Amadeus FiRe AG (ETR:AAD)
Germany · Delayed Price · Currency is EUR 38.90
+1.20 (3.18%)
At close: Jan 30, 2026
Amadeus FiRe AG Income Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
| 376.43 | 436.91 | 442.36 | 407.07 | 372.37 | 280.15 | |
Revenue Growth (YoY) | -16.09% | -1.23% | 8.67% | 9.32% | 32.92% | 20.17% |
Cost of Revenue | 181.26 | 200.25 | 198.94 | 190.68 | 172.74 | 143.44 |
Gross Profit | 195.17 | 236.65 | 243.42 | 216.39 | 199.63 | 136.71 |
Selling, General & Admin | 174.99 | 182.39 | 179.05 | 152.89 | 141.09 | 105.71 |
Other Operating Expenses | -0.41 | -0.91 | -2.04 | -0.62 | -0.16 | -0.22 |
Operating Expenses | 174.57 | 181.48 | 177.01 | 152.27 | 140.93 | 105.49 |
Operating Income | 20.6 | 55.18 | 66.41 | 64.12 | 58.7 | 31.22 |
Interest Expense | -3.71 | -2.98 | -2.05 | -2.09 | -2.8 | -2.7 |
Interest & Investment Income | 0.04 | 0.02 | 0.02 | 0.05 | 0.01 | 0.01 |
Other Non Operating Income (Expenses) | -1.65 | -1.65 | -1.4 | -0.75 | -3.68 | -0.43 |
EBT Excluding Unusual Items | 15.28 | 50.56 | 62.98 | 61.33 | 52.23 | 28.1 |
Merger & Restructuring Charges | - | - | - | - | - | -0.27 |
Asset Writedown | -0.24 | -0.24 | -1.67 | -0.01 | -0.07 | - |
Other Unusual Items | -0.2 | -0.23 | -0.04 | - | - | - |
Pretax Income | 14.84 | 50.09 | 61.27 | 61.32 | 52.15 | 27.84 |
Income Tax Expense | 4.14 | 13.58 | 17.52 | 19.79 | 15.53 | 8.48 |
Earnings From Continuing Operations | 10.7 | 36.5 | 43.75 | 41.53 | 36.62 | 19.36 |
Minority Interest in Earnings | -4.61 | -3.87 | -3.32 | -3.13 | -2.57 | -1.57 |
Net Income | 6.09 | 32.63 | 40.44 | 38.39 | 34.05 | 17.79 |
Net Income to Common | 6.09 | 32.63 | 40.44 | 38.39 | 34.05 | 17.79 |
Net Income Growth | -82.13% | -19.30% | 5.33% | 12.76% | 91.43% | -25.93% |
Shares Outstanding (Basic) | 5 | 5 | 6 | 6 | 6 | 5 |
Shares Outstanding (Diluted) | 5 | 5 | 6 | 6 | 6 | 5 |
Shares Change (YoY) | -0.53% | -4.29% | -0.74% | - | 5.73% | 4.04% |
EPS (Basic) | 1.12 | 6.01 | 7.12 | 6.71 | 5.95 | 3.29 |
EPS (Diluted) | 1.12 | 6.01 | 7.12 | 6.71 | 5.95 | 3.29 |
EPS Growth | -82.03% | -15.68% | 6.11% | 12.76% | 81.07% | -28.81% |
Free Cash Flow | 17.68 | 45.24 | 74.42 | 76.99 | 68.43 | 33.87 |
Free Cash Flow Per Share | 3.25 | 8.33 | 13.11 | 13.46 | 11.97 | 6.26 |
Dividend Per Share | 4.030 | 4.030 | 5.000 | 4.500 | 3.040 | 1.550 |
Dividend Growth | -19.40% | -19.40% | 11.11% | 48.03% | 96.13% | - |
Gross Margin | 51.85% | 54.16% | 55.03% | 53.16% | 53.61% | 48.80% |
Operating Margin | 5.47% | 12.63% | 15.01% | 15.75% | 15.76% | 11.14% |
Profit Margin | 1.62% | 7.47% | 9.14% | 9.43% | 9.14% | 6.35% |
Free Cash Flow Margin | 4.70% | 10.36% | 16.82% | 18.91% | 18.38% | 12.09% |
EBITDA | 31 | 63.44 | 74.3 | 71.57 | 67.58 | 43.57 |
EBITDA Margin | 8.23% | 14.52% | 16.80% | 17.58% | 18.15% | 15.55% |
D&A For EBITDA | 10.4 | 8.26 | 7.89 | 7.45 | 8.89 | 12.34 |
EBIT | 20.6 | 55.18 | 66.41 | 64.12 | 58.7 | 31.22 |
EBIT Margin | 5.47% | 12.63% | 15.01% | 15.75% | 15.76% | 11.14% |
Effective Tax Rate | 27.90% | 27.12% | 28.59% | 32.28% | 29.78% | 30.45% |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.