(FUPBY)

AI Score

Unlock

12.03

0.28 (2.38%)

At close: Apr 22, 2025, 3:38 PM

Income Statement

Financials in EUR. Fiscal year is January - December.

Fiscal Year	Q4 2024	Q3 2024	Q2 2024	Q1 2024	Q4 2023	Q3 2023	Q2 2023	Q1 2023	Q4 2022	Q3 2022	Q2 2022	Q1 2022	Q4 2021	Q3 2021	Q2 2021	Q1 2021	Q4 2020	Q3 2020	Q2 2020	Q1 2020	Q4 2019	Q3 2019	Q2 2019	Q1 2019	Q4 2018	Q3 2018	Q2 2018	Q1 2018	Q4 2017	Q3 2017	Q2 2017	Q1 2017	Q4 2016	Q3 2016	Q2 2016	Q1 2016
Period Ending	Dec 31, 2024	Sep 30, 2024	Jun 30, 2024	Mar 31, 2024	Dec 31, 2023	Sep 30, 2023	Jun 30, 2023	Mar 31, 2023	Dec 31, 2022	Sep 30, 2022	Jun 30, 2022	Mar 31, 2022	Dec 31, 2021	Sep 30, 2021	Jun 30, 2021	Mar 31, 2021	Dec 31, 2020	Sep 30, 2020	Jun 30, 2020	Mar 31, 2020	Dec 31, 2019	Sep 30, 2019	Jun 30, 2019	Mar 31, 2019	Dec 31, 2018	Sep 30, 2018	Jun 30, 2018	Mar 31, 2018	Dec 31, 2017	Sep 30, 2017	Jun 30, 2017	Mar 31, 2017	Dec 31, 2016	Sep 30, 2016	Jun 30, 2016	Mar 31, 2016
Revenue	859M	902M	887M	877M	843M	876M	886M	936M	870M	902M	832M	808M	742M	718M	714M	697M	638M	620M	504M	616M	620M	656M	653M	643M	614M	642M	668M	643M	611M	615M	629M	618M	564.1M	566.7M	586M	550.2M
Cost of Revenue	566M	587M	576M	581M	560M	588M	601M	647M	614M	628M	570M	546M	512M	480M	472M	442M	399M	395M	332M	398M	402M	425M	429M	426M	401M	420M	429M	418M	396M	400M	403M	392M	354.3M	352.4M	364.9M	344.4M
Gross Profit	293M	315M	311M	296M	283M	288M	285M	289M	256M	274M	262M	262M	230M	238M	242M	255M	239M	225M	172M	218M	218M	231M	224M	217M	213M	222M	239M	225M	215M	215M	226M	226M	209.8M	214.3M	221.1M	205.8M
Operating Income	108M	110M	113M	105M	102M	106M	99M	101M	89M	94M	89M	91M	82M	85M	88M	99M	114M	85M	41M	70M	94M	89M	75M	75M	83M	87M	100M	89M	93M	86M	92M	89M	91.4M	89.6M	92.7M	80.3M
Interest Income	n/a	n/a	n/a	n/a	2M	7M	1M	3M	3M	3M	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	1M	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Pretax Income	99M	113M	109M	106M	99M	110M	94M	100M	82M	97M	86M	92M	82M	87M	89M	100M	110M	89M	39M	70M	74M	88M	79M	76M	86M	103M	100M	92M	92M	90M	95M	94M	94.9M	92.7M	96.8M	84.6M
Net Income	67M	80M	78M	77M	64M	77M	68M	73M	61M	70M	61M	67M	56M	61M	65M	71M	78M	63M	28M	51M	52M	64M	57M	55M	69M	79M	73M	67M	71M	64M	68M	66M	67.9M	64.7M	67.8M	58.6M
Selling & General & Admin	-232M	177M	179M	173M	166M	161M	168M	168M	-204M	159M	156M	154M	-191M	141M	139M	141M	-178M	126M	119M	132M	-181M	127M	132M	129M	-171M	123M	125M	124M	-170M	120M	122M	123M	-165.8M	114.7M	116.7M	113.4M
Research & Development	21M	20M	19M	19M	15M	18M	19M	19M	17M	18M	17M	17M	15M	14M	15M	15M	14M	13M	13M	14M	14M	13M	14M	14M	13M	12M	15M	12M	11M	12M	12M	12M	11.4M	11.2M	11M	10.4M
