of treasury shares to stock option beneficiaries | 328 | 14 |
| Principal portion of lease installments paid | 4,966 | 4,757 |
| Principal portion of new leasing contracts arranged | (4,235) | (1,900) |
| Restatement and early redemption of leasing contracts | 130 | 290 |
| Change in other financial assets | (13) | (132) |
| Loans (granted)/repaid to/by non-consolidated subsidiaries | (250) | - |
| Net cash generated (used) | 26,918 | 34,140 |
| Exchange differences | (1,207) | (443) |
| Closing net financial position | (383,333) | (452,800) |
Net liquidity generated by operating activities totaled € 98.5 million (€ 110.4 million in Q1 2024), a decrease of 10.8%. Free cash flow amounted to € 29.6 million (€ 34.2 million in Q1 2024).
Teleborsa: distribution and commercial use strictly prohibited Interim Report on Operations at 31 March 2025 - Interpump Group emarket sdir storage CERTIFIED
Net indebtedness, including payables and commitments, determined in accordance with ESMA guidance 32-382-1138 and included in Consob notice no. 5/21, comprises:
| €/000 | 31/03/2025 | 31/12/2024 | 31/03/2024 | 01/01/2024 |
|---|---|---|---|---|
| Cash and cash equivalents | 450,140 | 392,637 | 440,083 | 334,483 |
| Bank debts (advances and STC amounts) | (30,078) | (33,236) | (53,864) | (52,469) |
| Interest-bearing financial debts (current portion) | (249,515) | (241,919) | (261,749) | (264,911) |
| Interest-bearing financial debts (non-current portion) | (553,880) | (526,526) | (577,270) | (503,600) |
| Net financial position | (383,333) | (409,044) | (452,800) | (486,497) |
| Commitments for the purchase of equity investments (current portion) | (5,866) | (5,725) | (35,667) | (38,354) |
| Commitments for the purchase of equity investments (non-current portion) | (61,832) | (61,346) | (43,191) | (42,810) |
| Total net indebtedness | (451,031) | (476,115) | (531,658) | (567,661) |
Teleborsa: distribution and commercial use strictly prohibited Interim Report on Operations at 31 March 2025 - Interpump Group emarket sdir storage CERTIFIED
Capital expenditure
Investments in property, plant and equipment totaled € 30.8 million (€ 42.6 million in Q1 2024), reflecting the ongoing investment plans, as broken down below:
| €/000 | Q1 2025 | Q1 2024 |
|---|---|---|
| Increases for the purchase of fixed assets used in the production process | 22,922 | 37,584 |
| Increases for machinery rented to customers | 3,636 | 3,111 |
| Leased assets | 4,235 | 1,900 |
| Capex | 30,793 | 42,595 |
| Increases through the acquisition of equity investments | - | - |
| Total increases in the period | 30,793 | 42,595 |
Additions in Q1 2025 included € 11.1 million invested in land and buildings (€ 19.0 million in Q1 2024).
The difference with respect to the capital expenditure reported in the cash flow statement is due to the timing of payments.
Increases in intangible fixed assets amounted to € 2.2 million (€ 3.7 million in Q1 2024).
Teleborsa: distribution and commercial use strictly prohibited Interim Report on Operations at 31 March 2025 - Interpump Group emarket sdir storage CERTIFIED
Intercompany relations and related party transactions
In compliance with the provisions of the Consob regulation adopted with resolution no. 17221 of 12 March 2010, as amended, Interpump Group S.p.A. has adopted the procedure that regulates related party transactions. This procedure was approved for the first time by the Board of Directors on 10 November 2010 and has been continuously updated in accordance with the regulatory provisions in force time by time and adapted to reflect current practices. In particular, on 28 June 2021 the Board of Directors approved a new version that takes account of the effects of Italian Legislative Decree 49/2019, which transposed into Italian law the provisions of Directive (EU) 2017/828 ("Shareholders' Rights II") with regard to related parties, as well as the related amendments made by CONSOB on 10 December 2020 to the Issuers' Regulation and the Regulation governing Related Party Transactions. Lastly, on 4 August 2023 the Board of Directors approved a new version of the procedure that reflects the latest regulatory changes, of a minor nature, made since the amendments mentioned above. The new version can be found in the Corporate Governance section of the Interpump website (www.interpumpgroup.it). Information on transactions with related parties is given in Note 9 of this Interim Report on Operations at 31 March 2025. Overall, no atypical or unusual transactions took place with related parties during Q1 2025 and the transactions that did take place were completed on an arm's-length basis.
Changes in group structure in Q1 2025
As described earlier, the consolidation perimeter changed as follows in Q1 2025 with respect to 31 December 2024:
Water-Jetting sector:
- Hammelmann Endüstri Pompaları A.Ş., a newly-formed company, was consolidated for the first time from 1 January 2025.
Hydraulic sector:
- North American Manufacturing Inc. was absorbed by Muncie Inc. with effect from 1 January 2025,
- Innovativ Gummi Tech Srl was absorbed by I.M.M. Hydraulics Spa with effect from 1 January 2025.
Teleborsa: distribution and commercial use strictly prohibited Interim Report on Operations at 31 March 2025 - Interpump Group emarket sdir storage CERTIFIED
Events occurring after the end of Q1 2025
Alfa OBL America Inc. was formed on 1 April 2025. This company, operating in the valves sector, is 85% owned by Alfa Valvole S.r.l. and will be consolidated on a line-by-line basis from 1 April 2025.
The treasury share purchase program was completed on 9 April 2025. Announced to the market on 24 March 2025, following authorization at the Shareholders' Meeting held on 26 April 2024, this program resulted in the purchase of 250,000 treasury shares (including 102,000 shares purchased in Q1 2025) at an average price of € 31.8391 each, with a total outlay of € 8 million.
The Shareholders' Meeting of Interpump Group S.p.A., held on 29 April 2025, approved the 2024 financial statements and declared a dividend of € 0.33 per share. The meeting also:
- approved the second section of the Report on remuneration policy pursuant to art. 123-(3) of Italian Legislative Decree 58/98 and on the remuneration paid to the directors in the 2024 financial year;
- approved the three-year incentive plan 2025-2027;
- authorized the Board of Directors, for a period of eighteen months from the date of the shareholders' resolution (valid until October 2026), to purchase the maximum number of treasury shares permitted by the law in force at the time, at a maximum unit price of € 60.0, and to dispose of any treasury shares already purchased or that will be acquired in the future in execution of said authorization.
No atypical or unusual transactions occurred after the end of Q1 2025 that would require mention in these Statements or changes to the consolidated financial statements at 31 March 2025.
Sant'Ilario d'Enza (RE), 15 May 2025
For the Board of Directors Fulvio Montipò Executive Chairman
Mauro Barani, the manager responsible for drafting the company's accounting documents, declares - pursuant to article 154-(2), subsection 2, TUF - that the accounting disclosures in this document correspond to the contents of the underlying documents, the accounting books and the accounting entries.
Sant'Ilario d'Enza (RE), 15 May 2025
Mauro Barani Manager responsible for drafting the company's accounting documents
Teleborsa: distribution and commercial use strictly prohibited Interim Report on Operations at 31 March 2025 - Interpump Group emarket soln storage CERTIFIED
Teleborsa: distribution and commercial use strictly prohibited Interim Report on Operations at 31 March 2025 - Interpump Group emarket sdir storage CERTIFIED ^{}[]
Financial statements and notes
Teleborsa: distribution and commercial use strictly prohibited Interim Report on Operations at 31 March 2025 - Interpump Group emarket soln storage CERTIFIED
Teleborsa: distribution and commercial use strictly prohibited
Interim Report on Operations at 31 March 2025 - Interpump Group
emarket
sdir storage
CERTIFIED
Consolidated statement of financial position
| (€/000) | Notes | 31/03/2025 | 31/12/2024 |
|---|---|---|---|
| ASSETS | |||
| Current assets | |||
| Cash and cash equivalents | 450,140 | 392,637 | |
| Trade receivables | 411,155 | 385,963 | |
| Inventories | 4 | 697,997 | 700,614 |
| Tax receivables | 51,866 | 56,381 | |
| Other current assets | 41,012 | 34,647 | |
| Total current assets | 1,652,170 | 1,570,242 | |
| Non-current assets | |||
| Property, plant and equipment | 5 | 847,663 | 853,747 |
| Goodwill | 1 | 839,202 | 837,798 |
| Other intangible fixed assets | 75,292 | 76,896 | |
| Other financial assets | 4,511 | 3,948 | |
| Tax receivables | 2,557 | 2,635 | |
| Deferred tax assets | 42,441 | 43,640 | |
| Other non-current assets | 2,751 | 2,866 | |
| Total non-current assets | 1,814,417 | 1,821,530 | |
| Assets held for sale | - | - | |
| Total assets | 3,466,587 | 3,391,772 |
Teleborsa: distribution and commercial use strictly prohibited
Interim Report on Operations at 31 March 2025 - Interpump Group
emarket
sdir storage
CERTIFIED
| (€/000) | Notes | 31/03/2025 | 31/12/2024 |
|---|---|---|---|
| LIABILITIES | |||
| Current liabilities | |||
| Trade payables | 242,575 | 237,371 | |
| Bank debts | 30,078 | 33,236 | |
| Interest-bearing financial debts (current portion) | 249,515 | 241,919 | |
| Tax liabilities | 33,949 | 28,360 | |
| Other current liabilities | 148,726 | 148,792 | |
| Provisions for risks and charges | 8,725 | 8,858 | |
| Total current liabilities | 713,568 | 698,536 | |
| Non-current liabilities | |||
| Interest-bearing financial debts | 553,880 | 526,526 | |
| Liabilities for employee benefits | 21,310 | 21,292 | |
| Deferred tax liabilities | 31,558 | 32,753 | |
| Tax liabilities | 164 | 164 | |
| Other non-current liabilities | 79,965 | 80,028 | |
| Provisions for risks and charges | 12,221 | 13,136 | |
| Total non-current liabilities | 699,098 | 673,899 | |
| Total liabilities | 1,412,666 | 1,372,435 | |
| SHAREHOLDERS' EQUITY | |||
| Share capital | 6 | 55,458 | 55,505 |
| Legal reserve | 11,323 | 11,323 | |
| Share premium reserve | 40,716 | 42,564 | |
| Remeasurement reserve for defined benefit plans | (5,923) | (5,923) | |
| Translation reserve | 17,856 | 38,108 | |
| Other reserves | 1,923,508 | 1,866,775 | |
| Group shareholders' equity | 2,042,938 | 2,008,352 | |
| Non-controlling interests | 10,983 | 10,985 | |
