Also trades as: 0YP5.L (LSE) · $vol 44M · 0YP5.IL (IOB) · $vol 42M · ADYEY (OTC) · $vol 17M · 1N8.DE (XETRA) · $vol 1M · ADYYF (OTC) · $vol 1M

€859.40 ($967.47)

+3.80 (+0.44%)

Weekly Expected Move ±5.1%

€771 €815 €859 €903 €948

AMS · Technology · Software - Infrastructure · Tech Score Strong Sell · Power 34 · €27.1B mcap · 30M float · 0.495% daily turnover

Revenue

$2.7B +32.6% ▲

5Y CAGR: -6.0%

Gross Profit

$2.1B +58.5% ▲

5Y CAGR: +25.1%

Operating Income

$1.1B -15.1% ▼

5Y CAGR: +23.5%

Net Income

$1.1B +14.8% ▲

5Y CAGR: +32.4%

EPS (Diluted)

$33.62 +13.6% ▲

5Y CAGR: +31.6%

EBITDA

$1.5B +61.0% ▲

5Y CAGR: +33.6%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$6.0B	$8.9B	$1.9B	$2.3B	$2.7B
YoY Growth	+64.6%	+49.0%	-79.1%	+20.9%	+32.6%
Cost of Revenue	$5.0B	$7.6B	$237M	$238M	$579M
Gross Profit	$1.0B	$1.3B	$1.6B	$2.0B	$2.1B
Gross Margin	16.7%	14.9%	87.3%	89.4%	78.3%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$36M	$56M	$53M	$58M	$0
Operating Expenses	$407M	$665M	$944M	$1.1B	$984M
Operating Income	$595M	$665M	$682M	$907M	$1.1B
Operating Margin	9.9%	7.4%	36.6%	40.2%	41.5%
Interest Expense	$13M	$12M	$5M	$27M	$8M
Income Before Tax	$581M	$720M	$943M	$1.2B	$1.4B
Tax Expense	$111M	$156M	$244M	$302M	$331M
Net Income	$470M	$564M	$698M	$925M	$1.1B
Net Margin	7.8%	6.3%	37.5%	41.1%	39.8%
EPS (Diluted)	$15.31	$18.17	$22.41	$29.70	$33.62
EBITDA	$629M	$796M	$1.0B	$1.4B	$1.5B
Shares Outstanding	31M	31M	31M	31M	32M

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$5.0B	$854M	$1.0B	$1.2B	$1.0B	$1.2B	$1.4B	$1.5B
Cost of Revenue	$4.1B	$450M	$482M	$120M	$118M	$148M	$302M	$311M
Gross Profit	$912M	$404M	$528M	$1.1B	$924M	$1.1B	$1.1B	$1.1B
Gross Margin	18.3%	47.3%	52.2%	90.1%	88.7%	88.1%	78.8%	78.7%
R&D Expenses	$5M	$0	$4M	$0	$0	$0	$0	$0
SG&A Expenses	$4M	$99M	$7M	$0	$58M	$0	$0	$0
Operating Expenses	$591M	$105M	$122M	$569M	$540M	$611M	$494M	$578M
Operating Income	$348M	$299M	$406M	$522M	$385M	$490M	$627M	$570M
Operating Margin	7.0%	35.0%	40.2%	43.1%	36.9%	39.2%	44.1%	39.1%
Interest Expense	$3M	$2M	$2M	$0	$27M	$0	$4M	$4M
Income Before Tax	$360M	$373M	$570M	$542M	$685M	$317M	$761M	$720M
Tax Expense	$78M	$91M	$153M	$132M	$170M	$76M	$179M	$176M
Net Income	$282M	$282M	$416M	$410M	$516M	$240M	$582M	$544M
Net Margin	5.7%	33.1%	41.2%	33.8%	49.5%	19.3%	40.9%	37.3%
EPS (Diluted)	$9.08	$9.07	$13.36	$13.15	$16.55	$7.61	$18.40	$17.18
EBITDA	$387M	$340M	$450M	$567M	$791M	$334M	$840M	$802M
Shares Outstanding	31M	31M	31M	31M	31M	32M	32M	32M

ADYEN.AS AMS