EDR.MC BME
eDreams ODIGEO S.A.
1W: +11.4%
1M: -12.8%
3M: -13.8%
YTD: +37.7%
1Y: -47.6%
3Y: -30.8%
5Y: -28.7%
€4.49 ($5.05)
+0.17 (+3.94%)
Weekly Expected Move ±6.8%
€4
€4
€4
€5
€5
Overview
Chart
Financials
Income Statement
Cash Flow
Balance Sheet
Earnings
Analysis
Technicals
Weather
Peers
ETF Exposure
Balance Sheet Trends
Total Assets
$1.2B
+1.3% ▲
5Y CAGR: +3.6%
Total Liabilities
$929M
+1.9% ▲
5Y CAGR: +5.0%
Shareholders Equity
$248M
-0.9% ▼
5Y CAGR: -0.8%
Cash & Investments
$87M
+10.9% ▲
5Y CAGR: +48.4%
Total Debt
$381M
+1.7% ▲
5Y CAGR: -5.8%
Net Debt
$300M
+0.5% ▲
Assets vs Liabilities & Equity
Year-over-Year Growth
View Full Balance Sheet
| Line Item | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 |
|---|---|---|---|---|---|
| — Assets — | |||||
| Cash | $46M | $36M | $91M | $77M | $82M |
| Short-Term Investments | $0 | $0 | $3M | $2M | $5M |
| Cash & ST Investments | $46M | $36M | $94M | $79M | $87M |
| Net Receivables | $42M | $53M | $52M | $66M | $44M |
| Inventory | -$48M | $3M | -$456K | $0 | $0 |
| Other Current Assets | $55M | $0 | $13M | $2M | $2M |
| Total Current Assets | $114M | $109M | $163M | $153M | $140M |
| Property, Plant & Equip. | $9M | $10M | $7M | $4M | $8M |
| Goodwill & Intangibles | $937M | $943M | $958M | $982M | $997M |
| Long-Term Investments | $2M | $2M | $2M | $3M | $8M |
| Other Non-Current Assets | $0 | $0 | $0 | $0 | $0 |
| Total Non-Current Assets | $961M | $965M | $992M | $1.0B | $1.0B |
| Total Assets | $1.1B | $1.1B | $1.2B | $1.2B | $1.2B |
| — Liabilities — | |||||
| Accounts Payable | $256M | $277M | $307M | $289M | $317M |
| Short-Term Debt | $48M | $8M | $4M | $4M | $5M |
| Deferred Revenue | $65M | $121M | $2M | $0 | $177M |
| Other Current Liabilities | $11M | $21M | $165M | $208M | $28M |
| Total Current Liabilities | $401M | $441M | $493M | $535M | $551M |
| Long-Term Debt | $372M | $369M | $370M | $372M | $369M |
| Other Non-Current Liab. | $7M | $3M | $2M | $2M | $3M |
| Total Non-Current Liabilities | $402M | $397M | $387M | $377M | $378M |
| Total Liabilities | $803M | $838M | $880M | $912M | $929M |
| — Equity — | |||||
| Common Stock | $13M | $13M | $13M | $13M | $12M |
| Retained Earnings | -$66M | -$43M | $32M | $45M | -$837M |
| Accumulated OCI | -$785M | -$821M | -$825M | -$727M | $80M |
| Total Stockholders Equity | $273M | $236M | $275M | $250M | $248M |
| Total Liabilities & Equity | $1.1B | $1.1B | $1.2B | $1.2B | $1.2B |
| — Key Metrics — | |||||
| Total Debt | $424M | $386M | $381M | $379M | $381M |
| Net Debt | $378M | $350M | $289M | $302M | $300M |
| Total Investments | $2M | $2M | $5M | $5M | $8M |