| Total shareholders' equity | 2,053,921 | 2,019,337 | |
| Total shareholders' equity and liabilities | 3,466,587 | 3,391,772 |
Teleborsa: distribution and commercial use strictly prohibited
Interim Report on Operations at 31 March 2025 - Interpump Group
emarket
sdir storage
CERTIFIED
Q1 consolidated income statements
| (€/000) | Notes | 2025 | 2024 |
|---|---|---|---|
| Revenues | 521,575 | 545,867 | |
| Cost of sales | (334,426) | (354,191) | |
| Gross profit | 187,149 | 191,676 | |
| Other net revenues | 9,676 | 8,501 | |
| Distribution expenses | (48,002) | (42,133) | |
| General and administrative expenses | (59,844) | (56,453) | |
| Other operating costs | (1,698) | (1,792) | |
| EBIT | 87,281 | 99,799 | |
| Financial income | 7 | 7,412 | 7,883 |
| Financial expenses | 7 | (16,374) | (15,774) |
| Equity method contribution | 182 | 114 | |
| Profit for the period before taxes | 78,501 | 92,022 | |
| Income taxes | (21,533) | (24,470) | |
| Consolidated profit for the period | 56,968 | 67,552 | |
| Attributable to: | |||
| Shareholders of Parent | 56,733 | 67,236 | |
| Minority shareholders of subsidiaries | 235 | 316 | |
| Consolidated profit for the period | 56,968 | 67,552 | |
| Basic earnings per share | 8 | 0.531 | 0.629 |
| Diluted earnings per share | 8 | 0.531 | 0.627 |
Teleborsa: distribution and commercial use strictly prohibited
Interim Report on Operations at 31 March 2025 - Interpump Group
emarket
sdir storage
CERTIFIED
Q1 consolidated statement of comprehensive income
| (€/000) | 2025 | 2024 |
|---|---|---|
| Consolidated profit for the period (A) | 56,968 | 67,552 |
| Other comprehensive income (loss) which will subsequently be reclassified to consolidated profit | ||
| Gains (losses) on translating the financial statements of foreign companies | (20,355) | 9,637 |
| Gains (losses) from companies accounted for using the equity method | 207 | (95) |
| Applicable taxes | - | - |
| Total other comprehensive income (loss) which will subsequently be reclassified to consolidated profit, net of tax effect (B) | (20,148) | 9,542 |
| Profit (Loss) deriving from the remeasurement of defined benefit plans | - | (30) |
| Applicable taxes | - | 7 |
| Total other comprehensive profit (loss) which will not subsequently be reclassified to consolidated profit (C) | - | (23) |
| Comprehensive consolidated profit for the period (A) + (B) + (C) | 36,820 | 77,071 |
| Attributable to: | ||
| Shareholders of Parent | 36,481 | 76,742 |
| Minority shareholders of subsidiaries | 339 | 329 |
| Comprehensive consolidated profit for the period | 36,820 | 77,071 |
Teleborsa: distribution and commercial use strictly prohibited
Interim Report on Operations at 31 March 2025 - Interpump Group
emarket
sdir storage
CERTIFIED
Q1 consolidated cash flow statements
| (€/000) | 2025 | 2024 |
|---|---|---|
| Cash flows from operating activities | ||
| Profit before taxes | 78,501 | 92,023 |
| Adjustments for non-cash items: | ||
| Losses (gains) on the sale of fixed assets | (3,001) | (1,945) |
| Amortization and depreciation, impairment and reinstatement of assets | 29,363 | 26,950 |
| Costs recognized in the income statement relative to stock options that do not involve monetary outflows for the Group | 1,295 | 1,321 |
| Losses (profits) from equity investments | (182) | (114) |
| Net change in risk provisions and allocations to employee benefit provisions | (942) | (1,194) |
| Expenditures for tangible fixed assets to be leased | (3,636) | (3,111) |
| Proceeds from the disposal of leased tangible fixed assets | 4,104 | 5,018 |
| Net financial expenses (income) | 8,962 | 7,891 |
| Other | 9 | - |
| 114,473 | 126,839 | |
| (Increase) decrease in trade receivables and other current assets | (31,591) | (36,396) |
| (Increase) decrease in inventories | (7,417) | (1,867) |
| Increase (decrease) in trade payables and other current liabilities | 8,934 | 6,047 |
| Interest paid | (8,050) | (10,062) |
| Realized exchange differences | (469) | 1,118 |
| Taxes paid | (7,484) | (7,521) |
| Net cash from operating activities | 68,396 | 78,158 |
| Cash flows from investing activities | ||
| Payments for the purchase of equity investments, net of cash received and net of treasury shares assigned | (53) | (3,056) |
| Capital expenditure on tangible fixed assets | (33,097) | (39,731) |
| Proceeds from the sale of tangible fixed assets | 184 | 1,598 |
| Increase in intangible fixed assets | (2,166) | (1,383) |
| Financial income received | 1,225 | 869 |
| Other | (333) | (152) |
| Net cash (used in) investing activities | (34,240) | (41,855) |
| Cash flows from financing activities | ||
| Disbursals (repayments) of loans and bonds | 37,706 | 71,947 |
| Dividends paid | - | - |
| Disbursements for purchase of treasury shares | (3,518) | - |
| Proceeds from the sale of treasury shares to stock option beneficiaries | 328 | 14 |
| Loans (granted)/repaid to/by non-consolidated subsidiaries | (250) | - |
| Change in other financial assets | (13) | (132) |
| Payment of finance lease installments (principal) | (4,966) | (4,757) |
| Net cash generated by (used in) financing activities | (29,287) | (67,072) |
| Net increase (decrease) in cash and cash equivalents | 63,443 | 103,375 |
Teleborsa: distribution and commercial use strictly prohibited Interim Report on Operations at 31 March 2025 - Interpump Group emarket sdir storage CERTIFIED
| (€/000) | 2025 | 2024 |
|---|---|---|
| Net increase (decrease) in cash and cash equivalents | 63,443 | 103,375 |
| Translation differences for cash held by non-EU companies | (2,782) | 830 |
| Opening cash and cash equivalents of companies consolidated on a line-by-line basis for the first time | - | - |
| Cash and cash equivalents at the beginning of the period | 359,401 | 282,014 |
| Cash and cash equivalents at the end of the period | 420,062 | 386,219 |
Cash and cash equivalents consist of the following:
| €/000 | 31/03/2025 | 31/12/2024 |
|---|---|---|
| Cash and cash equivalents as per the consolidated statement of financial position | 450,140 | 392,637 |
| Bank debts (overdrafts and subject-to-collection advances) | (30,078) | (33,236) |
| Cash and cash equivalents as per the consolidated cash flow statement | 420,062 | 359,401 |
Teleborsa: distribution and commercial use strictly prohibited
emarket
edir storage
CERTIFIED
Consolidated statement of changes in shareholders' equity
| (€/000) | Share capital | Legal reserve | Share premium reserve | Remeasurement reserve for defined benefit plans | Translation reserve | Other reserves | Group shareholders' equity | Non-controlling interests | Total |
|---|---|---|---|---|---|---|---|---|---|
| At 1 January 2024 | 55,625 | 11,323 | 46,938 | (5,922) | 11,850 | 1,673,764 | 1,793,578 | 9,326 | 1,802,904 |
| Recognition in the income statement of the fair value of stock options | - | - | 1,321 | - | - | - | 1,321 | - | 1,321 |
| Purchase of treasury shares | - | - | - | - | - | - | - | - | - |
| Sale of treasury shares to stock option beneficiaries | - | - | 14 | - | - | - | 14 | - | 14 |
| Transfer of treasury shares as payment for equity investments | - | - | - | - | - | - | - | - | - |
| Purchase of residual interests in subsidiaries | - | - | - | (23) | - | 144 | 121 | (138) | (17) |
| Dividends paid | - | - | - | - | - | - | - | - | - |
| Dividends resolved | - | - | - | - | - | - | - | (160) | (160) |
| Comprehensive profit (loss) for Q1 2024 | - | - | - | - | 9,506 | 67,236 | 76,742 | 329 | 77,071 |
| Balances at 31 March 2024 | 55,625 | 11,323 | 48,273 | (5,945) | 21,356 | 1,741,144 | 1,871,776 | 9,357 | 1,881,133 |
| Charge to the income statement of fair value of stock options granted and exercisable | - | - | 3,941 | - | - | - | 3,941 | - | 3,941 |
| Purchase of treasury shares | (130) | - | (10,207) | - | - | - | (10,337) | - | (10,337) |
| Sale of treasury shares to stock option beneficiaries | 10 | - | 557 | - | - | - | 567 | - | 567 |
| Transfer of treasury shares as payment for equity investments | - | - | - | - | - | - | - | - | - |
| Purchase of residual interests in subsidiaries | - | - | - | 23 | - | 47 | 70 | 1,228 | 1,298 |
| Dividends paid | - | - | - | - | - | (34,231) | (34,231) | (777) | (35,008) |
| Dividends resolved | - | - | - | - | - | - | - | 160 | 160 |
| Comprehensive profit (loss) for April-December 2024 | - | - | - | (1) | 16,752 | 159,815 | 176,566 | 1,017 | 177,583 |
| Balances at 31 December 2024 | 55,505 | 11,323 | 42,564 | (5,923) | 38,108 | 1,866,775 | 2,008,352 | 10,985 | 2,019,337 |
| Recognition in the income statement of the fair value of stock options | - | - | 1,295 | - | - | - | 1,295 | - | 1,295 |
| Purchase of treasury shares | (53) | - | (3,465) | - | - | - | (3,518) | - | (3,518) |
| Sale of treasury shares to stock option beneficiaries | 6 | - | 322 | - | - | - | 328 | - | 328 |
| Transfer of treasury shares as payment for equity investments | - | - | - | - | - | - | - | - | - |
| Purchase of residual interests in subsidiaries | - | - | - | - | - | - | - | - | - |
| Dividends paid | - | - | - | - | - | - | - | - | - |
| Dividends resolved | - | - | - | - | - | - | - | (341) | (341) |
| Comprehensive profit (loss) for Q1 2025 | - | - | - | - | (20,252) | 56,733 | 36,481 | 339 | 36,820 |
| Balances at 31 March 2025 | 55,458 | 11,323 | 40,716 | (5,923) | 17,856 | 1,923,508 | 2,042,938 | 10,983 | 2,053,921 |
Teleborsa: distribution and commercial use strictly prohibited Interim Report on Operations at 31 March 2025 - Interpump Group emarket sdir storage CERTIFIED
Notes to the consolidated financial statements
General information
Interpump Group S.p.A. is a company domiciled in Sant'Ilario d'Enza (Reggio Emilia, Italy) and incorporated under Italian law. The company is listed on the Milan stock exchange in the Euronext Star Milan segment.
The Group manufactures and markets high and very high pressure plunger pumps, very high pressure systems, machines for the food processing industry, chemicals, cosmetics, pharmaceuticals, mechanical sifters and automated milking systems (Water-Jetting sector), power take-offs, gear pumps, hydraulic cylinders, directional controls, valves, gears and dispersion devices, hydraulic hoses and fittings, orbital motors, steering systems (hydroguide) and other hydraulic components (Hydraulic sector). The Group has production facilities in Italy, the US, Germany, China, India, France, Portugal, Spain, Brazil, Poland, Bulgaria, Romania, Canada, New Zealand and South Korea.
Revenues are not affected by any significant degree of seasonality.
