Deezer S.A. (EPA:DEEZR)
France · Delayed Price · Currency is EUR 1.185
0.00 (0.00%)
Jul 31, 2026, 5:35 PM CET
Deezer Income Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 535.06 | 533.96 | 541.72 | 484.66 | 451.2 | 400.02 | |
Revenue Growth | 0.21% | -1.43% | 11.77% | 7.41% | 12.79% | 5.49% |
Cost of Revenue | 390.82 | 388.72 | 418.15 | 393.22 | 386.1 | 351.49 |
Gross Profit | 144.24 | 145.24 | 123.57 | 91.43 | 65.1 | 48.53 |
Selling, General & Admin | 94.38 | 108.48 | 120.5 | 121.13 | 197.82 | 143.46 |
Research & Development | 27.1 | 27.5 | 30.55 | 34.71 | 34.03 | 25.62 |
Total Operating Expenses | 121.48 | 135.98 | 151.05 | 155.84 | 231.84 | 169.08 |
Operating Income | 22.76 | 9.26 | -27.48 | -64.41 | -166.75 | -120.55 |
Interest Income | 4.24 | 3.94 | 6.49 | 8.73 | 4.32 | 1.53 |
Interest Expense | -2.37 | -2.87 | -5.64 | -2.99 | -3.69 | -2.3 |
Total Non-Operating Income (Expense) | 1.87 | 1.07 | 0.85 | 5.74 | 0.63 | -0.78 |
Pretax Income | 24.63 | 10.33 | -26.63 | -58.67 | -166.11 | -121.33 |
Provision for Income Taxes | 1.8 | 2 | -0.6 | 0.92 | 1 | 0.07 |
Net Income | 22.79 | 8.33 | -26.03 | -59.59 | -167.11 | -121.4 |
Minority Interest in Earnings | - | -0.16 | -0.14 | -1.92 | 0.59 | 1.85 |
Net Income to Common | 22.79 | 8.49 | -25.89 | -57.67 | -167.7 | -123.26 |
Net Income Growth | 168.39% | - | - | - | - | - |
Shares Outstanding (Basic) | 124 | 124 | 122 | 122 | 108 | 93 |
Shares Outstanding (Diluted) | 173 | 156 | 122 | 122 | 108 | 93 |
Shares Change | 11.04% | 27.70% | 0.41% | 12.02% | 16.73% | 234.88% |
EPS (Basic) | 0.08 | 0.07 | -0.21 | -0.47 | -1.55 | -1.33 |
EPS (Diluted) | 0.07 | 0.05 | -0.21 | -0.47 | -1.55 | -1.33 |
EPS Growth | 40.00% | - | - | - | - | - |
Free Cash Flow | 49.05 | 13.12 | 12.8 | -42.09 | -51.83 | -33.69 |
Free Cash Flow Growth | 273.76% | 2.51% | - | - | - | - |
Free Cash Flow Per Share | 0.28 | 0.08 | 0.10 | -0.35 | -0.48 | -0.36 |
Gross Margin | 26.96% | 27.20% | 22.81% | 18.87% | 14.43% | 12.13% |
Operating Margin | 4.25% | 1.73% | -5.07% | -13.29% | -36.96% | -30.14% |
Profit Margin | 4.26% | 1.56% | -4.81% | -12.29% | -37.04% | -30.35% |
FCF Margin | 9.17% | 2.46% | 2.36% | -8.68% | -11.49% | -8.42% |
EBITDA | 28.64 | 15.84 | -20.05 | -48.09 | -157.97 | -108.7 |
EBITDA Margin | 5.35% | 2.97% | -3.70% | -9.92% | -35.01% | -27.17% |
EBIT | 22.76 | 9.26 | -27.48 | -64.41 | -166.75 | -120.55 |
EBIT Margin | 4.25% | 1.73% | -5.07% | -13.29% | -36.96% | -30.14% |
Effective Tax Rate | 7.30% | 19.34% | 2.25% | -1.56% | -0.60% | -0.06% |