FDJ United 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
Operating Revenue	3,494	2,906	2,473	2,378	2,189
Other Revenue	183.9	159	148.2	82.9	67.2
Revenue	3,678	3,065	2,622	2,461	2,256
Revenue Growth (YoY)	19.98%	16.92%	6.52%	9.11%	17.52%
Cost of Revenue	2,131	1,810	1,603	1,330	1,233
Gross Profit	1,547	1,255	1,019	1,132	1,023
Selling, General & Admin	644.8	462.9	361.7	660.9	614.1
Other Operating Expenses	-	-	-	11.4	15.7
Operating Expenses	981.3	687.4	486.8	672.3	629.8
Operating Income	565.5	567.8	531.9	459.2	393.1
Interest Expense	-74.3	-37.7	-13.8	-6.6	-5.8
Interest & Investment Income	5.5	19.1	19.1	4	2.9
Earnings From Equity Investments	2.9	2.9	2.1	1.1	4.1
Currency Exchange Gain (Loss)	-6.4	3.2	-	-1.5	-0.1
Other Non Operating Income (Expenses)	5.3	-9	6.7	-4.5	2
EBT Excluding Unusual Items	498.5	546.3	546	451.7	396.2
Impairment of Goodwill	-	-	-	-	-28.8
Gain (Loss) on Sale of Investments	6.5	29.7	30.7	-20.1	22
Asset Writedown	-	-	-	-	0.4
Legal Settlements	-	-	-	-	34
Other Unusual Items	-199.1	-39.2	-10.6	-10.4	-7.1
Pretax Income	305.9	536.8	566.1	421.2	416.7
Income Tax Expense	130	137.9	141	113.3	122.5
Earnings From Continuing Operations	175.9	398.9	425.1	307.9	294.2
Minority Interest in Earnings	-	-0.1	-	-	-
Net Income	175.9	398.8	425.1	307.9	294.2
Net Income to Common	175.9	398.8	425.1	307.9	294.2
Net Income Growth	-55.89%	-6.19%	38.06%	4.66%	37.67%
Shares Outstanding (Basic)	185	185	191	191	191
Shares Outstanding (Diluted)	185	185	191	191	191
Shares Change (YoY)	0.16%	-3.01%	-0.01%	-0.07%	-0.00%
EPS (Basic)	0.95	2.16	2.23	1.61	1.54
EPS (Diluted)	0.95	2.16	2.23	1.61	1.54
EPS Growth	-55.98%	-3.13%	38.38%	4.54%	37.61%
Free Cash Flow	567.7	427.1	504.2	302	527.4
Free Cash Flow Per Share	3.06	2.31	2.64	1.58	2.76
Dividend Per Share	2.100	2.050	1.780	1.370	1.240
Dividend Growth	2.44%	15.17%	29.93%	10.48%	37.78%
Gross Margin	42.06%	40.95%	38.86%	45.98%	45.35%
Operating Margin	15.38%	18.52%	20.29%	18.66%	17.43%
Profit Margin	4.78%	13.01%	16.22%	12.51%	13.04%
Free Cash Flow Margin	15.44%	13.93%	19.23%	12.27%	23.38%
EBITDA	942.6	717.5	605.3	539.8	464.7
EBITDA Margin	25.63%	23.41%	23.09%	21.93%	20.60%
D&A For EBITDA	377.1	149.7	73.4	80.6	71.6
EBIT	565.5	567.8	531.9	459.2	393.1
EBIT Margin	15.38%	18.52%	20.29%	18.66%	17.43%
Effective Tax Rate	42.50%	25.69%	24.91%	26.90%	29.40%
Revenue as Reported	3,678	3,065	2,621	2,461	2,256

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