FDJ United (EPA:FDJU)
France · Delayed Price · Currency is EUR 22.15
-0.05 (-0.23%)
Aug 21, 2026, 5:35 PM CET
FDJ United 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 |
Operating Revenue | 3,420 | 3,494 | 2,906 | 2,473 | 2,378 | 2,189 |
Other Revenue | 172.5 | 183.9 | 159 | 148.2 | 82.9 | 67.2 |
| 3,593 | 3,678 | 3,065 | 2,622 | 2,461 | 2,256 | |
Revenue Growth | 2.55% | 19.98% | 16.92% | 6.52% | 9.11% | 17.52% |
Cost of Revenue | 2,086 | 2,131 | 1,810 | 1,603 | 1,330 | 1,233 |
Gross Profit | 1,507 | 1,547 | 1,255 | 1,019 | 1,132 | 1,023 |
Selling, General & Admin | 641.7 | 644.8 | 462.9 | 361.7 | 660.9 | 614.1 |
Other Operating Expenses | - | - | - | - | 11.4 | 15.7 |
Operating Expenses | 981.7 | 981.3 | 687.4 | 486.8 | 672.3 | 629.8 |
Operating Income | 524.9 | 565.5 | 567.8 | 531.9 | 459.2 | 393.1 |
Interest Expense | -71 | -74.3 | -37.7 | -13.8 | -6.6 | -5.8 |
Interest & Investment Income | 5.2 | 5.5 | 19.1 | 19.1 | 4 | 2.9 |
Earnings From Equity Investments | -0.1 | 2.9 | 2.9 | 2.1 | 1.1 | 4.1 |
Currency Exchange Gain (Loss) | 5.8 | -6.4 | 3.2 | - | -1.5 | -0.1 |
Other Non Operating Income (Expenses) | 3.5 | 5.3 | -9 | 6.7 | -4.5 | 2 |
EBT Excluding Unusual Items | 468.3 | 498.5 | 546.3 | 546 | 451.7 | 396.2 |
Impairment of Goodwill | - | - | - | - | - | -28.8 |
Gain (Loss) on Sale of Investments | -4.2 | 6.5 | 29.7 | 30.7 | -20.1 | 22 |
Asset Writedown | - | - | - | - | - | 0.4 |
Legal Settlements | - | - | - | - | - | 34 |
Other Unusual Items | -331.3 | -199.1 | -39.2 | -10.6 | -10.4 | -7.1 |
Pretax Income | 132.8 | 305.9 | 536.8 | 566.1 | 421.2 | 416.7 |
Income Tax Expense | 108.8 | 130 | 137.9 | 141 | 113.3 | 122.5 |
Earnings From Continuing Operations | 24 | 175.9 | 398.9 | 425.1 | 307.9 | 294.2 |
Minority Interest in Earnings | - | - | -0.1 | - | - | - |
Net Income | 24 | 175.9 | 398.8 | 425.1 | 307.9 | 294.2 |
Net Income to Common | 24 | 175.9 | 398.8 | 425.1 | 307.9 | 294.2 |
Net Income Growth | -92.54% | -55.89% | -6.19% | 38.06% | 4.66% | 37.67% |
Shares Outstanding (Basic) | 185 | 185 | 185 | 191 | 191 | 191 |
Shares Outstanding (Diluted) | 186 | 185 | 185 | 191 | 191 | 191 |
Shares Change | 0.39% | 0.16% | -3.01% | -0.01% | -0.07% | -0.00% |
EPS (Basic) | 0.13 | 0.95 | 2.16 | 2.23 | 1.61 | 1.54 |
EPS (Diluted) | 0.13 | 0.95 | 2.16 | 2.23 | 1.61 | 1.54 |
EPS Growth | -92.55% | -55.98% | -3.13% | 38.38% | 4.54% | 37.61% |
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 | 239 | 567.7 | 427.1 | 504.2 | 302 | 527.4 |
Free Cash Flow Per Share | 1.29 | 3.06 | 2.31 | 2.64 | 1.58 | 2.76 |
Dividend Per Share | 2.100 | 2.100 | 2.050 | 1.780 | 1.370 | 1.240 |
Dividend Growth | 2.44% | 2.44% | 15.17% | 29.93% | 10.48% | 37.78% |
Gross Margin | 41.93% | 42.06% | 40.95% | 38.86% | 45.98% | 45.35% |
Operating Margin | 14.61% | 15.38% | 18.52% | 20.29% | 18.66% | 17.43% |
Profit Margin | 0.67% | 4.78% | 13.01% | 16.22% | 12.51% | 13.04% |
Free Cash Flow Margin | 6.65% | 15.44% | 13.93% | 19.23% | 12.27% | 23.38% |
EBITDA | 1,041 | 942.6 | 717.5 | 605.3 | 539.8 | 464.7 |
EBITDA Margin | 28.97% | 25.63% | 23.41% | 23.09% | 21.93% | 20.60% |
D&A For EBITDA | 515.9 | 377.1 | 149.7 | 73.4 | 80.6 | 71.6 |
EBIT | 524.9 | 565.5 | 567.8 | 531.9 | 459.2 | 393.1 |
EBIT Margin | 14.61% | 15.38% | 18.52% | 20.29% | 18.66% | 17.43% |
Effective Tax Rate | 81.93% | 42.50% | 25.69% | 24.91% | 26.90% | 29.40% |
Revenue as Reported | 3,593 | 3,678 | 3,065 | 2,621 | 2,461 | 2,256 |