Codere Online Luxembourg 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
Revenue	203.93	200.7	161.65	115.75	80.25	70.5
Revenue Growth (YoY)	7.83%	24.16%	39.66%	44.23%	13.84%	14.47%
Cost of Revenue	18.04	18.78	17.44	15.3	7.08	5.16
Gross Profit	185.89	181.92	144.21	100.45	73.17	65.34
Selling, General & Admin	87.58	85.59	75.66	88.94	48.81	-
Other Operating Expenses	91.99	91.61	83.2	66.83	49.27	78.66
Operating Expenses	180.18	177.59	158.96	156.32	98.8	79.59
Operating Income	5.71	4.33	-14.75	-55.88	-25.63	-14.25
Interest Expense	-0.2	-0.11	-	-	-0.01	-0.39
Interest & Investment Income	0.45	0.6	1.82	0.09	-	0.39
Currency Exchange Gain (Loss)	-7.48	-6.52	-1.62	5.83	-0.05	-0.52
Other Non Operating Income (Expenses)	0.57	-3.31	-0.68	4.28	3.97	-
EBT Excluding Unusual Items	-0.95	-5	-15.24	-45.68	-21.72	-14.77
Merger & Restructuring Charges	-	-	-	-	-45.4	-
Gain (Loss) on Sale of Investments	0.51	1.38	1.02	-	-	-
Other Unusual Items	3.26	8.99	5.29	2.27	0.07	-
Pretax Income	2.83	5.37	-8.93	-43.42	-67.05	-14.77
Income Tax Expense	1.81	1.46	-6.51	2.97	0.97	1.51
Earnings From Continuing Operations	1.02	3.91	-2.42	-46.38	-68.01	-16.28
Minority Interest in Earnings	-0	-0	-0	0	-0.05	0.01
Net Income	1.01	3.91	-2.42	-46.38	-68.07	-16.27
Net Income to Common	1.01	3.91	-2.42	-46.38	-68.07	-16.27
Shares Outstanding (Basic)	46	45	45	45	7	4
Shares Outstanding (Diluted)	46	46	45	45	7	4
Shares Change (YoY)	1.84%	1.76%	0.34%	574.83%	49.80%	-
EPS (Basic)	0.02	0.09	-0.05	-1.03	-10.18	-3.65
EPS (Diluted)	0.02	0.08	-0.05	-1.03	-10.18	-3.65
Free Cash Flow	13.77	3.69	-11.83	-42.52	-5.75	3.37
Free Cash Flow Per Share	0.30	0.08	-0.26	-0.94	-0.86	0.76
Gross Margin	91.15%	90.64%	89.21%	86.78%	91.18%	92.69%
Operating Margin	2.80%	2.16%	-9.13%	-48.27%	-31.94%	-20.21%
Profit Margin	0.50%	1.95%	-1.49%	-40.07%	-84.82%	-23.09%
Free Cash Flow Margin	6.75%	1.84%	-7.32%	-36.74%	-7.16%	4.78%
EBITDA	5.84	4.47	-14.64	-55.7	-25.48	-13.33
EBITDA Margin	2.86%	2.23%	-9.06%	-48.12%	-31.74%	-18.90%
D&A For EBITDA	0.13	0.14	0.11	0.18	0.15	0.92
EBIT	5.71	4.33	-14.75	-55.88	-25.63	-14.25
EBIT Margin	2.80%	2.16%	-9.13%	-48.27%	-31.94%	-20.21%
Effective Tax Rate	64.07%	27.21%	-	-	-	-

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