Other Expenses	396M	8M	-1M	n/a	n/a	n/a	n/a	1M	350M	5M	-2M	n/a	323M	-2M	n/a	n/a	289M	1M	-1M	2M	291M	2M	3M	-1M	288M	n/a	-1M	n/a	281M	-3M	n/a	2M	272.8M	-1.2M	700K	1.7M
Operating Expenses	185M	205M	198M	191M	181M	183M	185M	188M	163M	182M	171M	171M	147M	153M	154M	156M	125M	140M	131M	148M	124M	142M	149M	142M	130M	135M	139M	136M	122M	129M	134M	137M	118.4M	124.7M	128.4M	125.5M
Interest Expense	n/a	n/a	1M	n/a	1M	3M	3M	1M	2M	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	2M	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Selling & Marketing Expenses	-148M	128M	129M	123M	-136M	116M	121M	122M	-127M	116M	115M	110M	-119M	102M	101M	102M	-113M	91M	84M	96M	-117M	95M	97M	94M	-110M	90M	94M	91M	-112M	90M	92M	91M	-112M	85.9M	87M	83.1M
Cost & Expenses	751M	792M	774M	772M	741M	771M	786M	835M	777M	810M	741M	717M	659M	633M	626M	598M	524M	535M	463M	546M	526M	567M	578M	568M	531M	555M	568M	554M	518M	529M	537M	529M	472.7M	477.1M	493.3M	469.9M
Income Tax Expense	32M	33M	32M	29M	35M	32M	26M	27M	21M	27M	24M	25M	26M	25M	24M	29M	31M	26M	11M	19M	22M	24M	22M	21M	17M	24M	27M	25M	21M	26M	27M	28M	26.4M	27.8M	28.9M	25.9M
Shares Outstanding (Basic)	131.31M	131.31M	131.31M	132.76M	134.33M	135M	135M	136.69M	136.69M	140.05M	138.68M	139.58M	139.8M	135.78M	141.2M	139.22M	138.35M	135.5M	140.48M	139.74M	139M	141.67M	139M	139M	139M	141.03M	139M	139M	139M	139.58M	139M	139M	139M	140.43M	139M	139M
Shares Outstanding (Diluted)	131.31M	131.31M	131.31M	132.76M	134.33M	135M	135M	136.69M	136.69M	140.05M	138.68M	139.58M	139.8M	135.78M	141.2M	139.22M	138.35M	135.5M	140.48M	139.74M	139M	141.67M	139M	139M	139M	141.03M	139M	139M	139M	139.58M	139M	139M	139M	140.43M	139M	139M
EPS (Basic)	0.51	0.61	0.59	0.58	0.48	0.57	0.50	0.53	0.44	0.50	0.44	0.48	0.40	0.45	0.46	0.51	0.56	0.46	0.20	0.36	0.37	0.45	0.41	0.40	0.50	0.56	0.53	0.48	0.51	0.46	0.49	0.47	0.49	0.46	0.49	0.42
EPS (Diluted)	0.51	0.61	0.59	0.58	0.48	0.57	0.50	0.53	0.44	0.50	0.44	0.48	0.40	0.45	0.46	0.51	0.56	0.46	0.20	0.36	0.37	0.45	0.41	0.40	0.50	0.56	0.53	0.48	0.51	0.46	0.49	0.47	0.49	0.46	0.49	0.42
EBITDA	136M	135M	136M	129M	135M	128M	127M	124M	113M	120M	110M	114M	113M	102M	113M	120M	141M	103M	62M	90M	110M	100M	100M	93M	126M	96M	116M	103M	128M	99M	106M	107M	124.1M	101.5M	104.5M	91.9M
EBIT	111M	110M	114M	105M	110M	106M	99M	101M	89M	94M	89M	91M	90M	81M	92M	99M	120M	84M	42M	70M	85M	82M	82M	75M	110M	82M	102M	89M	109M	86M	92M	94M	112.4M	89.6M	92.7M	80M
Depreciation & Amortization	25M	25M	23M	24M	25M	22M	28M	23M	24M	24M	23M	23M	23M	21M	21M	21M	12M	19M	20M	20M	11M	18M	18M	18M	16M	14M	14M	14M	19M	14M	13M	13M	11.7M	11.9M	11.8M	11.6M