The consolidated financial statements include Interpump Group S.p.A. and its directly or indirectly controlled subsidiaries (hereinafter "the Group").
The consolidated financial statements at 31 March 2025 were approved by the Board of Directors today (15 May 2025).
This Interim Report on Operations has been prepared on a basis consistent with prior years, international practice, the principle of market transparency and Borsa Italiana Notice no. 7587 dated 21 April 2016. As part of the requirements for maintaining a STAR listing, this notice requires the publication of Interim Reports on Operations regardless of any regulatory changes.
This Interim Report on Operations is not audited.
Basis of preparation
The consolidated financial statements at 31 March 2025 have been prepared in compliance with the international accounting standards (IAS/IFRS) for interim financial statements. The tables have been prepared in compliance with IAS 1, while the notes have been prepared in condensed form, as allowed by IAS 34, and therefore do not include all the information required for annual financial statements prepared in compliance with IFRS standards. Accordingly, the consolidated financial statements at 31 March 2025 should be read together with the consolidated financial statements for the year ended 31 December 2024.
Preparation of an interim report in compliance with IAS 34 Interim Financial Reporting calls for judgments, estimates, and assumptions that have an effect on assets, liabilities, costs and revenues and on information regarding potential assets and liabilities at the report reference date. Any estimates made may differ from the actual results obtained in the future. The captions of the financial statements that call for more subjective appraisal by the directors when preparing estimates and for which a change in the conditions underlying the assumptions utilized could have a significant effect on the financial statements are: goodwill, amortization and depreciation of fixed assets, deferred tax assets and liabilities, the allowance for doubtful accounts and the allowance for inventories, provisions for risks and charges,
Teleborsa: distribution and commercial use strictly prohibited Interim Report on Operations at 31 March 2025 - Interpump Group emarket sdir storage CERTIFIED
defined benefit plans for employees, debts for the acquisition of investments included under other liabilities, and also determination of the fair value of the assets and liabilities acquired in the framework of business combinations.
In addition, some measurement processes, notably those that are more complex, such as the determination of impairment losses on non-current assets, are generally only performed in a comprehensive manner at the time of preparing the annual financial statements, when all the necessary information is available, except in cases in which evidence of impairment exists, when the immediate measurement of any losses in value is required. Likewise, the actuarial valuations required to determine the liability for employee benefits are normally made when preparing the annual financial statements.
The consolidated financial statements are presented in thousands of euro. The financial statements are prepared using the cost method, with the exception of financial instruments, which are measured at fair value.
Accounting standards
The accounting standards adopted are those described in the consolidated financial statements at 31 December 2024, with the exception of those adopted as from 1 January 2025 as described hereunder, and they were uniformly applied to all Group companies and all periods presented.
a) Accounting standards, amendments and interpretations in force from 1 January 2025 and adopted by the Group
- Amendments to IAS 21 - The effects of changes in foreign exchange rates: lack of exchangeability: The IASB published an amendment on 15 August 2023 that contains guidelines to clarify when one currency is exchangeable into another currency and how to determine the exchange rate when, by contrast, it is not exchangeable. The amendment applies to reporting periods beginning on or after 1 January 2025. Early application was allowed.
The adoption of these standards had no significant effects on the financial statements of the Group.
b) Accounting standards, amendments and interpretations taking effect as from 1 January 2025 but not relevant for the Group
All accounting standards that took effect from 1 January 2025 are relevant for the Group.
c) New accounting standards and amendments not yet applicable and not adopted early by the Group
- IFRS 18 - Presentation and Disclosure in Financial Statements: On 9 April 2024, the IASB published a new standard that introduces certain important disclosures to be made in the explanatory notes to the financial statements when performance indicators are used that, as per the new standard, fall within so-called Management-defined Performance Measures. This ensures more transparent and comparable information for investors on the financial results of companies. All companies that adopt IFRS will apply this standard.
The standard will apply to reporting periods beginning on or after 1 January 2027. Early application is allowed.
- IFRS 19 - Subsidiaries without Public Accountability: Disclosures. On 9 May 2024, the IASB published a new standard for subsidiaries without public accountability, which allows qualifying subsidiaries to apply IFRS with limited disclosures. The application of IFRS 19 will reduce the
Teleborsa: distribution and commercial use strictly prohibited Interim Report on Operations at 31 March 2025 - Interpump Group emarket sdir storage CERTIFIED
cost of preparing the financial statements of subsidiaries, while retaining the usefulness of the information provided to the users of their accounts.
The standard will apply to reporting periods beginning on or after 1 January 2027. Early application is allowed.
- Amendments to IFRS 9 and IFRS 7, Amendments to the Classification and Measurement of Financial Instruments. On 30 May 2024, the IASB published an Exposure Draft that amends in particular IFRS 9 (Financial Instruments) and IFRS 7 (Financial Instruments: Disclosures), proposing amendments to ensure inter alia that the financial statements reflect more fairly the effects that contracts for renewable electricity have on a company.
The standard will apply to reporting periods beginning on or after 1 January 2026. Early application is allowed.
-
"Annual improvements to IFRS – Volume 11": On 19 July 2024, the IASB published the Annual Improvements to IFRS Accounting Standards - Volume 11, which contains clarifications, simplifications, corrections and amendments to the IFRS that improve their internal consistency. The following accounting standards were modified: IFRS 1 First-time Adoption of International Financial Reporting Standards, IFRS 7 Financial Instruments: Disclosures and its accompanying Guidance on implementing IFRS 7, IFRS 9 Financial Instruments, IFRS 10 Consolidated Financial Statements and IAS 7 Statement of Cash Flows. The amendments are applicable from 1 January 2026, although early adoption is permitted.
-
"Amendments to IFRS 9 and IFRS 7, Amendments to the Contracts Referencing Nature-dependent Electricity": On 18 December 2024, the IASB published amendments to IFRS 9 Financial Instruments and IFRS 7 Financial Instruments: Disclosures, to help entities report better the financial effects of contracts structured as Power Purchase Agreements (PPAs), so that investors receive clearer information about their financial performance and expected cash flows. The standard will apply to reporting periods beginning on or after 1 January 2026. Early application is allowed.
The Group is currently assessing the possible impacts of the new standards included in this section.
Teleborsa: distribution and commercial use strictly prohibited Interim Report on Operations at 31 March 2025 - Interpump Group emarket soln storage CERTIFIED
Notes to the consolidated financial statements at 31 March 2025
Teleborsa: distribution and commercial use strictly prohibited
Interim Report on Operations at 31 March 2025 - Interpump Group
emarket
sdir storage
CERTIFIED
1. Consolidation perimeter and goodwill
The consolidation perimeter at 31 March 2025 includes the Parent company and these subsidiaries:
| Company | Location | Share capital €/000 | Sector | Percentage held at 31/03/2025 |
|---|---|---|---|---|
| Alfa Valvole S.r.l. | Casorezzo (MI) | 1,560 | Water-Jetting | 100.00% |
| GP Companies Inc. | Minneapolis (USA) | 1,854 | Water-Jetting | 100.00% |
| Hammelmann Australia Pty Ltd (1) | Melbourne (Australia) | 472 | Water-Jetting | 100.00% |
| Hammelmann Corporation Inc (1) | Miamisburg (USA) | 39 | Water-Jetting | 100.00% |
| Hammelmann France S.a.r.l. (1) | Etrichè (France) | 50 | Water-Jetting | 100.00% |
| Hammelmann GmbH | Oelde (Germany) | 25 | Water-Jetting | 100.00% |
| Hammelmann Endüstri Pompaları A.Ş. (1) | Istanbul (Turkiye) | 75 | Water-Jetting | 100.00% |
| Hammelmann Pumps Systems Co Ltd (1) | Tianjin (China) | 871 | Water-Jetting | 90.00% |
| Hammelmann S. L. (1) | Zaragoza (Spain) | 500 | Water-Jetting | 100.00% |
| Hammelmann Swiss GmbH (1) | Dudingen (Switzerland) | 89 | Water-Jetting | 100.00% |
| Hi-Tech Enviro Solution Limited (dormant) (18) | Auckland (New Zealand) | - | Water-Jetting | 100.00% |
| I.mec S.r.l. | Reggio Emilia | 100 | Water-Jetting | 70.00% |
| Improved Solutions Portugal Unipessoal Ltd. (3) | Vale de Cambra (Portugal) | 760 | Water-Jetting | 100.00% |
| Inoxihp S.r.l. | Nova Milanese (MI) | 119 | Water-Jetting | 52.72% |
| Inoxpa (UK) Ltd (3) | Eastbourne (UK) | 1,942 | Water-Jetting | 100.00% |
