Home / EDEMY : OTC

AI Analysis Fundamentals Valuation Video Analysis Similar

AI Analysis

How does EDEMY make money? Does EDEMY have pricing power? What's the Earnings Whisper? Will EDEMY profit more as the business scales? What is EDEMY's management track record? Is EDEMY's current price justified?

eDreams ODIGEO S.A.

$40 -$28.08 (-41.25%)

OTC · 14 Sep 2026 20:00 UTC

Previous Close

$40

Day Range

$40$41

Year Range

$36.3$68.08

Market Cap

423.18M

AVG Volume

210

Trailing/Forward PE

12.58/-

PEG ratio

39.46

Dividend Yield

Next Earnings Date

Primary Exchange

Other OTC

Revenue (EUR)

EDEMY Revenue (EUR) by year
Period	Revenue (EUR)
2026	668.52M
2025	660.27M
2024	650.85M
2023	585.76M
2022	398.28M
2021	107.17M
2020	565.76M
2019	554.9M
2018	513.61M
2017	497.41M

Net Income (EUR)

EDEMY Net Income (EUR) by year
Period	Net Income (EUR)
2026	52.22M
2025	45.07M
2024	32.54M
2023	-43.02M
2022	-65.87M
2021	-124.23M
2020	-40.52M
2019	9.66M
2018	19.95M
2017	10.47M

Operating Income (EUR)

EDEMY Operating Income (EUR) by year
Period	Operating Income (EUR)
2026	95.51M
2025	75.25M
2024	40.99M
2023	-11.15M
2022	-30.86M
2021	-110.95M
2020	-10.02M
2019	91.47M
2018	78.6M
2017	76.88M

EBITDA (EUR)

EDEMY EBITDA (EUR) by year
Period	EBITDA (EUR)
2026	139.4M
2025	115.04M
2024	68.73M
2023	23.91M
2022	-6.43M
2021	-75.42M
2020	24.37M
2019	97.05M
2018	98.77M
2017	84.95M

Cash Flows (EUR)

EDEMY Cash Flows (EUR) by year
Period	Cash Flows (EUR)
2026	112.4M
2025	90.06M
2024	78.96M
2023	39.82M
2022	92.22M
2021	-21.28M
2020	-131.36M
2019	46.59M
2018	78.29M
2017	104.14M

EPS (EUR)

EDEMY EPS (EUR) by year
Period	EPS (EUR)
2026	4.31
2025	3.61
2024	2.37
2023	-3.52
2022	-6.01
2021	-11.3
2020	-3.89
2019	0.57
2018	1.78
2017	0.89

Expenses (EUR)

EDEMY Expenses (EUR) by year
Period	Expenses (EUR)
2026	452.14M
2025	481.35M
2024	285.18M
2023	288.78M
2022	348.02M
2021	116.77M
2020	381.73M
2019	363.79M
2018	204.91M
2017	330.29M

Cash & Debt (EUR)

EDEMY Cash & Debt (EUR) by year
Period	Cash & Debt (EUR)
2026	87.25M
2025	78.64M
2024	94.29M
2023	35.9M
2022	45.93M
2021	12.14M
2020	84.41M
2019	148.83M
2018	171.51M
2017	143.58M

Debt ratios

EDEMY Debt ratios by year
Period	Debt ratios
2026	0.85
2025	1.49
2024	26.9
2023	-10.42
2022	9.56
2021	3.46
2020	1.47
2019	0.77

Margins

EDEMY Margins by year
Period	Margins
2026	92.92%
2025	96.39%
2024	31.38%
2023	-1.01%
2022	96.06%
2021	103.66%
2020	93.44%
2019	75.55%
2018	39.74%
2017	97.82%

Return on Capital

EDEMY Return on Capital by year
Period	Return on Capital
2026	21.06%
2025	18.01%
2024	11.8%
2023	-18.22%
2022	-24.17%
2021	-48.06%
2020	-10.7%
2019	2.29%
2018	4.87%
2017	2.68%

