Amadeus FiRe AG (ETR:AAD)
Germany · Delayed Price · Currency is EUR 22.80
+0.20 (0.88%)
Aug 14, 2026, 5:35 PM CET
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 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 |
| 348.74 | 363.58 | 436.91 | 442.36 | 407.07 | 372.37 | |
Revenue Growth | -12.25% | -16.78% | -1.23% | 8.67% | 9.32% | 32.92% |
Cost of Revenue | 173.76 | 176.75 | 200.25 | 198.94 | 190.68 | 172.74 |
Gross Profit | 174.98 | 186.83 | 236.65 | 243.42 | 216.39 | 199.63 |
Selling, General & Admin | 168.97 | 176.11 | 182.39 | 179.05 | 152.89 | 141.09 |
Other Operating Expenses | -2.45 | -2.17 | -0.91 | -2.04 | -0.62 | -0.16 |
Operating Expenses | 166.52 | 173.94 | 181.48 | 177.01 | 152.27 | 140.93 |
Operating Income | 8.46 | 12.89 | 55.18 | 66.41 | 64.12 | 58.7 |
Interest Expense | -5.23 | -4.08 | -2.98 | -2.05 | -2.09 | -2.8 |
Interest & Investment Income | 0.37 | 0.07 | 0.02 | 0.02 | 0.05 | 0.01 |
Other Non Operating Income (Expenses) | -2.91 | -2.91 | -1.65 | -1.4 | -0.75 | -3.68 |
EBT Excluding Unusual Items | 0.69 | 5.96 | 50.56 | 62.98 | 61.33 | 52.23 |
Asset Writedown | -2.07 | -2.07 | -0.24 | -1.67 | -0.01 | -0.07 |
Other Unusual Items | -0.61 | -0.61 | -0.23 | -0.04 | - | - |
Pretax Income | -1.99 | 3.28 | 50.09 | 61.27 | 61.32 | 52.15 |
Income Tax Expense | 0.08 | 1.15 | 13.58 | 17.52 | 19.79 | 15.53 |
Earnings From Continuing Operations | -2.07 | 2.13 | 36.5 | 43.75 | 41.53 | 36.62 |
Minority Interest in Earnings | -4.72 | -4.54 | -3.87 | -3.32 | -3.13 | -2.57 |
Net Income | -6.79 | -2.41 | 32.63 | 40.44 | 38.39 | 34.05 |
Net Income to Common | -6.79 | -2.41 | 32.63 | 40.44 | 38.39 | 34.05 |
Net Income Growth | - | - | -19.30% | 5.33% | 12.76% | 91.43% |
Shares Outstanding (Basic) | 5 | 5 | 5 | 6 | 6 | 6 |
Shares Outstanding (Diluted) | 5 | 5 | 5 | 6 | 6 | 6 |
Shares Change | - | - | -4.29% | -0.74% | - | 5.73% |
EPS (Basic) | -1.25 | -0.44 | 6.01 | 7.12 | 6.71 | 5.95 |
EPS (Diluted) | -1.25 | -0.44 | 6.01 | 7.12 | 6.71 | 5.95 |
EPS Growth | - | - | -15.68% | 6.11% | 12.76% | 81.07% |
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 | 21.09 | 17.19 | 46.37 | 74.42 | 76.99 | 68.43 |
Free Cash Flow Per Share | 3.88 | 3.16 | 8.54 | 13.11 | 13.46 | 11.97 |
Dividend Per Share | - | - | 4.030 | 5.000 | 4.500 | 3.040 |
Dividend Growth | - | - | -19.40% | 11.11% | 48.03% | 96.13% |
Gross Margin | 50.18% | 51.39% | 54.16% | 55.03% | 53.16% | 53.61% |
Operating Margin | 2.43% | 3.55% | 12.63% | 15.01% | 15.75% | 15.76% |
Profit Margin | -1.95% | -0.66% | 7.47% | 9.14% | 9.43% | 9.14% |
Free Cash Flow Margin | 6.05% | 4.73% | 10.61% | 16.82% | 18.91% | 18.38% |
EBITDA | 18.86 | 21.73 | 63.44 | 74.3 | 71.57 | 67.58 |
EBITDA Margin | 5.41% | 5.98% | 14.52% | 16.80% | 17.58% | 18.15% |
D&A For EBITDA | 10.4 | 8.85 | 8.26 | 7.89 | 7.45 | 8.89 |
EBIT | 8.46 | 12.89 | 55.18 | 66.41 | 64.12 | 58.7 |
EBIT Margin | 2.43% | 3.55% | 12.63% | 15.01% | 15.75% | 15.76% |
Effective Tax Rate | - | 34.97% | 27.12% | 28.59% | 32.28% | 29.78% |