| Inoxpa Colombia SAS (3) | Bogotá (Colombia) | 133 | Water-Jetting | 100.00% |
| Shanghai PuPeng Flow Technology Co. Ltd. (3) | Shanghai (China) | 1,170 | Water-Jetting | 60.00% |
| Inoxpa China Flow Technology Co. Ltd. (3) | Shanghai (China) | 1,536 | Water-Jetting | 60.00% |
| Inoxpa India Private Ltd (3) | Pune (India) | 6,779 | Water-Jetting | 100.00% |
| Inoxpa Italia S.r.l. (3) | Mirano (VE) | 100 | Water-Jetting | 100.00% |
| INOXPA LTD (Russia) (3) | Podolsk (Russia) | 1,435 | Water-Jetting | 70.00% |
| Inoxpa Mexico S.A. de C.V. (3) | Mexico City (Mexico) | 309 | Water-Jetting | 100.00% |
| Inoxpa S.A. | Banyoles (Spain) | 23,000 | Water-Jetting | 100.00% |
| Inoxpa Skandinavien A/S (3) | Horsens (Denmark) | 134 | Water-Jetting | 100.00% |
| Inoxpa Solutions France (3) | Gleize (France) | 2,071 | Water-Jetting | 100.00% |
| Inoxpa Solutions Moldova (3) | Chisinau (Moldova) | 317 | Water-Jetting | 66.67% |
| Inoxpa South Africa Proprietary Ltd (3) | Gauteng (South Africa) | 104 | Water-Jetting | 100.00% |
| Inoxpa Special Processing Equipment Co. Ltd (3) | Jianxing (China) | 1,647 | Water-Jetting | 100.00% |
| Inoxpa Ukraine (3) | Kiev (Ukraine) | 113 | Water-Jetting | 100.00% |
| Inoxpa USA Inc. (3) | Santa Rosa (USA) | 1,426 | Water-Jetting | 100.00% |
| NLB Corporation Inc. | Detroit (USA) | 12 | Water-Jetting | 100.00% |
| Pioli S.r.l. | Reggio Emilia (RE) | 10 | Water-Jetting | 100.00% |
| Servizi Industriali S.r.l. | Ozzano Emilia (BO) | 100 | Water-Jetting | 80.00% |
| SIT S.p.A. | S.Ilario d'Enza (RE) | 105 | Water-Jetting | 88.00% |
| Waikato Holding Limited (NZ) | Auckland (New Zealand) | 29,480 | Water-Jetting | 100.00% |
| Waikato Milking Systems Ireland Limited (18) | Dublin (Ireland) | 1 | Water-Jetting | 100.00% |
| Waikato Milking Systems L.P. (NZ) (17) | Auckland (New Zealand) | 46,803 | Water-Jetting | 100.00% |
| Waikato Milking Systems Lease Limited (NZ) (18) | Auckland (New Zealand) | - | Water-Jetting | 100.00% |
| Waikato Milking Systems UK Limited (18) | Shrewsbury (UK) | - | Water-Jetting | 100.00% |
| Waikato Milking Systems USA LLC (19) | Verona (USA) | - | Water-Jetting | 100.00% |
| WMS GP Limited (NZ) (18) (dormant) | Hamilton (New Zealand) | - | Water-Jetting | 100.00% |
Teleborsa: distribution and commercial use strictly prohibited
Interim Report on Operations at 31 March 2025 - Interpump Group
emarket
sdir storage
CERTIFIED
| Company | Location | Share capital €/000 | Sector | Percentage held at 31/03/2025 |
|---|---|---|---|---|
| AllTube Engineering Ltd (dormant) (6) | Daventry (UK) | 351 | Hydraulic | 100.00% |
| Bristol Hose Ltd (dormant) (6) | Bristol (UK) | - | Hydraulic | 100.00% |
| Contarini Leopoldo S.r.l. (4) | Lugo (RA) | 47 | Hydraulic | 100.00% |
| Copa Hydrosystem Ood (5) | Troyan (Bulgaria) | 3 | Hydraulic | 100.00% |
| Eurofluid Hydraulic S.r.l. (4) | Albinea (RE) | 100 | Hydraulic | 80.00% |
| FGA S.r.l. (8) | Fossacesia (CH) | 10 | Hydraulic | 100.00% |
| GS Hydro Denmark AS (10) | Kolding (Denmark) | 67 | Hydraulic | 100.00% |
| GS- Hydro UK Ltd (10) | Aberdeen (UK) | 5,095 | Hydraulic | 100.00% |
| GS-Hydro Ab (Sweden) (10) | Kista (Sweden) | 120 | Hydraulic | 100.00% |
| GS-Hydro Austria GmbH (10) | Pashing (Austria) | 40 | Hydraulic | 100.00% |
| GS-Hydro Benelux B.V. (10) | Barendrecht (Netherlands) | 18 | Hydraulic | 100.00% |
| GS-Hydro do Brasil Sistemas Hidráulicos Ltda (10) | Rio de Janeiro (Brazil) | 252 | Hydraulic | 100.00% |
| GS-Hydro Hong Kong Ltd (1) | Hong Kong | 1 | Hydraulic | 100.00% |
| GS-Hydro Korea Ltd. (10) | Busan (South Korea) | 1,892 | Hydraulic | 100.00% |
| GS-Hydro Piping Systems (Shanghai) Co. Ltd. (11) | Shanghai (China) | 2,760 | Hydraulic | 100.00% |
| GS-Hydro S.A.U (Spain) (10) | Las Rozas (Spain) | 90 | Hydraulic | 100.00% |
| GS-Hydro Singapore Pte Ltd (10) | Singapore | 624 | Hydraulic | 100.00% |
| GS-Hydro Sp z oo (Poland) (10) | Gdynia (Poland) | 1,095 | Hydraulic | 100.00% |
| GS-Hydro System GmbH (Germany) (10) | Witten (Germany) | 179 | Hydraulic | 100.00% |
| GS-Hydro U.S. Inc. (7) | Houston (USA) | 9,903 | Hydraulic | 100.00% |
| Hangzhou Interpump Power Transmissions Co. Ltd (13) | Hangzhou (China) | 575 | Hydraulic | 100.00% |
| H.S. S.r.l. (20) | Sulbiate (MB) | 99 | Hydraulic | 100.00% |
| Hidrover Equipamentos Hidráulicos Ltda. (21) | Flores da Cunha (Brazil) | 10,107 | Hydraulic | 59.00% |
| Hydra Dyne Tech Inc (7) | Ingersoll (Canada) | 80 | Hydraulic | 89.99% |
| Hydrocar Chile S.A. (4) | Santiago (Chile) | 129 | Hydraulic | 90.00% |
| Hydroven S.r.l. (4) | Tezze sul Brenta (VI) | 200 | Hydraulic | 100.00% |
| IFS France S.a.r.l. (8) | Strasbourg (France) | 162 | Hydraulic | 100.00% |
| IMM Hydraulics Ltd (dormant) (6) | Kidderminster (UK) | - | Hydraulic | 100.00% |
| IMM Hydraulics S.p.A. (4) | Atessa (Switzerland) | 520 | Hydraulic | 100.00% |
| IMM Hydro Est (8) | Catcau Cluj Napoca (Romania) | 3,155 | Hydraulic | 100.00% |
| Interpump Fluid Solutions Germany GmbH (8) | Meinerzhagen (Germany) | 52 | Hydraulic | 100.00% |
| Interpump Hydraulics (UK) Ltd. (4) | Kidderminster (UK) | 13 | Hydraulic | 100.00% |
| Interpump Hydraulics Brasil Ltda (4) | Caxia do Sul (Brazil) | 15,126 | Hydraulic | 100.00% |
| Interpump Hydraulics France S.a.r.l. (4) | Ennery (France) | 76 | Hydraulic | 99.77% |
| Interpump Hydraulics India Private Ltd (4) | Hosur (India) | 682 | Hydraulic | 100.00% |
| Interpump Hydraulics Middle East FZE (4) | Dubai (UAE) | 1,226 | Hydraulic | 100.00% |
| Interpump Hydraulics S.p.A. | Calderara di Reno (BO) | 2,632 | Hydraulic | 100.00% |
| Interpump Piping GS S.r.l. | Reggio Emilia | 10 | Hydraulic | 100.00% |
| Interpump South Africa Pty Ltd (4) | Johannesburg (SA) | - | Hydraulic | 100.00% |
| IPG Mouldtech India Pvt Ltd (9) | Coimbatore (India) | 298 | Hydraulic | 85.00% |
| MA Transtecno S.A.P.I. de C.V. (13) | Apodaca (Mexico) | 124 | Hydraulic | 70.00% |
| Mega Pacific NZ Pty Ltd (6) | Mount Maunganui (New Zealand) | 557 | Hydraulic | 100.00% |
| Mega Pacific Pty Ltd (6) | Newcastle (Australia) | 335 | Hydraulic | 100.00% |
| Muncie Power Prod. Inc. (4) | Muncie (USA) | 784 | Hydraulic | 100.00% |
Teleborsa: distribution and commercial use strictly prohibited Interim Report on Operations at 31 March 2025 - Interpump Group emarket sdir storage CERTIFIED
| Company | Location | Share capital €/000 | Sector | Percentage held at 31/03/2025 |
|---|---|---|---|---|
| Oleodinamica Panni S.r.l. (4) | Tezze sul Brenta (VI) | 2,000 | Hydraulic | 100.00% |
| Reggiana Riduttori S.r.l. | S.Polo d'Enza (RE) | 6,000 | Hydraulic | 100.00% |
| RR Canada Inc. (12) | Vaughan (Canada) | 1 | Hydraulic | 100.00% |
| RR France S.a.r.l. (12) | Thouare sur Loire (France) | 400 | Hydraulic | 95.00% |
| RR Holland BV (12) | Oosterhout (Netherlands) | 19 | Hydraulic | 100.00% |
| RR India Pvt. Ltd (12) (dormant) | New Delhi (India) | 52 | Hydraulic | 99.99% |
| RR Pacific Pty Ltd (12) | Victoria (Australia) | 249 | Hydraulic | 100.00% |
| RR Slovakia A.S. (12) | Zvolen (Slovakia) | 340 | Hydraulic | 100.00% |
| RR USA Inc. (12) | Boothwyn (USA) | 1 | Hydraulic | 100.00% |
| Suministros Franquesa S.A. (16) | Lleida (Spain) | 160 | Hydraulic | 100.00% |
| Tekno Tubi S.r.l. (8) | Terre del Reno (FE) | 100 | Hydraulic | 100.00% |
| Transtecno Aandrijftechniek (Netherlands) (14) | Amersfoort (Netherlands) | - | Hydraulic | 51.00% |
| Transtecno BV (13) | Amersfoort (Netherlands) | 18 | Hydraulic | 51.00% |
| Transtecno Iberica The Modular Gearmotor S.A. (13) | Gava (Spain) | 203 | Hydraulic | 70.00% |
| Transtecno S.r.l. | Anzola dell'Emilia (BO) | 100 | Hydraulic | 100.00% |
| Tubiflex S.p.A. | Orbassano (TO) | 515 | Hydraulic | 100.00% |
| Unidro Contarini S.a.s. (5) | Barby (France) | 8 | Hydraulic | 100.00% |
| Walvoil Canada Inc. (9) | Terrebonne, Quebec (Canada) | 76 | Hydraulic | 100.00% |
| Walvoil Fluid Power (Dongguan) Co., Ltd (9) | Dongguan (China) | 3,720 | Hydraulic | 100.00% |
| Walvoil Fluid Power (India) Pvt. Ltd. (9) | Bangalore (India) | 4,803 | Hydraulic | 100.00% |
| Walvoil Fluid Power Australasia (9) | Melbourne (Australia) | 7 | Hydraulic | 100.00% |
| Walvoil Fluid Power Corp. (9) | Tulsa (USA) | 137 | Hydraulic | 100.00% |
| Walvoil Fluid Power France S.a.r.l. (9) | Vritz (France) | 10 | Hydraulic | 100.00% |
| Walvoil Fluid Power Korea Llc. (9) | Pyeongtaek (South Korea) | 453 | Hydraulic | 100.00% |
| Walvoil S.p.A. | Reggio Emilia | 7,692 | Hydraulic | 100.00% |
| White Drive Motors and Steering Sp z oo | Wroclaw (Poland) | 33,254 | Hydraulic | 100.00% |
| White Drive Motors and Steering GmbH | Parchim (Germany) | 25 | Hydraulic | 100.00% |
| White Drive Motors and Steering, LLC | Hopkinsville (USA) | 77,466 | Hydraulic | 100.00% |
| Wuxi Interpump Weifu Hydraulics Co. Ltd. (4) | Wuxi (China) | 2,095 | Hydraulic | 65.00% |
(1) = controlled by Hammelmann GmbH (2) = controlled by NLB Corporation Inc. (3) = controlled by Inoxpa Group S.A. (4) = controlled by Interpump Hydraulics S.p.A. (5) = controlled by Contarini Leopoldo S.r.l. (6) = controlled by Interpump Hydraulics (UK) Ltd. (7) = controlled by Muncie Power Prod. Inc. (8) = controlled by IMM Hydraulics S.p.A. (9) = controlled by Walvoil S.p.A. (10) = controlled by Interpump Piping GS S.r.l. (11) = controlled by GS Hydro Hong Kong Ltd (12) = controlled by Reggiana Riduttori S.r.l. (13) = controlled by Transtecno S.r.l. (14) = controlled by Transtecno B.V. (15) = controlled by MA Transtecno S.A.P.I. de C.V. (16) = controlled by GS Hydro S.A.U (17) = controlled by Waikato Holding Limited (18) = controlled by Waikato Milking Systems LP (19) = controlled by Waikato Milking Systems Lease LTD (20) = controlled by Inoxihp S.r.l. (21) = controlled by Interpump Hydraulics Brasil Ltda
The other companies are controlled by Interpump Group S.p.A.