Shares Outstanding

EDEMY Shares Outstanding by year
Period	Shares Outstanding
2026	12.1M
2025	11.55M
2024	14.3M
2023	11.53M
2022	11.96M
2021	11M
2020	11M
2019	10.97M
2018	10.87M
2017	10.68M

Book Value Per Share (EUR)

EDEMY Book Value Per Share (EUR) by year
Period	Book Value Per Share (EUR)
2026	20.49
2025	21.66
2024	19.28
2023	20.48
2022	22.79
2021	23.5
2020	34.41
2019	38.4
2018	37.73
2017	36.57

Total Assets (EUR)

EDEMY Total Assets (EUR) by year
Period	Total Assets (EUR)
2026	1.18B
2025	1.16B
2024	1.16B
2023	1.07B
2022	1.08B
2021	986.24M
2020	1.15B
2019	1.3B
2018	1.31B
2017	1.27B

PE Ratio

EDEMY PE Ratio by year
Period	PE Ratio
Sep 26	7.99
Sep 26	7.99
Sep 26	7.98
Aug 26	8
Aug 26	7.93
Aug 26	8.01
Aug 26	8.02
Jul 26	8.04
Jul 26	8.15
Jul 26	8.1
Jul 26	8.12
Jul 26	8.1
Jun 26	5.23
Jun 26	5.19
Jun 26	5.15
Jun 26	5.17
May 26	5.11
May 26	5.13
May 26	5.12
May 26	5.39
May 26	4.61
Apr 26	4.61
Apr 26	4.59
Apr 26	4.61
Apr 26	4.68
Mar 26	9.51
Mar 26	9.46
Mar 26	9.57
Mar 26	9.42
Feb 26	9.26
Feb 26	9.29
Feb 26	9.22
Feb 26	9.26
Jan 26	9.23
Jan 26	9.25
Jan 26	9.43
Jan 26	9.4
Jan 26	9.34
Dec 25	11.7
Dec 25	11.76
Dec 25	11.73
Dec 25	11.83
Nov 25	11.87
Nov 25	11.96
Nov 25	11.85
Nov 25	11.91
Oct 25	11.89
Oct 25	11.84
Oct 25	11.82
Oct 25	11.84
Oct 25	11.72
Sep 25	14.91
Sep 25	14.86
Sep 25	14.88
Sep 25	14.89
Aug 25	14.93
Aug 25	14.88
Aug 25	14.91
Aug 25	14.99
Aug 25	15.06
Jul 25	14.86
Jul 25	15.01
Jul 25	14.93
Jul 25	14.84
Jun 25	17.17
Jun 25	17.45
Jun 25	17.41
Jun 25	17.65
May 25	17.72
May 25	17.69
May 25	18.02
May 25	17.88
May 25	17.8
Apr 25	17.69
Apr 25	17.69
Apr 25	17.7
Apr 25	18.24
Mar 25	20.98
Mar 25	21.02
Mar 25	20.88
Mar 25	20.99
Feb 25	21.92
Feb 25	21.74
Feb 25	21.68
Feb 25	22.02
Jan 25	21.96
Jan 25	21.67
Jan 25	22.14
Jan 25	22.2
Jan 25	22.06
Dec 24	28.09
Dec 24	28.07
Dec 24	27.87
Dec 24	27.71
Nov 24	27.68
Nov 24	28.1
Nov 24	27.77
Nov 24	27.32
Nov 24	27
Oct 24	27.12

