Fnac Darty Income Statement

Financials in millions EUR. Fiscal year is January - December.

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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
Revenue	10,330	8,253	7,875	7,949	8,043
Revenue Growth (YoY)	25.16%	4.81%	-0.94%	-1.16%	7.37%
Cost of Revenue	7,438	5,772	5,495	5,540	5,669
Gross Profit	2,892	2,481	2,380	2,410	2,374
Selling, General & Admin	2,689	1,286	1,223	1,204	1,173
Other Operating Expenses	123	1,008	986.5	975.7	929.2
Operating Expenses	2,812	2,294	2,209	2,180	2,103
Operating Income	80	187.4	170.6	230.4	270.9
Interest Expense	-118	-82.5	-57.9	-47.3	-46.5
Earnings From Equity Investments	-	1.3	0.1	0.2	-0.2
Other Non Operating Income (Expenses)	-5	-2.8	-10.1	-4.6	-4.3
EBT Excluding Unusual Items	-43	103.4	102.7	178.7	219.9
Merger & Restructuring Charges	-	-32.9	-16.4	-19.8	-7.3
Gain (Loss) on Sale of Investments	-	-	-10.6	6.6	9
Asset Writedown	-	-31.7	-19.9	-4	-
Other Unusual Items	-	33.2	-94.3	-3.2	-3
Pretax Income	-43	72	-38.5	158.3	218.6
Income Tax Expense	25	30.6	30.6	54.4	74.1
Earnings From Continuing Operations	-68	41.4	-69.1	103.9	144.5
Earnings From Discontinued Operations	-78	2.1	124.7	-132	15.3
Net Income to Company	-146	43.5	55.6	-28.1	159.8
Minority Interest in Earnings	-	-7.6	-5.9	-3.9	0.5
Net Income	-146	35.9	49.7	-32	160.3
Net Income to Common	-146	35.9	49.7	-32	160.3
Net Income Growth	-	-27.77%	-	-	13258.33%
Shares Outstanding (Basic)	-	29	28	27	27
Shares Outstanding (Diluted)	-	32	28	31	30
Shares Change (YoY)	-	16.87%	-9.69%	2.29%	9.97%
EPS (Basic)	-	1.25	1.80	-1.19	6.02
EPS (Diluted)	-	1.12	1.80	-1.05	5.37
EPS Growth	-	-38.18%	-	-	10846.82%
Free Cash Flow	-	382.3	528.7	77	410.1
Free Cash Flow Per Share	-	11.87	19.19	2.52	13.75
Dividend Per Share	1.000	1.000	0.450	1.400	2.000
Dividend Growth	-	122.22%	-67.86%	-30.00%	100.00%
Gross Margin	28.00%	30.06%	30.22%	30.31%	29.51%
Operating Margin	0.77%	2.27%	2.17%	2.90%	3.37%
Profit Margin	-1.41%	0.43%	0.63%	-0.40%	1.99%
Free Cash Flow Margin	-	4.63%	6.71%	0.97%	5.10%
EBITDA	171.3	278.7	264.1	311.3	352.3
EBITDA Margin	1.66%	3.38%	3.35%	3.92%	4.38%
D&A For EBITDA	91.3	91.3	93.5	80.9	81.4
EBIT	80	187.4	170.6	230.4	270.9
EBIT Margin	0.77%	2.27%	2.17%	2.90%	3.37%
Effective Tax Rate	-	42.50%	-	34.37%	33.90%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.