FRA:1NC Income Statement

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

Millions USD. 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
Revenue	9,693	9,480	8,550	4,844	647.99	1,280
Revenue Growth (YoY)	3.59%	10.87%	76.51%	647.51%	-49.37%	-80.19%
Cost of Revenue	5,623	5,689	5,469	4,267	1,608	1,693
Gross Profit	4,069	3,791	3,081	576.67	-960.05	-413.15
Selling, General & Admin	1,528	1,435	1,342	1,379	891.83	745.75
Operating Expenses	2,481	2,325	2,151	2,129	1,593	1,464
Operating Income	1,589	1,466	930.66	-1,552	-2,553	-1,877
Interest Expense	-686.37	-718.05	-718.71	-801.51	-2,073	-454.51
Currency Exchange Gain (Loss)	-105.32	52.38	-30.25	40.75	20.82	-15.98
Other Non Operating Income (Expenses)	5.87	2.22	-9.7	36.2	103.51	-17.22
EBT Excluding Unusual Items	803.01	802.08	172	-2,277	-4,501	-2,364
Impairment of Goodwill	-	-	-	-	-	-1,291
Asset Writedown	-	-	-	-	-	-317
Other Unusual Items	-272.46	-29.18	-8.82	-	-	-27.8
Pretax Income	530.55	772.91	163.18	-2,277	-4,501	-4,000
Income Tax Expense	-132.98	-137.35	-3	-6.79	5.27	12.47
Earnings From Continuing Operations	663.53	910.26	166.18	-2,270	-4,507	-4,013
Net Income	663.53	910.26	166.18	-2,270	-4,507	-4,013
Net Income to Common	663.53	910.26	166.18	-2,270	-4,507	-4,013
Net Income Growth	20.81%	447.76%	-	-	-	-
Shares Outstanding (Basic)	445	435	424	420	365	255
Shares Outstanding (Diluted)	509	515	427	420	365	255
Shares Change (YoY)	8.82%	20.50%	1.82%	14.87%	43.47%	17.67%
EPS (Basic)	1.49	2.09	0.39	-5.41	-12.33	-15.75
EPS (Diluted)	1.40	1.89	0.39	-5.41	-12.33	-15.75
EPS Growth	11.76%	384.69%	-	-	-	-
Free Cash Flow	-1,036	838.87	-744.65	-1,574	-3,221	-3,503
Free Cash Flow Per Share	-2.04	1.63	-1.74	-3.75	-8.81	-13.75
Gross Margin	41.98%	39.99%	36.04%	11.91%	-148.16%	-32.28%
Operating Margin	16.39%	15.46%	10.88%	-32.04%	-393.95%	-146.63%
Profit Margin	6.85%	9.60%	1.94%	-46.86%	-695.48%	-313.50%
Free Cash Flow Margin	-10.68%	8.85%	-8.71%	-32.49%	-497.06%	-273.67%
EBITDA	2,543	2,357	1,740	-801.38	-1,849	-1,179
EBITDA Margin	26.24%	24.87%	20.36%	-16.55%	-285.27%	-92.14%
D&A For EBITDA	954.04	891.91	809.74	750.75	704.2	697.42
EBIT	1,589	1,466	930.66	-1,552	-2,553	-1,877
EBIT Margin	16.39%	15.46%	10.88%	-32.04%	-	-146.63%
Revenue as Reported	9,693	9,480	8,550	4,844	647.99	1,280
Advertising Expenses	-	513.7	512.7	577.8	300.3	216.5

Source: S&P Global Market Intelligence. Standard template. Financial Sources.