Free Cash Flow Yield

EDEMY Free Cash Flow Yield by year
Period	Free Cash Flow Yield
Sep 26	26.94%
Sep 26	26.95%
Sep 26	26.99%
Aug 26	26.91%
Aug 26	27.13%
Aug 26	26.87%
Aug 26	26.85%
Jul 26	26.78%
Jul 26	26.42%
Jul 26	26.57%
Jul 26	26.52%
Jul 26	26.57%
Jun 26	27.55%
Jun 26	27.74%
Jun 26	27.99%
Jun 26	27.88%
May 26	28.2%
May 26	28.07%
May 26	28.14%
May 26	26.72%
May 26	31.25%
Apr 26	31.26%
Apr 26	31.37%
Apr 26	31.27%
Apr 26	30.78%
Mar 26	15.59%
Mar 26	15.67%
Mar 26	15.49%
Mar 26	15.74%
Feb 26	16.01%
Feb 26	15.96%
Feb 26	16.08%
Feb 26	16%
Jan 26	16.05%
Jan 26	16.02%
Jan 26	15.71%
Jan 26	15.76%
Jan 26	15.87%
Dec 25	12.19%
Dec 25	12.12%
Dec 25	12.16%
Dec 25	12.06%
Nov 25	12.01%
Nov 25	11.92%
Nov 25	12.03%
Nov 25	11.97%
Oct 25	11.99%
Oct 25	12.04%
Oct 25	12.07%
Oct 25	12.04%
Oct 25	12.16%
Sep 25	13.4%
Sep 25	13.45%
Sep 25	13.43%
Sep 25	13.42%
Aug 25	13.38%
Aug 25	13.43%
Aug 25	13.4%
Aug 25	13.33%
Aug 25	13.27%
Jul 25	13.44%
Jul 25	13.31%
Jul 25	13.38%
Jul 25	13.46%
Jun 25	9.92%
Jun 25	9.76%
Jun 25	9.78%
Jun 25	9.65%
May 25	9.61%
May 25	9.62%
May 25	9.45%
May 25	9.52%
May 25	9.56%
Apr 25	9.62%
Apr 25	9.63%
Apr 25	9.62%
Apr 25	9.33%
Mar 25	4.85%
Mar 25	4.84%
Mar 25	4.87%
Mar 25	4.84%
Feb 25	4.64%
Feb 25	4.68%
Feb 25	4.69%
Feb 25	4.62%
Jan 25	4.63%
Jan 25	4.69%
Jan 25	4.59%
Jan 25	4.58%
Jan 25	4.61%
Dec 24	11.17%
Dec 24	11.18%
Dec 24	11.26%
Dec 24	11.33%
Nov 24	11.34%
Nov 24	11.17%
Nov 24	11.3%
Nov 24	11.49%
Nov 24	11.62%
Oct 24	11.57%

Price to Sales

EDEMY Price to Sales by year
Period	Price to Sales
Sep 26	0.62
Sep 26	0.62
Sep 26	0.62
Aug 26	0.62
Aug 26	0.62
Aug 26	0.63
Aug 26	0.63
Jul 26	0.63
Jul 26	0.64
Jul 26	0.63
Jul 26	0.63
Jul 26	0.63
Jun 26	0.62
Jun 26	0.62
Jun 26	0.61
Jun 26	0.61
May 26	0.61
May 26	0.61
May 26	0.61
May 26	0.64
May 26	0.55
Apr 26	0.55
Apr 26	0.55
Apr 26	0.55
Apr 26	0.56
Mar 26	1.04
Mar 26	1.04
Mar 26	1.05
Mar 26	1.03
Feb 26	1.01
Feb 26	1.02
Feb 26	1.01
Feb 26	1.01
Jan 26	1.01
Jan 26	1.01
Jan 26	1.03
Jan 26	1.03
Jan 26	1.02
Dec 25	1.02
Dec 25	1.03
Dec 25	1.03
Dec 25	1.03
Nov 25	1.04
Nov 25	1.05
Nov 25	1.04
Nov 25	1.04
Oct 25	1.04
Oct 25	1.04
Oct 25	1.03
Oct 25	1.04
Oct 25	1.03
Sep 25	1.02
Sep 25	1.01
Sep 25	1.02
Sep 25	1.02
Aug 25	1.02
Aug 25	1.02
Aug 25	1.02
Aug 25	1.02
Aug 25	1.03
Jul 25	1.01
Jul 25	1.02
Jul 25	1.02
Jul 25	1.01
Jun 25	1.08
Jun 25	1.09
Jun 25	1.09
Jun 25	1.11
May 25	1.11
May 25	1.11
May 25	1.13
May 25	1.12
May 25	1.11
Apr 25	1.11
Apr 25	1.11
Apr 25	1.11
Apr 25	1.14
Mar 25	1.18
Mar 25	1.18
Mar 25	1.17
Mar 25	1.18
Feb 25	1.23
Feb 25	1.22
Feb 25	1.22
Feb 25	1.23
Jan 25	1.23
Jan 25	1.22
Jan 25	1.24
Jan 25	1.24
Jan 25	1.24
Dec 24	1.21
Dec 24	1.21
Dec 24	1.2
Dec 24	1.19
Nov 24	1.19
Nov 24	1.21
Nov 24	1.19
Nov 24	1.17
Nov 24	1.16
Oct 24	1.17

