2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Revenue | $21M | $18M | $18M | $20M | $21M |
Cost of Revenue | $14M | $13M | $11M | $11M | $12M |
Gross Profit | $6.9M | $4.5M | $6.7M | $8.4M | $9.3M |
Gross Profit % | 34% | 25% | 38% | 42% | 44% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Net Income | $1.4M | -$7.7M | $678K | $1.6M | $610K |
Dep. & Amort. | $7.4M | $7M | $5M | $4.8M | $5.2M |
Def. Tax | -$444K | -$2.2M | $60K | $344K | -$759K |
Stock Comp. | $230K | $299K | $420K | $399K | $389K |
Chg. in WC | -$941K | $3.8M | -$853K | -$296K | -$294K |
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Cash | $1.8M | $4M | $8.3M | $12M | $14M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $1.8M | $4M | $8.3M | $12M | $14M |
Receivables | $7.1M | $4.6M | $4.8M | $4.1M | $4.8M |
Inventory | $0 | $364K | $1.2M | $1.2M | $0 |
Amadeus reported strong financial performance for 2024, with revenues and EBITDA both growing by 13%, operating income up 18%, and adjusted profit increasing by 20%. Free cash flow generation expanded to €1.3 billion, a 16% increase year-over-year.
The company provided a 2025 outlook, expecting group revenue growth of 9-13% (€6.69 billion to €6.94 billion) and EBITDA growth of 7-12% (€2.49 billion to €2.61 billion). Free cash flow is projected at €1.27 billion to €1.35 billion, with CapEx as a percentage of sales slightly below 2024 levels.
Amadeus continues to expand its NDC (New Distribution Capability) content, with over 70 agreements signed and 31 implemented. NDC bookings are growing in triple digits, though adoption remains gradual. The company expects further growth in bookings and revenue per booking in 2025.
The Hospitality and Other Solutions segment grew by 12% in 2024, supported by new customer implementations and volume expansion. However, the company noted that payments growth has been slower than expected, which may impact the segment's CAGR guidance for 2023-2026.
Amadeus is progressing with its cloud transformation, with 60% of applications now in the public cloud and full migration expected by early 2026. The company anticipates reduced fixed cost growth post-migration and plans to reinvest part of the cost savings into new initiatives.