Teleborsa: distribution and commercial use strictly prohibited Interim Report on Operations at 31 March 2025 - Interpump Group emarket sdir storage CERTIFIED
The consolidation perimeter has changed as follows since 31 December 2024:
Water-Jetting sector:
- Hammelmann Endüstri Pompaları A.Ş., a newly-formed company, was consolidated for the first time from 1 January 2025.
Hydraulic sector:
- North American Manufacturing Inc. was absorbed by Muncie Inc. with effect from 1 January 2025,
- Innovativ Gummi Tech Srl was absorbed by I.M.M. Hydraulics Spa with effect from 1 January 2025.
Rights of minorities to dispose of their holdings (put options)
The minority quotaholder of Inoxihp S.r.l. is entitled to dispose of its holdings starting from the approval of the 2025 financial statements up to the 2035 financial statements, on the basis of the average results of the company in the last two financial statements for the years ended before the exercise of the option.
The minority shareholder of Inoxpa Solutions Moldova is entitled to dispose of its holdings from October 2020, based on the most recent statement of financial position of that company.
Rights and obligations of minorities to dispose of their holdings (put & call options)
The minority shareholder of Hydra Dyne Technology Inc. has the right and obligation to dispose of its holdings starting from approval of the 2028 financial statements based on the average of the results for the two years prior to exercise of the option.
The minority quotaholder of Eurofluid Hydraulic S.r.l. has the right and obligation to dispose of its holdings on the approval date of the financial statements at 31 December 2025. The price of this option has been fixed by contractual agreement.
The minority shareholder of IPG Mouldtech India Pvt Ltd has the right and obligation to dispose of its holdings by 30 June 2027, based on the results for the financial year prior to exercise of the option.
The minority quotaholder of I.mec S.r.l. has the right and obligation to dispose of its holdings in two tranches, the first starting sixty days after approval of the 2025 financial statements, and the second starting from approval of the 2027 financial statements.
The minority shareholders of Hidrover Equipamentos Hidráulicos Ltda have the right and obligation to dispose of their residual 41% equity interest in four tranches, based on the results for the financial year prior to exercise of the option. The first two tranches, corresponding to a 16% interest, will be exercisable following approval of the 2026 financial statements. The other two tranches, corresponding to the remaining 25% interest, will be exercisable following approval of the 2029 financial statements.
Teleborsa: distribution and commercial use strictly prohibited Interim Report on Operations at 31 March 2025 - Interpump Group emarket sdir storage CERTIFIED
Obligations of the Group to purchase minority holdings
Interpump Group S.p.A. is required to purchase the residual 20% interest in Servizi Industriali S.r.l. in due tranches, the first starting from approval of the 2024 financial statements, and the second - following new agreements reached with the non-controlling interest during the year - starting from approval of the 2026 financial statements.
In compliance with the requirements of IFRS 10 and IFRS 3, Inoxihp S.r.l., Inoxpa Solutions Moldova, Hydra Dyne Technology Inc., Servizi Industriali S.r.l., Eurofluid Hydraulic S.r.l., IPG Mouldtech India Pvt Ltd, I.mec S.r.l. and Hidrover Equipamentos Hidráulicos Ltda have been consolidated in full, recording a payable representing an estimate of the present value of the exercise price of the options determined with reference to the business plans of the companies. Any changes in the above payable identified within 12 months of the date of acquisition, as a result of additional or better information, will be recorded as an adjustment of goodwill, while any changes emerging more than 12 months after the date of acquisition will be recognized in the income statement.
Equity investments in other companies, including subsidiaries, that have not been consolidated due to their insignificance are measured at fair value.
Changes in goodwill were as follows in Q1 2025:
| Company: | Balance at 31/12/2024 | Increases (Decreases) in the period | Changes due to exchange differences | Balance at 31/03/2025 |
|---|---|---|---|---|
| Water-Jetting | 256,172 | - | (1,822) | 254,350 |
| Hydraulic | 581,626 | - | 3,226 | 584,852 |
| Total goodwill | 837,798 | - | 1,404 | 839,202 |
The changes all reflect exchange-rate effects.
Business sector information
Business sector information is supplied with reference to the operating sectors. The information required by IFRS by geographical area is also presented. The information provided about business sectors reflects the Group's internal reporting structure.
The values of components or products transferred between sectors are the effective sales price between Group companies, which correspond to the selling prices applied to the best customers.
Sector information includes directly attributable costs and costs allocated on the basis of reasonable estimates. Holding company costs, such as the remuneration of the directors and statutory auditors of the parent company and the cost of the Group's financial management, control, and internal auditing functions, as well as the cost of consultancy and related expenses, have been allocated to the business sectors in proportion to their revenues.
Business sectors
The Group comprises the following business sectors:
Water-Jetting sector. This sector is mainly composed of high and very high-pressure pumps and pumping systems used in a wide range of industrial sectors for the conveyance of fluids. High pressure plunger pumps are the main component of professional pressure washers. These pumps are also utilized for a broad range of industrial applications including car wash installations, forced lubrication systems for machine tools, and inverse osmosis systems for water desalination plants. Very high-pressure pumps and systems are used for cleaning surfaces, ships, various types of pipes, and also for removing machining burr, cutting and removing cement and asphalt, removing paint coatings from stone, cement and metal surfaces, and for cutting solid materials. The sector also includes high pressure homogenizers, mixers, agitators, piston pumps, valves, mechanical sifters, automated milking systems and other machinery produced mainly for the food processing industry, but also used in the chemicals, cosmetics and pharmaceuticals sectors.
Hydraulic sector. This sector includes the production and sale of power take-offs, hydraulic cylinders and pumps, directional controls, valves, rotary unions, hydraulic hoses and fittings, gears, orbital motors, steering systems (hydroguide) and other hydraulic components. Power take-offs are mechanical units used to transmit energy from the engine or gearbox of an industrial vehicle in order to drive, via hydraulic components, its various applications. These products, combined with other hydraulic components (spool valves, controls, etc.) allow the execution of special functions such as lifting tipping bodies, operating truck-mounted cranes and operating mixer trucks. Hydraulic cylinders are components of the hydraulic system of various vehicle types employed in a wide range of applications depending on the type. Front-end and underbody cylinders (single acting) are fitted mainly on industrial vehicles in the building construction sector, while double acting cylinders are employed in a range of applications: earthmoving machinery, agricultural machinery, cranes and truck cranes, waste compactors, etc. The hydraulic hoses and fittings are designed for use in a broad range of hydraulic systems and also for very high-pressure water systems. Gears facilitate the mechanical transmission of energy, with applications in various industrial sectors including agriculture, materials handling, mining, heavy industry, marine & offshore, aerial platforms, forestry and sugar production. Orbital motors are used on industrial vehicles, in the construction sector, in earth-moving equipment and in agricultural equipment. The Group also designs and makes piping systems for the industrial, naval and offshore sectors.
Teleborsa: distribution and commercial use strictly prohibited
emarket
sdir storage
CERTIFIED
Interim Report on Operations at 31 March 2025 - Interpump Group
Interpump Group business sector information
(Amounts shown in €/000) Q1
| Hydraulic | Water-Jetting | Elimination entries | Interpump Group | |||||
|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |
| Revenues outside the Group | 343,471 | 391,728 | 178,104 | 154,139 | - | - | 521,575 | 545,867 |
| Inter-sector revenues | 675 | 615 | 1,297 | 1,728 | (1,972) | (2,343) | - | - |
| Total revenues | 344,146 | 392,343 | 179,401 | 155,867 | (1,972) | (2,343) | 521,575 | 545,867 |
| Cost of sales | (241,123) | (270,951) | (95,288) | (85,596) | 1,985 | 2,356 | (334,426) | (354,191) |
| Gross profit | 103,023 | 121,392 | 84,113 | 70,271 | 13 | 13 | 187,149 | 191,676 |
| % of revenues | 29.9% | 30.9% | 46.9% | 45.1% | 35.9% | 35.1% | ||
| Other net revenues | 7,412 | 6,335 | 2,447 | 2,320 | (183) | (154) | 9,676 | 8,501 |
| Distribution expenses | (24,701) | (25,076) | (23,302) | (17,074) | 1 | 17 | (48,002) | (42,133) |
| General and administrative expenses | (37,078) | (36,560) | (22,935) | (20,017) | 169 | 124 | (59,844) | (56,453) |
| Other operating costs | (1,292) | (1,164) | (406) | (628) | - | - | (1,698) | (1,792) |
| EBIT | 47,364 | 64,927 | 39,917 | 34,872 | - | - | 87,281 | 99,799 |
| % of revenues | 13.8% | 16.5% | 22.3% | 22.4% | 16.7% | 18.3% | ||
| Financial income | 5,746 | 4,662 | 2,077 | 4,002 | (411) | (781) | 7,412 | 7,883 |
| Financial expenses | (8,643) | (7,040) | (8,142) | (9,515) | 411 | 781 | (16,374) | (15,774) |
| Dividends | - | - | - | - | - | - | - | - |
| Equity method contribution | 134 | 134 | 48 | (20) | - | - | 182 | 114 |
| Profit for the period before taxes | 44,601 | 62,683 | 33,900 | 29,339 | - | - | 78,501 | 92,022 |
| Income taxes | (12,114) | (16,194) | (9,419) | (8,276) | - | - | (21,533) | (24,470) |
| Consolidated profit for the period | 32,487 | 46,489 | 24,481 | 21,063 | - | - | 56,968 | 67,552 |
| Attributable to: | ||||||||
| Shareholders of Parent | 32,354 | 46,344 | 24,379 | 20,892 | - | - | 56,733 | 67,236 |
