Deezer S.A. (EPA:DEEZR)
France · Delayed Price · Currency is EUR 1.175
-0.020 (-1.67%)
Aug 21, 2026, 4:01 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 |
| 535.11 | 533.96 | 541.72 | 484.66 | 451.2 | 400.02 | |
Revenue Growth | -1.06% | -1.43% | 11.77% | 7.41% | 12.79% | 5.49% |
Cost of Revenue | 399.43 | 398.52 | 408.05 | 374.42 | 353.2 | 323.49 |
Gross Profit | 135.68 | 135.44 | 133.67 | 110.23 | 98 | 76.53 |
Selling, General & Admin | 87.27 | 101.95 | 113.72 | 110.41 | 194.45 | 140.97 |
Research & Development | 26.76 | 27.12 | 30.16 | 34.29 | 33.68 | 25.3 |
Other Operating Expenses | 7.47 | 6.91 | 7.17 | 3.5 | 3.71 | 2.81 |
Operating Expenses | 121.5 | 135.98 | 151.05 | 148.2 | 231.84 | 169.08 |
Operating Income | 14.18 | -0.54 | -17.38 | -37.96 | -133.85 | -92.55 |
Interest Expense | -0.63 | -0.47 | -0.72 | -0.89 | -0.91 | -0.73 |
Interest & Investment Income | 2.59 | 2.6 | 3.89 | 2.21 | 0.41 | 0.13 |
Earnings From Equity Investments | - | 0.16 | - | - | -1.37 | -1.85 |
Currency Exchange Gain (Loss) | 0.01 | -0.89 | -1.76 | 1.66 | 0.51 | -0.17 |
Other Non Operating Income (Expenses) | -0.1 | -0.16 | -0.55 | 2.76 | 0.62 | -0.01 |
EBT Excluding Unusual Items | 16.04 | 0.69 | -16.53 | -32.22 | -134.58 | -95.19 |
Impairment of Goodwill | - | - | - | -7.65 | - | - |
Other Unusual Items | 8.6 | 9.8 | -10.1 | -18.8 | -32.9 | -28 |
Pretax Income | 24.61 | 10.49 | -26.63 | -58.67 | -167.48 | -123.19 |
Income Tax Expense | 1.82 | 2 | -0.6 | 0.92 | 1 | 0.07 |
Earnings From Continuing Operations | 22.79 | 8.49 | -26.03 | -59.59 | -168.48 | -123.26 |
Net Income to Company | - | 8.49 | -26.03 | -59.59 | -168.48 | -123.26 |
Minority Interest in Earnings | - | - | 0.14 | 1.92 | 0.78 | - |
Net Income | 22.79 | 8.49 | -25.89 | -57.67 | -167.7 | -123.26 |
Net Income to Common | 22.79 | 8.49 | -25.89 | -57.67 | -167.7 | -123.26 |
Net Income Growth | - | - | - | - | - | - |
Shares Outstanding (Basic) | 124 | 124 | 122 | 122 | 108 | 93 |
Shares Outstanding (Diluted) | 173 | 156 | 122 | 122 | 108 | 93 |
Shares Change | 40.66% | 27.70% | 0.41% | 12.02% | 16.73% | 234.88% |
EPS (Basic) | 0.18 | 0.07 | -0.21 | -0.47 | -1.55 | -1.33 |
EPS (Diluted) | 0.12 | 0.05 | -0.21 | -0.47 | -1.55 | -1.33 |
EPS Growth | - | - | - | - | - | - |
Additional Metrics
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 |
Free Cash Flow | 51.56 | 15.43 | 13.43 | -41.74 | -51.38 | -33.69 |
Free Cash Flow Per Share | 0.30 | 0.10 | 0.11 | -0.34 | -0.47 | -0.36 |
Gross Margin | 25.36% | 25.36% | 24.68% | 22.74% | 21.72% | 19.13% |
Operating Margin | 2.65% | -0.10% | -3.21% | -7.83% | -29.66% | -23.14% |
Profit Margin | 4.26% | 1.59% | -4.78% | -11.90% | -37.17% | -30.81% |
Free Cash Flow Margin | 9.64% | 2.89% | 2.48% | -8.61% | -11.39% | -8.42% |
EBITDA | 13.65 | 1.54 | -14.62 | -34.48 | -129.82 | -85.09 |
EBITDA Margin | 2.55% | 0.29% | -2.70% | -7.11% | -28.77% | -21.27% |
D&A For EBITDA | -0.53 | 2.08 | 2.76 | 3.48 | 4.02 | 7.46 |
EBIT | 14.18 | -0.54 | -17.38 | -37.96 | -133.85 | -92.55 |
EBIT Margin | 2.65% | -0.10% | -3.21% | -7.83% | -29.66% | -23.14% |
Effective Tax Rate | 7.39% | 19.05% | - | - | - | - |