Amadeus FiRe AG (FRA:AAD)
Germany
· Delayed Price · Currency is EUR 75.70
+0.90 (1.20%)
Last updated: May 2, 2025
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 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 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 | 2015 - 2019 |
| Revenue | 420.27 | 436.91 | 442.36 | 407.07 | 372.37 | 280.15 | Upgrade
|
Revenue Growth (YoY) | -5.79% | -1.23% | 8.67% | 9.32% | 32.92% | 20.17% | Upgrade
|
Cost of Revenue | 195.24 | 200.25 | 198.94 | 190.68 | 172.74 | 143.44 | Upgrade
|
Gross Profit | 225.02 | 236.65 | 243.42 | 216.39 | 199.63 | 136.71 | Upgrade
|
Selling, General & Admin | 180.83 | 182.39 | 179.05 | 152.89 | 141.09 | 105.71 | Upgrade
|
Other Operating Expenses | -0.81 | -0.91 | -2.04 | -0.62 | -0.16 | -0.22 | Upgrade
|
Operating Expenses | 180.02 | 181.48 | 177.01 | 152.27 | 140.93 | 105.49 | Upgrade
|
Operating Income | 45 | 55.18 | 66.41 | 64.12 | 58.7 | 31.22 | Upgrade
|
Interest Expense | -3.05 | -2.98 | -2.05 | -2.09 | -2.8 | -2.7 | Upgrade
|
Interest & Investment Income | 0.02 | 0.02 | 0.02 | 0.05 | 0.01 | 0.01 | Upgrade
|
Other Non Operating Income (Expenses) | -1.65 | -1.65 | -1.4 | -0.75 | -3.68 | -0.43 | Upgrade
|
EBT Excluding Unusual Items | 40.33 | 50.56 | 62.98 | 61.33 | 52.23 | 28.1 | Upgrade
|
Merger & Restructuring Charges | - | - | - | - | - | -0.27 | Upgrade
|
Asset Writedown | -0.24 | -0.24 | -1.67 | -0.01 | -0.07 | - | Upgrade
|
Other Unusual Items | -0.23 | -0.23 | -0.04 | - | - | - | Upgrade
|
Pretax Income | 39.86 | 50.09 | 61.27 | 61.32 | 52.15 | 27.84 | Upgrade
|
Income Tax Expense | 11.35 | 13.58 | 17.52 | 19.79 | 15.53 | 8.48 | Upgrade
|
Earnings From Continuing Operations | 28.51 | 36.5 | 43.75 | 41.53 | 36.62 | 19.36 | Upgrade
|
Minority Interest in Earnings | -3.82 | -3.66 | -2.5 | -3.13 | -2.57 | -1.57 | Upgrade
|
Net Income | 24.69 | 32.85 | 41.25 | 38.39 | 34.05 | 17.79 | Upgrade
|
Net Income to Common | 24.69 | 32.85 | 41.25 | 38.39 | 34.05 | 17.79 | Upgrade
|
Net Income Growth | -35.98% | -20.37% | 7.44% | 12.76% | 91.43% | -25.93% | Upgrade
|
Shares Outstanding (Basic) | 5 | 5 | 6 | 6 | 6 | 5 | Upgrade
|
Shares Outstanding (Diluted) | 5 | 5 | 6 | 6 | 6 | 5 | Upgrade
|
Shares Change (YoY) | -5.16% | -4.29% | -0.74% | - | 5.73% | 4.04% | Upgrade
|
EPS (Basic) | 4.55 | 6.05 | 7.27 | 6.71 | 5.95 | 3.29 | Upgrade
|
EPS (Diluted) | 4.55 | 6.05 | 7.27 | 6.71 | 5.95 | 3.29 | Upgrade
|
EPS Growth | -32.50% | -16.80% | 8.24% | 12.76% | 81.07% | -28.81% | Upgrade
|
Free Cash Flow | 35.81 | 45.24 | 74.42 | 76.99 | 68.43 | 33.87 | Upgrade
|
Free Cash Flow Per Share | 6.60 | 8.33 | 13.11 | 13.46 | 11.97 | 6.26 | Upgrade
|
Dividend Per Share | - | 4.030 | 5.000 | 4.500 | 3.040 | 1.550 | Upgrade
|
Dividend Growth | - | -19.40% | 11.11% | 48.03% | 96.13% | - | Upgrade
|
Gross Margin | 53.54% | 54.16% | 55.03% | 53.16% | 53.61% | 48.80% | Upgrade
|
Operating Margin | 10.71% | 12.63% | 15.01% | 15.75% | 15.76% | 11.14% | Upgrade
|
Profit Margin | 5.87% | 7.52% | 9.32% | 9.43% | 9.14% | 6.35% | Upgrade
|
Free Cash Flow Margin | 8.52% | 10.36% | 16.82% | 18.91% | 18.38% | 12.09% | Upgrade
|
EBITDA | 53.23 | 63.44 | 74.3 | 71.57 | 67.58 | 43.57 | Upgrade
|
EBITDA Margin | 12.67% | 14.52% | 16.80% | 17.58% | 18.15% | 15.55% | Upgrade
|
D&A For EBITDA | 8.23 | 8.26 | 7.89 | 7.45 | 8.89 | 12.34 | Upgrade
|
EBIT | 45 | 55.18 | 66.41 | 64.12 | 58.7 | 31.22 | Upgrade
|
EBIT Margin | 10.71% | 12.63% | 15.01% | 15.75% | 15.76% | 11.14% | Upgrade
|
Effective Tax Rate | 28.47% | 27.12% | 28.59% | 32.28% | 29.78% | 30.45% | Upgrade
|
Updated Oct 24, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.