Fnac Darty SA (FRA:1FN)
Germany · Delayed Price · Currency is EUR 35.60
+0.45 (1.28%)
Last updated: Jan 28, 2026, 11:08 AM CET
Fnac Darty 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 | Jun '25 Jun 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 |
| 9,343 | 8,253 | 7,875 | 7,949 | 8,043 | 7,491 | |
Revenue Growth (YoY) | 17.97% | 4.81% | -0.94% | -1.16% | 7.37% | 1.93% |
Cost of Revenue | 6,617 | 5,772 | 5,495 | 5,540 | 5,669 | 5,305 |
Gross Profit | 2,727 | 2,481 | 2,380 | 2,410 | 2,374 | 2,186 |
Selling, General & Admin | 1,388 | 1,286 | 1,223 | 1,204 | 1,173 | 1,056 |
Other Operating Expenses | 1,173 | 1,008 | 986.5 | 975.7 | 929.2 | 914.3 |
Operating Expenses | 2,561 | 2,294 | 2,209 | 2,180 | 2,103 | 1,971 |
Operating Income | 166.2 | 187.4 | 170.6 | 230.4 | 270.9 | 215.2 |
Interest Expense | -99.2 | -82.5 | -57.9 | -47.3 | -46.5 | -47.8 |
Earnings From Equity Investments | 2.7 | 1.3 | 0.1 | 0.2 | -0.2 | 0.1 |
Other Non Operating Income (Expenses) | -6.3 | -2.8 | -10.1 | -4.6 | -4.3 | -3.6 |
EBT Excluding Unusual Items | 63.4 | 103.4 | 102.7 | 178.7 | 219.9 | 163.9 |
Merger & Restructuring Charges | -16.3 | -32.9 | -16.4 | -19.8 | -7.3 | -4.1 |
Gain (Loss) on Sale of Investments | - | - | -10.6 | 6.6 | 9 | - |
Asset Writedown | -31.7 | -31.7 | -19.9 | -4 | - | -14.2 |
Other Unusual Items | 32.2 | 33.2 | -94.3 | -3.2 | -3 | 2.4 |
Pretax Income | 47.6 | 72 | -38.5 | 158.3 | 218.6 | 148 |
Income Tax Expense | 23.7 | 30.6 | 30.6 | 54.4 | 74.1 | 59.6 |
Earnings From Continuing Operations | 23.9 | 41.4 | -69.1 | 103.9 | 144.5 | 88.4 |
Earnings From Discontinued Operations | - | 2.1 | 124.7 | -132 | 15.3 | -94.4 |
Net Income to Company | 23.9 | 43.5 | 55.6 | -28.1 | 159.8 | -6 |
Minority Interest in Earnings | -1.2 | -7.6 | -5.9 | -3.9 | 0.5 | 7.2 |
Net Income | 22.7 | 35.9 | 49.7 | -32 | 160.3 | 1.2 |
Net Income to Common | 22.7 | 35.9 | 49.7 | -32 | 160.3 | 1.2 |
Net Income Growth | -79.48% | -27.77% | - | - | 13258.33% | -98.86% |
Shares Outstanding (Basic) | 30 | 29 | 28 | 27 | 27 | 26 |
Shares Outstanding (Diluted) | 33 | 32 | 28 | 31 | 30 | 27 |
Shares Change (YoY) | 20.18% | 16.87% | -9.69% | 2.29% | 9.97% | 1.28% |
EPS (Basic) | 0.76 | 1.25 | 1.80 | -1.19 | 6.02 | 0.05 |
EPS (Diluted) | 0.69 | 1.12 | 1.80 | -1.05 | 5.37 | 0.05 |
EPS Growth | -82.86% | -38.18% | - | - | 10846.82% | -98.75% |
Free Cash Flow | 195.2 | 382.3 | 528.7 | 77 | 410.1 | 421.8 |
Free Cash Flow Per Share | 5.87 | 11.87 | 19.19 | 2.52 | 13.75 | 15.55 |
Dividend Per Share | 1.000 | 1.000 | 0.450 | 1.400 | 2.000 | 1.000 |
Dividend Growth | 122.22% | 122.22% | -67.86% | -30.00% | 100.00% | - |
Gross Margin | 29.18% | 30.06% | 30.22% | 30.31% | 29.51% | 29.18% |
Operating Margin | 1.78% | 2.27% | 2.17% | 2.90% | 3.37% | 2.87% |
Profit Margin | 0.24% | 0.43% | 0.63% | -0.40% | 1.99% | 0.02% |
Free Cash Flow Margin | 2.09% | 4.63% | 6.71% | 0.97% | 5.10% | 5.63% |
EBITDA | 256.4 | 278.7 | 264.1 | 311.3 | 352.3 | 305.2 |
EBITDA Margin | 2.74% | 3.38% | 3.35% | 3.92% | 4.38% | 4.07% |
D&A For EBITDA | 90.2 | 91.3 | 93.5 | 80.9 | 81.4 | 90 |
EBIT | 166.2 | 187.4 | 170.6 | 230.4 | 270.9 | 215.2 |
EBIT Margin | 1.78% | 2.27% | 2.17% | 2.90% | 3.37% | 2.87% |
Effective Tax Rate | 49.79% | 42.50% | - | 34.37% | 33.90% | 40.27% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.