Fly Play hf. (ICE:PLAY)

Fly Play Income Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	277.9	292.2	281.78	139.91	16.44	-
Revenue Growth (YoY)	-9.97%	3.70%	101.41%	751.21%	-	-
Cost of Revenue	247.48	256.88	245.43	138.65	26.86	0.34
Gross Profit	30.42	35.32	36.34	1.26	-10.43	-0.34
Other Operating Expenses	23.71	25.41	25	13.22	5.75	1.3
Operating Expenses	65.11	65.86	59.3	45.04	14.24	1.3
Operating Income	-34.68	-30.54	-22.96	-43.79	-24.66	-1.64
Interest Expense	-16.48	-17.74	-16.9	-10.6	-2.38	-0.05
Interest & Investment Income	1.24	1.81	1.71	0.52	0.49	-
Currency Exchange Gain (Loss)	-0.42	2.22	0.94	-0.52	-1.89	-0.23
Other Non Operating Income (Expenses)	-5.76	-7.04	-6.76	-3.35	-0.03	-
Pretax Income	-56.11	-51.29	-43.96	-57.74	-28.47	-1.91
Income Tax Expense	14.72	14.72	-8.93	-9.94	-5.94	-
Net Income	-70.83	-66.01	-35.03	-47.79	-22.53	-1.91
Net Income to Common	-70.83	-66.01	-35.03	-47.79	-22.53	-1.91
Shares Outstanding (Basic)	332	12	7	6	700	0
Shares Outstanding (Diluted)	332	12	7	6	700	0
Shares Change (YoY)	-47.16%	74.38%	18.24%	-99.18%	167765.71%	-
EPS (Basic)	-0.21	-5.60	-5.18	-8.36	-0.03	-4.59
EPS (Diluted)	-0.21	-5.60	-5.20	-8.40	-0.03	-4.60
Free Cash Flow	-12.6	-2.65	10.81	-9.29	-14.83	-1.67
Free Cash Flow Per Share	-0.04	-0.23	1.60	-1.63	-0.02	-4.01
Gross Margin	10.95%	12.09%	12.90%	0.90%	-63.43%	-
Operating Margin	-12.48%	-10.45%	-8.15%	-31.30%	-150.06%	-
Profit Margin	-25.49%	-22.59%	-12.43%	-34.16%	-137.10%	-
Free Cash Flow Margin	-4.53%	-0.91%	3.84%	-6.64%	-90.23%	-
EBITDA	-32.13	-28.52	-21.77	-43.19	-24.51	-
EBITDA Margin	-11.56%	-9.76%	-7.72%	-30.87%	-149.14%	-
D&A For EBITDA	2.55	2.03	1.19	0.6	0.15	-
EBIT	-34.68	-30.54	-22.96	-43.79	-24.66	-1.64
EBIT Margin	-12.48%	-10.45%	-8.15%	-31.30%	-150.06%	-

Updated Feb 17, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.