2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $4.8M | $9.9M | -$53M | $13M | $30M |
Cost of Revenue | $2.6M | $2.5M | $2.2M | $2M | $0 |
Gross Profit | $2.2M | $7.4M | -$55M | $11M | $30M |
Gross Profit % | 46% | 75% | 104% | 84% | 100% |
R&D Expenses | $0.47 | $0.74 | $25 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $4.5M | $9.6M | -$53M | $2.8M | $29M |
Dep. & Amort. | $0 | $0 | $0 | $0 | $0 |
Def. Tax | $0 | $0 | $0 | $0 | $0 |
Stock Comp. | $0 | $0 | $0 | $0 | $0 |
Chg. in WC | -$306K | $421K | $496K | $959K | -$86K |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $161K | $0 | $550K | $0 | $0 |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $161K | $0 | $550K | $0 | $0 |
Receivables | $4.7M | $5M | $17M | $19M | $3.2M |
Inventory | -$0.00000000093 | $0 | $0 | $0 | $0 |
Q1 2025 revenue grew by 14.1% year-on-year to €458.5 million, driven by strong growth in both non-volume related activities (57% of total revenue) and exceptional volatility in trading and clearing, especially in cash equity, fixed income, FX, and commodities.
Adjusted EBITDA increased by 17% to €294.1 million with a margin of 64.1% (up 1.6 points YoY); adjusted net income rose 11.8% to €183.5 million, and reported EPS grew 20% to €1.62 per share, reflecting higher profits and a lower share count due to share repurchases.
Security services (custody and settlement) revenue grew 11.6% YoY to €75.8 million; capital markets and data solutions revenue rose 6.6% to €157.3 million, with advanced data solutions up 8.1% and corporate/investor solutions & tech services up 9.8%.
Volume-related revenues surged: FICC markets up 25.1% to €90.7 million, equity markets up 18% to €108.4 million, with cash equity trading and clearing revenue up 22.5% on a 31.8% increase in average daily volumes; net treasury income also rose 55.8%.
Forward-looking: Full-year 2025 underlying cost guidance confirmed at €670 million (excluding new acquisitions like AdminControl); net financing expense expected at ~€6 million per quarter for the next couple of quarters; tax rate expected around 27% for FY25; dividend of €2.90 per share proposed (+16.9% YoY); leverage expected to temporarily rise to ~1.8–1.9x post-acquisitions/dividend, then decrease as operating cash flow accumulates.