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
Income Trends
Revenue
$669M
-0.4% ▼
5Y CAGR: +44.2%
Gross Profit
$105M
-84.3% ▼
5Y CAGR: +10.7%
Operating Income
$96M
+26.9% ▲
Net Income
$52M
+15.9% ▲
EPS (Diluted)
$0.47
+30.6% ▲
EBITDA
$139M
+19.9% ▲
Profit Margins
Year-over-Year Growth
View Full Income Statement
| Line Item | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 |
|---|---|---|---|---|---|
| Revenue | $398M | $588M | $651M | $671M | $669M |
| YoY Growth | +271.6% | +47.6% | +10.7% | +3.2% | -0.4% |
| Cost of Revenue | $16M | $18M | $92M | $100M | $563M |
| Gross Profit | $383M | $570M | $558M | $671M | $105M |
| Gross Margin | 96.1% | 96.9% | 85.8% | 100.0% | 15.7% |
| R&D Expenses | $6M | $7M | $11M | $0 | $0 |
| SG&A Expenses | $321M | $459M | $457M | $435M | $389M |
| Operating Expenses | $7M | $5M | $517M | $596M | $573M |
| Operating Income | -$31M | -$10M | $41M | $75M | $96M |
| Operating Margin | -7.7% | -1.7% | 6.3% | 11.2% | 14.3% |
| Interest Expense | $38M | $27M | $26M | $26M | $25M |
| Income Before Tax | -$70M | -$37M | $14M | $49M | $65M |
| Tax Expense | -$4M | $6M | -$18M | $4M | $12M |
| Net Income | -$66M | -$43M | $32M | $45M | $52M |
| Net Margin | -16.5% | -7.4% | 5.0% | 6.7% | 7.8% |
| EPS (Diluted) | $-0.58 | $-0.36 | $0.25 | $0.36 | $0.47 |
| EBITDA | -$6M | $24M | $78M | $116M | $139M |
| Shares Outstanding | 113M | 122M | 127M | 126M | 111M |