Just Eat Takeaway.com 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	3,529	3,564	3,534	5,561	4,495	2,042
Revenue Growth (YoY)	12.71%	0.85%	-36.45%	23.71%	120.13%	390.87%
Cost of Revenue	2,630	2,700	2,668	4,429	3,827	1,324
Gross Profit	899	864	866	1,132	668	718
Selling, General & Admin	420	388	416	735	684	369
Other Operating Expenses	322	323	329	588	480	249
Operating Expenses	1,049	1,027	1,053	1,937	1,553	790
Operating Income	-150	-163	-187	-805	-885	-72
Interest Expense	-69	-63	-74	-85	-76	-25
Interest & Investment Income	49	50	49	5	3	-
Earnings From Equity Investments	-	-	-	-35	-62	-16
Currency Exchange Gain (Loss)	-	-	-	33	20	-1
Other Non Operating Income (Expenses)	4	1	9	-273	2	2
EBT Excluding Unusual Items	-166	-175	-203	-1,160	-998	-112
Merger & Restructuring Charges	-	-	-	-	-	-35
Impairment of Goodwill	-83	-98	-456	-4,521	-18	-
Asset Writedown	-124	-255	-21	-81	-36	-
Legal Settlements	-4	-4	-5	-6	-	-
Pretax Income	-377	-532	-685	-5,768	-1,052	-147
Income Tax Expense	-2	-42	-47	-101	-8	4
Earnings From Continuing Operations	-375	-490	-638	-5,667	-1,044	-151
Earnings From Discontinued Operations	-395	-1,155	-1,208	-	-	-
Net Income to Company	-770	-1,645	-1,846	-5,667	-1,044	-151
Minority Interest in Earnings	1	2	-	-	13	-
Net Income	-769	-1,643	-1,846	-5,667	-1,031	-151
Net Income to Common	-769	-1,643	-1,846	-5,667	-1,031	-151
Shares Outstanding (Basic)	198	203	212	214	184	140
Shares Outstanding (Diluted)	198	203	212	214	184	140
Shares Change (YoY)	-5.33%	-4.45%	-0.59%	16.26%	30.91%	142.07%
EPS (Basic)	-3.88	-8.09	-8.69	-26.52	-5.61	-1.08
EPS (Diluted)	-3.89	-8.10	-8.69	-26.52	-5.61	-1.08
Free Cash Flow	311	234	80	-274	-521	150
Free Cash Flow Per Share	1.57	1.15	0.38	-1.28	-2.83	1.07
Gross Margin	25.47%	24.24%	24.50%	20.36%	14.86%	35.16%
Operating Margin	-4.25%	-4.57%	-5.29%	-14.48%	-19.69%	-3.53%
Profit Margin	-21.79%	-46.10%	-52.23%	-101.91%	-22.94%	-7.40%
Free Cash Flow Margin	8.81%	6.57%	2.26%	-4.93%	-11.59%	7.35%
EBITDA	21	156	198	-437	-621	49
EBITDA Margin	0.60%	4.38%	5.60%	-7.86%	-13.81%	2.40%
D&A For EBITDA	171	319	385	368	264	121
EBIT	-150	-163	-187	-805	-885	-72
EBIT Margin	-4.25%	-4.57%	-5.29%	-14.48%	-19.69%	-3.53%

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.