| Minority shareholders of subsidiaries | 133 | 145 | 102 | 171 | - | - | 235 | 316 |
| Consolidated profit for the period | 32,487 | 46,489 | 24,481 | 21,063 | - | - | 56,968 | 67,552 |
| Further information required by IFRS 8 | ||||||||
| Amortization, depreciation and write-downs | 21,563 | 20,103 | 7,800 | 6,847 | - | - | 29,363 | 26,950 |
| Other non-monetary costs | 1,185 | 1,180 | 1,585 | 1,128 | - | - | 2,770 | 2,308 |
Teleborsa: distribution and commercial use strictly prohibited
emarket
eilr storage
CERTIFIED
Statement of financial position
(Amounts shown in €/000) Q1
| Hydraulic | Water-Jetting | Elimination entries | Interpump Group | |||||
|---|---|---|---|---|---|---|---|---|
| 31 March 2025 | 31 December 2024 | 31 March 2025 | 31 December 2024 | 31 March 2025 | 31 December 2024 | 31 March 2025 | 31 December 2024 | |
| Assets by sector | 2,122,640 | 2,109,648 | 947,638 | 950,754 | (53,831) | (61,267) | 3,016,447 | 2,999,135 |
| Assets held for sale | - | - | - | - | - | - | - | - |
| Assets of the sector (A) | 2,122,640 | 2,109,648 | 947,638 | 950,754 | (53,831) | (61,267) | 3,016,447 | 2,999,135 |
| Cash and cash equivalents | 450,140 | 392,637 | ||||||
| Total assets | 3,466,587 | 3,391,772 | ||||||
| Liabilities of the sector (B) | 353,205 | 357,197 | 212,121 | 207,753 | (53,831) | (61,267) | 511,495 | 503,683 |
| Debts for the acquisition of equity investments | 67,698 | 67,071 | ||||||
| Bank debts | 30,078 | 33,236 | ||||||
| Interest-bearing financial debts | 803,395 | 768,445 | ||||||
| Total liabilities | 1,412,666 | 1,372,435 | ||||||
| Total assets, net (A-B) | 1,769,435 | 1,752,451 | 735,517 | 743,001 | - | - | 2,504,952 | 2,495,452 |
| Further information required by IFRS 8 | ||||||||
| Investments measured using the equity method | 1,693 | 1,402 | 608 | 580 | - | - | 2,301 | 1,982 |
| Non-current assets other than financial assets and deferred tax assets | 1,276,314 | 1,278,703 | 491,151 | 495,239 | - | - | 1,767,465 | 1,773,942 |
Teleborsa: distribution and commercial use strictly prohibited
Interim Report on Operations at 31 March 2025 - Interpump Group
emarket
sdir storage
The Q1 comparison of the Sector at constant perimeter is as follows:
| €/000 | 2025 | 2024 |
|---|---|---|
| Revenues outside the Group | 336,626 | 391,728 |
| Inter-sector revenues | 630 | 615 |
| Total revenues | 337,256 | 392,343 |
| Cost of sales | (236,022) | (270,951) |
| Gross profit | 101,234 | 121,392 |
| % of revenues | 30.0% | 30.9% |
| Other net revenues | 7,389 | 6,335 |
| Distribution expenses | (24,627) | (25,076) |
| General and administrative expenses | (36,538) | (36,560) |
| Other operating costs | (1,289) | (1,164) |
| EBIT | 46,169 | 64,927 |
| % of revenues | 13.7% | 16.5% |
| Financial income | 5,606 | 4,662 |
| Financial expenses | (8,424) | (7,040) |
| Equity method contribution | 134 | 134 |
| Profit for the period before taxes | 43,485 | 62,683 |
| Income taxes | (11,690) | (16,194) |
| Consolidated profit for the period | 31,795 | 46,489 |
| Attributable to: | ||
| Shareholders of Parent | 31,662 | 46,344 |
| Minority shareholders of subsidiaries | 133 | 145 |
| Consolidated profit for the period | 31,795 | 46,489 |
Teleborsa: distribution and commercial use strictly prohibited Interim Report on Operations at 31 March 2025 - Interpump Group emarket sdir storage CERTIFIED
The Q1 comparison of the Water-Jetting sector at constant perimeter is as follows:
| €/000 | 2025 | 2024 |
|---|---|---|
| Revenues outside the Group | 168,211 | 154,139 |
| Inter-sector revenues | 1,288 | 1,728 |
| Total revenues | 169,499 | 155,867 |
| Cost of sales | (89,693) | (85,596) |
| Gross profit | 79,806 | 70,271 |
| % of revenues | 47.1% | 45.1% |
| Other net revenues | 2,441 | 2,320 |
| Distribution expenses | (22,359) | (17,074) |
| General and administrative expenses | (21,749) | (20,017) |
| Other operating costs | (368) | (628) |
| EBIT | 37,771 | 34,872 |
| % of revenues | 22.3% | 22.4% |
| Financial income | 2,025 | 4,002 |
| Financial expenses | (8,064) | (9,515) |
| Equity method contribution | 48 | (20) |
| Profit for the period before taxes | 31,780 | 29,339 |
| Income taxes | (8,792) | (8,276) |
| Consolidated profit for the period | 22,988 | 21,063 |
| Attributable to: | ||
| Shareholders of Parent | 22,911 | 20,892 |
| Minority shareholders of subsidiaries | 77 | 171 |
| Consolidated profit for the period | 22,988 | 21,063 |
Q1 cash flows by business sector were as follows:
| €/000 | Hydraulic | Water-Jetting | Total | |||
|---|---|---|---|---|---|---|
| 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |
| Cash flows from: | ||||||
| Operating activities | 40,549 | 54,446 | 27,381 | 23,712 | 68,396 | 78,158 |
| Investing activities | (27,997) | (34,539) | (5,777) | (7,316) | (34,240) | (41,855) |
| Financing activities | (6,111) | (9,383) | 35,398 | 76,455 | 29,287 | 67,072 |
| Total | 6,441 | 10,524 | 57,002 | 92,851 | 63,443 | 103,375 |
Investments in the Hydraulic sector included payments totaling € 53 thousand to settle debts for the acquisition of non-controlling interests disclosed in the Annual Financial Report for 2024 (€ 3,016 thousand in Q1 2024), as well as expenditure on property, plant and equipment totaling € 27,130 thousand (€ 32,215 thousand in Q1 2024).
The cash flows deriving from the financing activities of the Water Jetting sector include outflows of € 3,518 thousand for the purchase of treasury shares, as well as net repayments of loans totaling € 39,747 thousand.
Teleborsa: distribution and commercial use strictly prohibited Interim Report on Operations at 31 March 2025 - Interpump Group emarket sdir storage CERTIFIED
3. Acquisition of equity investments
Inoxpa China Flow Technology Co., Ltd
On 9 April 2024 Interpump Group announced the acquisition, via Inoxpa SAU, of a 60% equity interest in YRP (Shanghai) Flow Technology Co., Ltd. (now Inoxpa China Flow Technology Co., Ltd.). With support from the Inoxpa group, the company was formed in 2016 to distribute components, valves, pumps and actuators in China, as the exclusive distributor for the Inoxpa group in the region. The total value of the transaction was set at about € 1.5 million.
The definitive purchase price allocation is presented below:
| €/000 | Amounts acquired | Adjustments to fair value | Carrying amounts in the acquiring company |
|---|---|---|---|
| Cash and cash equivalents | 945 | - | 945 |
| Trade receivables | 798 | - | 798 |
| Inventories | 802 | - | 802 |
| Tax receivables | - | ||
| Other current assets | 399 | - | 399 |
| Property, plant and equipment | 1,573 | - | 1,573 |
| Other intangible fixed assets | - | - | - |
| Deferred tax assets | 109 | - | 109 |
| Other non-current assets | 47 | - | 47 |
| Trade payables | (1,364) | - | (1,364) |
| Leasing payables (current portion) | (115) | - | (115) |
| Tax liabilities | (6) | - | (6) |
| Other current liabilities | (114) | - | (114) |
| Provision for risks and charges (non-current portion) | - | - | - |
| Leasing payables (non-current portion) | (1,264) | - | (1,264) |
| Employee benefits (severance indemnity provision) | - | - | - |
| Deferred tax liabilities | - | - | - |
| Non-controlling interests | (854) | - | (854) |
| Net assets acquired | 956 | - | 956 |
| Goodwill related to the acquisition | 688 | ||
| Total net assets acquired | 1,644 | ||
| Total amount paid in cash | 1,544 | ||
| 10% interest already held by Inoxpa SAU | 100 | ||
| Payables related to the acquisition of investments | - | ||
| Total acquisition cost (A) | 1,644 | ||
| Net financial position acquired (B) | 434 | ||
| Total amount paid in cash | 1,544 | ||
| 10% interest already held by Inoxpa SAU | 100 | ||
| Amount payable | - | ||
| Total change in net financial position | 2,078 | ||
| Capital employed (A) + (B) | 2,078 |
The amounts for the company were translated using the exchange rates at 31 March 2024.
The transaction was accounted for using the acquisition method.
The goodwill was allocated in full to the Water-Jetting CGU and is not relevant for tax purposes.
1 Through Inoxpa SAU, the Group already held 10% of Inoxpa China Flow Technology Co., Ltd.
Teleborsa: distribution and commercial use strictly prohibited Interim Report on Operations at 31 March 2025 - Interpump Group emarket sdir storage CERTIFIED
Shanghai PuPeng Flow Technology Co., Ltd
On 9 April 2024 Interpump Group announced the acquisition, via Inoxpa SAU, of a 60% equity interest in Process Partner China Co., Ltd., now Shanghai PuPeng Flow Technology Co., Ltd. This company was founded in 2015 and specializes in the production and sale of plant and complete solutions for the food processing industry, especially dairy. The total value of the transaction was set at about € 1.4 million.
The definitive purchase price allocation is presented below:
| €/000 | Amounts acquired | Adjustments to fair value | Carrying amounts in the acquiring company |
|---|---|---|---|
| Cash and cash equivalents | 1,494 | - | 1,494 |
| Trade receivables | 2,217 | - | 2,217 |
| Inventories | 134 | - | 134 |
| Tax receivables | - | - | - |
| Other current assets | 662 | - | 662 |
| Property, plant and equipment | 129 | - | 129 |
| Other intangible fixed assets | - | - | - |
| Other financial assets | - | - | - |
| Deferred tax assets | - | - | - |
| Other non-current assets | 2 | - | 2 |
| Trade payables | (1,940) | - | (1,940) |
| Financial debts to banks - loans (current portion) | (384) | - | (384) |
| Leasing payables (current portion) | - | ||
| Tax liabilities | (46) | (46) | |
| Other current liabilities | (520) | - | (520) |
| Provision for risks and charges (non-current portion) | - | - | - |
| Leasing payables (non-current portion) | - | - | - |
| Employee benefits (severance indemnity provision) | - | - | - |
| Deferred tax liabilities | - | - | - |
| Non-controlling interests | (699) | - | (699) |
| Net assets acquired | 1,049 | - | 1,049 |
| Goodwill related to the acquisition | 351 | ||
| Total net assets acquired | 1,400 | ||
| Total amount paid in cash | 1,400 | ||
| Amount payable | - | ||
| Total acquisition cost (A) | 1,400 | ||
| Net financial position acquired (B) | (1,110) | ||
| Total amount paid in cash | 1,400 | ||
| Amount payable | - | ||
| Total change in net financial position | 290 | ||
| Capital employed (A) + (B) | 290 |
The amounts for the company were translated using the exchange rates at 31 March 2024.
The transaction was accounted for using the acquisition method.
The goodwill was allocated in full to the Water-Jetting CGU and is not relevant for tax purposes.