EV/EBITDA

EDEMY EV/EBITDA by year
Period	EV/EBITDA
Sep 26	5.1
Sep 26	5.1
Sep 26	5.1
Aug 26	5.11
Aug 26	5.08
Aug 26	5.11
Aug 26	5.11
Jul 26	5.12
Jul 26	5.16
Jul 26	5.14
Jul 26	5.15
Jul 26	5.14
Jun 26	4.63
Jun 26	4.61
Jun 26	4.59
Jun 26	4.6
May 26	4.57
May 26	4.58
May 26	4.58
May 26	4.71
May 26	4.33
Apr 26	4.33
Apr 26	4.33
Apr 26	4.33
Apr 26	4.37
Mar 26	6.43
Mar 26	6.41
Mar 26	6.46
Mar 26	6.39
Feb 26	6.32
Feb 26	6.33
Feb 26	6.3
Feb 26	6.32
Jan 26	6.31
Jan 26	6.32
Jan 26	6.4
Jan 26	6.39
Jan 26	6.36
Dec 25	7.16
Dec 25	7.18
Dec 25	7.17
Dec 25	7.21
Nov 25	7.23
Nov 25	7.27
Nov 25	7.22
Nov 25	7.25
Oct 25	7.24
Oct 25	7.22
Oct 25	7.21
Oct 25	7.22
Oct 25	7.17
Sep 25	8.46
Sep 25	8.44
Sep 25	8.44
Sep 25	8.45
Aug 25	8.46
Aug 25	8.44
Aug 25	8.45
Aug 25	8.49
Aug 25	8.51
Jul 25	8.44
Jul 25	8.5
Jul 25	8.46
Jul 25	8.43
Jun 25	13.05
Jun 25	13.2
Jun 25	13.17
Jun 25	13.3
May 25	13.33
May 25	13.32
May 25	13.48
May 25	13.42
May 25	13.37
Apr 25	13.32
Apr 25	13.32
Apr 25	13.32
Apr 25	13.6
Mar 25	15.5
Mar 25	15.52
Mar 25	15.45
Mar 25	15.51
Feb 25	15.98
Feb 25	15.88
Feb 25	15.85
Feb 25	16.03
Jan 25	16
Jan 25	15.85
Jan 25	16.09
Jan 25	16.12
Jan 25	16.05
Dec 24	16.83
Dec 24	16.83
Dec 24	16.74
Dec 24	16.66
Nov 24	16.65
Nov 24	16.84
Nov 24	16.69
Nov 24	16.49
Nov 24	16.35
Oct 24	16.4

