Amadeus FiRe AG
AAD.DE · XETRA
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | €437 | €442 | €407 | €372 |
| % Growth | -1.2% | 8.7% | 9.3% | – |
| Cost of Goods Sold | €200 | €199 | €191 | €173 |
| Gross Profit | €236 | €243 | €216 | €200 |
| % Margin | 54.1% | 55% | 53.2% | 53.6% |
| R&D Expenses | €0 | €0 | €1 | €1 |
| G&A Expenses | €36 | €37 | €27 | €30 |
| SG&A Expenses | €183 | €179 | €153 | €139 |
| Sales & Mktg Exp. | €147 | €142 | €125 | €109 |
| Other Operating Expenses | -€1 | -€0 | -€1 | -€0 |
| Operating Expenses | €182 | €179 | €152 | €138 |
| Operating Income | €55 | €65 | €64 | €61 |
| % Margin | 12.5% | 14.6% | 15.7% | 16.4% |
| Other Income/Exp. Net | -€5 | -€3 | -€3 | -€6 |
| Pre-Tax Income | €50 | €61 | €61 | €53 |
| Tax Expense | €14 | €18 | €20 | €16 |
| Net Income | €33 | €40 | €38 | €34 |
| % Margin | 7.5% | 9.1% | 9.4% | 9.1% |
| EPS | 5.99 | 7.12 | 6.71 | 5.95 |
| % Growth | -15.9% | 6.1% | 12.8% | – |
| EPS Diluted | 5.99 | 7.12 | 6.71 | 5.95 |
| Weighted Avg Shares Out | 5 | 6 | 6 | 6 |
| Weighted Avg Shares Out Dil | 5 | 6 | 6 | 6 |
| Supplemental Information | – | – | – | – |
| Interest Income | €0 | €0 | €0 | €0 |
| Interest Expense | €3 | €3 | €2 | €3 |
| Depreciation & Amortization | €30 | €31 | €28 | €28 |
| EBITDA | €84 | €95 | €92 | €83 |
| % Margin | 19.1% | 21.4% | 22.6% | 22.3% |