Teleborsa: distribution and commercial use strictly prohibited Interim Report on Operations at 31 March 2025 - Interpump Group emarket sdir storage CERTIFIED
Alltube Engineering Ltd
On 22 April 2024, Interpump Group announced the acquisition, through Interpump Hydraulics Ltd., a British subsidiary, of the entire share capital of Alltube Engineering Ltd. Founded in 1986 and backed by decades of design and manufacturing experience, this company specializes in the processing of rigid and flexible hydraulic hoses. In the previous financial year, the company generated turnover of about € 5 million, with an EBITDA margin of about 15%. The total consideration paid for the transaction was € 2.3 million.
The definitive purchase price allocation is presented below:
| €/000 | Amounts acquired | Adjustments to fair value | Carrying amounts in the acquiring company |
|---|---|---|---|
| Cash and cash equivalents | 1,399 | - | 1,399 |
| Trade receivables | 817 | - | 817 |
| Inventories | 507 | - | 507 |
| Tax receivables | - | - | - |
| Other current assets | 41 | - | 41 |
| Property, plant and equipment | 382 | - | 382 |
| Other intangible fixed assets | - | - | - |
| Other financial assets | - | - | - |
| Deferred tax assets | - | - | - |
| Other non-current assets | - | - | - |
| Trade payables | (397) | - | (397) |
| Financial debts to banks - loans (current portion) | - | - | |
| Leasing payables (current portion) | - | - | |
| Tax liabilities | (378) | (378) | |
| Other current liabilities | (58) | - | (58) |
| Provision for risks and charges (non-current portion) | - | - | |
| Leasing payables (non-current portion) | - | - | |
| Employee benefits (severance indemnity provision) | - | - | |
| Deferred tax liabilities | (54) | - | (54) |
| Non-controlling interests | - | - | - |
| Net assets acquired | 2,259 | - | 2,259 |
| Goodwill related to the acquisition | 377 | ||
| Total net assets acquired | 2,636 | ||
| Total amount paid in cash | 2,636 | ||
| Payables related to the acquisition of investments | - | ||
| Total acquisition cost (A) | 2,636 | ||
| Net financial position acquired (B) | (1,399) | ||
| Total amount paid in cash | 2,636 | ||
| Amount payable | - | ||
| Total change in net financial position | 1,237 | ||
| Capital employed (A) + (B) | 1,237 |
The amounts for the company were translated using the exchange rates at 30 April 2024.
The transaction was accounted for using the acquisition method.
The goodwill was allocated in full to the Hydraulic CGU and is not relevant for tax purposes.
Teleborsa: distribution and commercial use strictly prohibited Interim Report on Operations at 31 March 2025 - Interpump Group emarket eilr storage CERTIFIED
Alfa Valvole S.r.l.
On 3 June 2024 Interpump Group announced the acquisition of 100% of the capital of Alfa Valvole S.r.l. from IDEX Corporation, a US company.
The company is positioned in the high-end segment of the valves sector, given the quality and services offered to customers. Following the absorption of OBL (specialist in the design and production of volumetric pumps) in 2021, the company became a provider of integrated solutions for the movement and management of industrial fluids. In 2023, the company generated turnover of about € 28 million, with an EBITDA margin of about 26%. The total price agreed for the transaction was € 55.2 million.
The definitive purchase price allocation is presented below:
| €/000 | Amounts acquired | Adjustments to fair value | Carrying amounts in the acquiring company |
|---|---|---|---|
| Cash and cash equivalents | 13,375 | - | 13,375 |
| Trade receivables | 7,992 | - | 7,992 |
| Inventories | 6,675 | - | 6,675 |
| Tax receivables | 384 | - | 384 |
| Other current assets | 301 | - | 301 |
| Property, plant and equipment | 2,841 | 7,273 | 10,114 |
| Other intangible fixed assets | 100 | 4,971 | 5,071 |
| Other financial assets | - | - | - |
| Deferred tax assets | 654 | - | 654 |
| Other non-current assets | 22 | - | 22 |
| Trade payables | (3,274) | - | (3,274) |
| Financial debts to banks - loans (current portion) | - | - | - |
| Leasing payables (current portion) | (100) | - | (100) |
| Tax liabilities | (750) | (750) | |
| Other current liabilities | (2,146) | - | (2,146) |
| Provisions for risks and charges (current portion) | (60) | - | (60) |
| Leasing payables (non-current portion) | (178) | - | (178) |
| Employee benefits (severance indemnity provision) | (941) | - | (941) |
| Deferred tax liabilities | (15) | (3,416) | (3,431) |
| Non-controlling interests | (502) | - | (502) |
| Net assets acquired | 24,378 | 8,828 | 33,206 |
| Goodwill related to the acquisition | 21,740 | ||
| Total net assets acquired | 54,946 | ||
| Total amount paid in cash | 54,946 | ||
| Payables related to the acquisition of investments | - | ||
| Total acquisition cost (A) | 54,946 | ||
| Net financial position acquired (B) | (13,097) | ||
| Total amount paid in cash | 54,946 | ||
| Amount payable | - | ||
| Total change in net financial position | 41,849 | ||
| Capital employed (A) + (B) | 41,849 |
The transaction was accounted for using the acquisition method.
The goodwill was allocated in full to the Water-Jetting CGU and is not relevant for tax purposes.
Teleborsa: distribution and commercial use strictly prohibited Interim Report on Operations at 31 March 2025 - Interpump Group emarket sdir storage CERTIFIED Oo
H.S. S.r.l.
On 11 July 2024, Interpump Group indirectly acquired 100% of H.S. S.r.l. via Inoxihp S.r.l., a subsidiary.
This company, active in the hydraulic sector, specializes in the design and production of hydraulic systems and circuits known for their high qualitative and manufacturing standards. In 2023, the company generated turnover of about € 4 million. The total price agreed for the transaction was € 0.1 million.
The definitive purchase price allocation is presented below:
| €/000 | Amounts acquired | Adjustments to fair value | Carrying amounts in the acquiring company |
|---|---|---|---|
| Cash and cash equivalents | 88 | - | 88 |
| Trade receivables | 2,311 | - | 2,311 |
| Inventories | 1,078 | - | 1,078 |
| Tax receivables | 44 | - | 44 |
| Other current assets | 8 | - | 8 |
| Property, plant and equipment | 385 | - | 385 |
| Other intangible fixed assets | 10 | - | 10 |
| Deferred tax assets | 228 | - | 228 |
| Other non-current assets | 50 | - | 50 |
| Trade payables | (1,549) | - | (1,549) |
| Bank debts | (569) | - | (569) |
| Financial debts to banks - loans (current portion) | (216) | - | (216) |
| Leasing payables (current portion) | (124) | - | (124) |
| Tax liabilities | (71) | - | (71) |
| Other current liabilities | (284) | - | (284) |
| Financial debts to banks – loans (medium/long-term portion) | (256) | - | (256) |
| Provisions for risks and charges (current portion) | - | - | - |
| Leasing payables (non-current portion) | (194) | - | (194) |
| Employee benefits (severance indemnity provision) | (652) | - | (652) |
| Deferred tax liabilities | (8) | - | (8) |
| Net assets acquired | 279 | - | 279 |
| Negative goodwill related to the acquisition | (179) | ||
| Total net assets acquired | 100 | ||
| Total amount paid in cash | 100 | ||
| Payables related to the acquisition of investments | - | ||
| Total acquisition cost (A) | 100 | ||
| Net financial position acquired (B) | 1,271 | ||
| Total amount paid in cash | 100 | ||
| Amount payable | - | ||
| Total change in net financial position | 1,371 | ||
| Capital employed (A) + (B) | 1,371 |
The transaction was accounted for using the acquisition method.
The goodwill was allocated in full to the Water-Jetting CGU and is not relevant for tax purposes.
Teleborsa: distribution and commercial use strictly prohibited Interim Report on Operations at 31 March 2025 - Interpump Group emarket eilr storage CERTIFIED
Hidrover Equipamentos Hidráulicos Ltda
On 24 October 2024, the Interpump Group signed a binding agreement to purchase, via Interpump Hydraulics Brasil Ltda., 59% of the capital of Hidrover Equipamentos Hidráulicos Ltda., which operates in the hydraulic cylinders sector.
This company specializes in the production of hydraulic cylinders, covering the entire production process and focusing on the construction and agricultural markets. The price paid for operation was approximately € 17.5 million and “put&call” mechanisms have already been defined, through which the Group may acquire the residual 41% equity interest in four tranches. The first two (corresponding to a 16% interest) will be exercisable following approval of the 2026 financial statements, while the other two (corresponding to the remaining 25% interest) will be exercisable following approval of the 2029 financial statements.
The provisional purchase price allocation is presented below:
| €/000 | Amounts acquired | Adjustments to fair value | Carrying amounts in the acquiring company |
|---|---|---|---|
| Cash and cash equivalents | 3,626 | - | 3,626 |
| Trade receivables | 2,990 | - | 2,990 |
| Inventories | 5,083 | - | 5,083 |
| Tax receivables | 291 | - | 291 |
| Other current assets | 63 | - | 63 |
| Property, plant and equipment | 4,023 | - | 4,023 |
| Other intangible fixed assets | 29 | 3,018 | 3,047 |
| Deferred tax assets | 628 | - | 628 |
| Other non-current assets | 10 | - | 10 |
| Trade payables | (1,931) | - | (1,931) |
| Bank debts | - | - | - |
| Financial debts to banks - loans (current portion) | (2) | - | (2) |
| Leasing payables (current portion) | - | - | - |
| Tax liabilities | (210) | - | (210) |
| Other current liabilities | (1,065) | - | (1,065) |
| Financial debts to banks – loans (medium/long-term portion) | (138) | - | (138) |
| Provisions for risks and charges (current portion) | (24) | - | (24) |
| Provision for risks and charges (non-current portion) | (691) | - | (691) |
| Employee benefits (severance indemnity provision) | - | - | - |
| Deferred tax liabilities | - | (1,026) | (1,026) |
| Net assets acquired | 12,682 | 1,992 | 14,674 |
| Goodwill related to the acquisition | 24,781 | ||
| Total net assets acquired | 39,455 | ||
| Total amount paid in cash | 10,893 | ||
| Payables related to the acquisition of investments | - | ||
| Total acquisition cost (A) | 39,455 | ||
| Net financial position acquired (B) | (3,486) | ||
| Total amount paid in cash | 10,893 | ||
| Amount payable | 28,562 | ||
| Total change in net financial position | 35,969 | ||
| Capital employed (A) + (B) | 35,969 |
The amounts for the company were translated using the exchange rates at 30 November 2024.
The transaction was accounted for using the acquisition method.
The goodwill was allocated in full to the Hydraulic CGU and is not relevant for tax purposes.