Price/Operating Cashflow

EDEMY Price/Operating Cashflow by year
Period	Price/Operating Cashflow
Sep 26	2.38
Sep 26	2.38
Sep 26	2.38
Aug 26	2.39
Aug 26	2.37
Aug 26	2.39
Aug 26	2.39
Jul 26	2.4
Jul 26	2.43
Jul 26	2.42
Jul 26	2.42
Jul 26	2.42
Jun 26	2.39
Jun 26	2.38
Jun 26	2.36
Jun 26	2.37
May 26	2.34
May 26	2.35
May 26	2.34
May 26	2.47
May 26	2.11
Apr 26	2.11
Apr 26	2.1
Apr 26	2.11
Apr 26	2.14
Mar 26	4.19
Mar 26	4.17
Mar 26	4.22
Mar 26	4.16
Feb 26	4.08
Feb 26	4.1
Feb 26	4.07
Feb 26	4.09
Jan 26	4.07
Jan 26	4.08
Jan 26	4.16
Jan 26	4.15
Jan 26	4.12
Dec 25	4.95
Dec 25	4.98
Dec 25	4.96
Dec 25	5
Nov 25	5.02
Nov 25	5.06
Nov 25	5.01
Nov 25	5.04
Oct 25	5.03
Oct 25	5.01
Oct 25	5
Oct 25	5.01
Oct 25	4.96
Sep 25	4.65
Sep 25	4.64
Sep 25	4.64
Sep 25	4.65
Aug 25	4.66
Aug 25	4.64
Aug 25	4.65
Aug 25	4.68
Aug 25	4.7
Jul 25	4.64
Jul 25	4.68
Jul 25	4.66
Jul 25	4.63
Jun 25	5.69
Jun 25	5.79
Jun 25	5.77
Jun 25	5.85
May 25	5.87
May 25	5.87
May 25	5.97
May 25	5.93
May 25	5.9
Apr 25	5.87
Apr 25	5.86
Apr 25	5.87
Apr 25	6.05
Mar 25	8.49
Mar 25	8.51
Mar 25	8.45
Mar 25	8.5
Feb 25	8.87
Feb 25	8.8
Feb 25	8.77
Feb 25	8.91
Jan 25	8.89
Jan 25	8.77
Jan 25	8.96
Jan 25	8.98
Jan 25	8.93
Dec 24	5.27
Dec 24	5.27
Dec 24	5.23
Dec 24	5.2
Nov 24	5.19
Nov 24	5.27
Nov 24	5.21
Nov 24	5.12
Nov 24	5.07
Oct 24	5.09

Price to Book

EDEMY Price to Book by year
Period	Price to Book
Sep 26	1.68
Sep 26	1.68
Sep 26	1.68
Aug 26	1.68
Aug 26	1.67
Aug 26	1.69
Aug 26	1.69
Jul 26	1.69
Jul 26	1.72
Jul 26	1.71
Jul 26	1.71
Jul 26	1.71
Jun 26	1.75
Jun 26	1.74
Jun 26	1.72
Jun 26	1.73
May 26	1.71
May 26	1.72
May 26	1.71
May 26	1.8
May 26	1.54
Apr 26	1.54
Apr 26	1.53
Apr 26	1.54
Apr 26	1.56
Mar 26	2.82
Mar 26	2.81
Mar 26	2.84
Mar 26	2.8
Feb 26	2.75
Feb 26	2.76
Feb 26	2.74
Feb 26	2.75
Jan 26	2.74
Jan 26	2.75
Jan 26	2.8
Jan 26	2.79
Jan 26	2.77
Dec 25	2.76
Dec 25	2.77
Dec 25	2.76
Dec 25	2.79
Nov 25	2.8
Nov 25	2.82
Nov 25	2.79
Nov 25	2.81
Oct 25	2.8
Oct 25	2.79
Oct 25	2.78
Oct 25	2.79
Oct 25	2.76
Sep 25	2.69
Sep 25	2.68
Sep 25	2.68
Sep 25	2.68
Aug 25	2.69
Aug 25	2.68
Aug 25	2.68
Aug 25	2.7
Aug 25	2.71
Jul 25	2.68
Jul 25	2.7
Jul 25	2.69
Jul 25	2.67
Jun 25	2.83
Jun 25	2.87
Jun 25	2.87
Jun 25	2.91
May 25	2.92
May 25	2.91
May 25	2.97
May 25	2.94
May 25	2.93
Apr 25	2.91
Apr 25	2.91
Apr 25	2.91
Apr 25	3
Mar 25	3
Mar 25	3
Mar 25	2.98
Mar 25	3
Feb 25	3.13
Feb 25	3.1
Feb 25	3.09
Feb 25	3.14
Jan 25	3.13
Jan 25	3.09
Jan 25	3.16
Jan 25	3.17
Jan 25	3.15
Dec 24	3.02
Dec 24	3.01
Dec 24	2.99
Dec 24	2.98
Nov 24	2.97
Nov 24	3.02
Nov 24	2.98
Nov 24	2.93
Nov 24	2.9
Oct 24	2.91

No video analysis for this stock yet. Request one from our team.

AI Analysis

eDreams ODIGEO S.A.

Video analysis: EDEMY

Similar companies