Teleborsa: distribution and commercial use strictly prohibited
Interim Report on Operations at 31 March 2025 - Interpump Group
emarket
sdir storage
CERTIFIED
4. Inventories and detail of changes in the Allowance for inventories
| €/000 | 31/03/2025 | 31/12/2024 |
|---|---|---|
| Inventories, gross value | 755,168 | 757,082 |
| Allowance for inventories | (57,171) | (56,468) |
| Inventories | 697,997 | 700,614 |
Changes in the allowance for inventories were as follows:
| €/000 | Q1 2025 | 2024 |
|---|---|---|
| Opening balances | 56,468 | 48,971 |
| Exchange difference | (720) | 739 |
| Change in consolidation perimeter | - | 3,315 |
| Provisions for the period | 1,645 | 6,994 |
| Releases in the period to cover losses | (77) | (2,326) |
| Release of excess provisions in the period | (145) | (1,225) |
| Closing balance | 57,171 | 56,468 |
5. Property, plant and equipment
Purchases and disposals
Interpump Group purchased tangible fixed assets for € 30,793 thousand in Q1 2025 (€ 42,595 thousand net in Q1 2024). Assets with a net carrying amount of € 1,488 thousand (€ 4,674 thousand in Q1 2024) were also divested, with a net capital gain of € 3,001 thousand (€ 1,945 thousand in Q1 2024).
Contractual commitments
At 31 March 2025 the Group has contractual commitments for the purchase of tangible fixed assets totaling € 8,916 thousand (€ 16,229 thousand at 31 March 2024).
6. Shareholders' equity
Share capital
Share capital comprises 108,879,294 ordinary shares with a unit par value of € 0.52 totaling € 56,617,232.88. However, the share capital reported in the financial statements amounts to € 55,458 thousand, since the nominal value of purchased treasury shares, net of those sold, has been deducted from share capital in compliance with the reference accounting standards. At 31 March 2025 Interpump Group S.p.A. holds 2,228,863 treasury shares, representing 2.047% of share capital, acquired at an average unit cost of € 38.874051.
Teleborsa: distribution and commercial use strictly prohibited Interim Report on Operations at 31 March 2025 - Interpump Group emarket sdir storage CERTIFIED
Treasury shares purchased
The amount of the treasury shares held by Interpump Group S.p.A. is recorded in an equity reserve. During Q1 2025 Interpump Group acquired 102,000 treasury shares for € 3,518 thousand (no treasury shares were purchased in Q1 2024).
Treasury shares sold
In relation to stock option plans, a total of 11,500 options were exercised during Q1 2025, resulting in the receipt of € 328 thousand (500 options were exercised in Q1 2024, generating receipts of € 14 thousand). No treasury shares were assigned in Q1 2025 as payment for equity investments (none in Q1 2024 either).
7. Financial income and expenses
The analysis is as follows:
| €/000 | 2025 | 2024 |
|---|---|---|
| Financial income | ||
| Interest income from liquid funds | 1,737 | 1,884 |
| Interest income from other assets | 66 | 26 |
| Exchange gains | 5,587 | 5,939 |
| Financial income from adjusting estimated debt for commitment to purchase residual interests in subsidiaries | - | 8 |
| TFR financial income | - | - |
| Other financial income | 22 | 26 |
| Total financial income | 7,412 | 7,883 |
| Financial expenses | ||
| Interest expense on bank loans | 5,535 | 8,648 |
| Interest expense on bond | 1,065 | 711 |
| Lease interest expense | 1,185 | 1,183 |
| Interest expense on put options | 562 | 735 |
| Financial expenses from adjusting estimated debt for commitment to purchase residual interests in subsidiaries | 65 | 8 |
| Foreign exchange losses | 7,838 | 4,431 |
| TFR financial expenses | 77 | 38 |
| Other financial expenses | 47 | 20 |
| Total financial expenses | 16,374 | 15,774 |
| Total financial expenses (income), net | 8,962 | 7,891 |
Teleborsa: distribution and commercial use strictly prohibited Interim Report on Operations at 31 March 2025 - Interpump Group emarket sdir storage CERTIFIED
8. Earnings per share
Basic earnings per share
Basic earnings per share are calculated as the consolidated net profit attributable to the owners of the Parent Company divided by the weighted average number of ordinary shares, as follows:
| Q1 | 2025 | 2024 |
|---|---|---|
| Consolidated profit for the period attributable to the owners of the Parent Company (€/000) | 56,733 | 67,236 |
| Average number of shares in circulation | 106,743,207 | 106,970,748 |
| Basic earnings per share for the period (€) | 0.531 | 0.629 |
Diluted earnings per share
Diluted earnings per share are calculated on the basis of diluted consolidated profit for the period attributable to the Parent company's shareholders, divided by the weighted average number of ordinary shares in circulation adjusted by the number of potentially dilutive ordinary shares. The calculation is as follows:
| Q1 | 2025 | 2024 |
|---|---|---|
| Consolidated profit for the period attributable to the owners of the Parent Company (€/000) | 56,733 | 67,236 |
| Average number of shares in circulation | 106,743,207 | 106,970,748 |
| Number of potential shares for stock option plans (*) | 46,453 | 278,627 |
| Average number of shares (diluted) | 106,789,660 | 107,249,375 |
| Earnings per diluted share for the period (€) | 0.531 | 0.627 |
(*) calculated as the number of shares assigned for in-the-money stock option plans multiplied by the ratio of the difference between the average share price during the period and the exercise price on the numerator, to the average share price during the period on the denominator.
Teleborsa: distribution and commercial use strictly prohibited Interim Report on Operations at 31 March 2025 - Interpump Group emarket sdir storage CERTIFIED
9. Transactions with related parties
The Group has relations with non-consolidated subsidiaries and other related parties at arm's length conditions considered to be normal in the respective reference markets, taking account of the characteristics of the goods and services rendered. Transactions between Interpump Group S.p.A. and its consolidated subsidiaries, which are related parties of the company, were eliminated from the interim consolidated financial statements and are not detailed in these notes.
The effects in the Group's consolidated income statements for Q1 2025 and Q1 2024 are shown below:
| 2025 | ||||||
|---|---|---|---|---|---|---|
| (€/000) | Consolidated total | Non-consolidated subsidiaries | Associates | Other related parties | Total related parties | % incidence on F.S. caption |
| Revenues | 521,575 | 132 | - | 195 | 327 | 0.1% |
| Cost of sales | 334,426 | 103 | - | 1,262 | 1,365 | 0.4% |
| Other net revenues | 9,676 | - | - | - | - | 0.0% |
| Distribution expenses | 48,002 | 88 | - | 112 | 200 | 0.4% |
| G&A expenses | 59,844 | - | - | 190 | 190 | 0.3% |
| Financial expenses | 16,374 | - | - | 148 | 148 | 0.9% |
| 2024 | ||||||
| --- | --- | --- | --- | --- | --- | --- |
| (€/000) | Consolidated total | Non-consolidated subsidiaries | Associates | Other related parties | Total related parties | % incidence on F.S. caption |
| Revenues | 545,867 | 414 | - | 323 | 737 | 0.1% |
| Cost of sales | 354,191 | 96 | - | 1,285 | 1,381 | 0.4% |
| Other net revenues | 8,501 | 4 | - | - | 4 | 0.0% |
| Distribution expenses | 42,133 | 90 | - | 179 | 269 | 0.6% |
| G&A expenses | 56,453 | - | - | 158 | 158 | 0.3% |
| Financial expenses | 15,774 | - | - | 192 | 192 | 1.2% |
Financial expenses principally relate to the discounting of the rental payables recognized pursuant to IFRS 16 and to rentals charged by related parties.
Teleborsa: distribution and commercial use strictly prohibited
Interim Report on Operations at 31 March 2025 - Interpump Group
emarket
sdir storage
The effects on the consolidated statement of financial position at 31 March 2025 and 2024 are shown below:
| (€/000) | 31 March 2025 | |||||
|---|---|---|---|---|---|---|
| Consolidated total | Non-consolidated subsidiaries | Associates | Other related parties | Total related parties | % incidence on F.S. caption | |
| Trade receivables | 411,155 | 1,386 | - | 233 | 1,619 | 0.4% |
| Trade payables | 242,575 | 76 | - | 817 | 893 | 0.4% |
| Interest-bearing financial debts (current and non-current portion) | 803,395 | - | - | 12,734 | 12,734 | 1.6% |
| (€/000) | 31 March 2024 | |||||
| --- | --- | --- | --- | --- | --- | --- |
| Consolidated total | Non-consolidated subsidiaries | Associates | Other related parties | Total related parties | % incidence on F.S. caption | |
| Trade receivables | 450,776 | 1,774 | - | 452 | 2,226 | 0.5% |
| Trade payables | 263,274 | 68 | - | 727 | 795 | 0.3% |
| Interest-bearing financial debts (current and non-current portion) | 839,019 | - | - | 15,836 | 15,836 | 1.9% |
Financial debts mainly comprise the lease liability recognized pursuant to IFRS 16 for rentals due to related parties.
Teleborsa: distribution and commercial use strictly prohibited Interim Report on Operations at 31 March 2025 - Interpump Group emarket sdir storage CERTIFIED
Relations with non-consolidated subsidiaries
Relations with non-consolidated subsidiaries are as follows:
| (€/000) | Receivables | Revenues | ||
|---|---|---|---|---|
| 31/03/2025 | 31/03/2024 | 2025 | 2024 | |
| Interpump Hydraulics Perù | 1,337 | 1,494 | 64 | 231 |
| General Pump China Inc. | 44 | 278 | 68 | 187 |
| Interpump Antriebstechnik GmbH | 2 | 2 | - | - |
| Walvoil Fluid Power Mexico | 3 | - | - | - |
| Total subsidiaries | 1,386 | 1,774 | 132 | 418 |
| (€/000) | Payables | Costs | ||
| --- | --- | --- | --- | --- |
| 31/03/2025 | 31/03/2024 | 2025 | 2024 | |
| Interpump Hydraulics Perù | - | 1 | - | 1 |
| General Pump China Inc. | 44 | 43 | 113 | 140 |
| Interpump Antriebstechnik GmbH | 32 | 24 | 78 | 45 |
| Total subsidiaries | 76 | 68 | 191 | 186 |
Relations with associates
The Group does not hold equity investments in associated companies.
Transactions with other related parties
The Q1 2025 income statement includes consultancy provided by entities associated with Group directors and statutory auditors totaling € 24 thousand (€ 5 thousand in Q1 2024). The consultancy costs were charged to general and administrative expenses. Revenues in Q1 2025 included those from companies owned by Group shareholders or directors totaling € 195 thousand (€ 323 thousand in Q1 2024). In addition, the cost of sales includes purchases made from companies controlled by minority shareholders or directors of Group companies for € 1,256 thousand (€ 1,205 thousand in Q1 2024).
Teleborsa: distribution and commercial use strictly prohibited Interim Report on Operations at 31 March 2025 - Interpump Group emarket soln storage CERTIFIED
10. Disputes, Contingent liabilities and Contingent assets
The Parent company and some of its subsidiaries are directly involved in lawsuits for limited amounts. The settlement of said lawsuits is not expected to generate any significant liabilities for the Group that are not covered by the risk provisions already made. There are no substantial changes to report in relation to the disputes or contingent liabilities that were outstanding at 31 December 2024.
Teleborsa: distribution and commercial use strictly prohibited emarket with respect CERTIFIED Q
interpumpgroup.it
INTERPUMP GROUP
INTERPUMP GROUP