Wizz Air Statements
WI
Wizz Air Income Statement
B
M
EUR (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
2 020.8
100
1 467.5
72.6
553.3
27.4
—
0
443.6
22
638.3
31.6
-85
-4.2
-22.6
-1.1
-1.5
-0.07
-109.1
-5.4
-74.3
-3.7
-28.5
-1.4
-0.276
103.35
3 052.3
100
1 598.3
52.4
1 454
47.6
—
0
466.3
15.3
931.1
30.5
522.9
17.1
-71.5
-2.3
-1.2
-0.04
450.2
14.7
49.5
1.6
405.1
13.3
3.92
103.31
1 701.9
100
1 381.4
81.2
320.5
18.8
—
0
360.4
21.2
723.5
42.5
-403
-23.7
228.7
13.4
-0.6
-0.04
-174.9
-10.3
-24.1
-1.4
-148.2
-8.7
-1.435
103.26
911.7
100
731.7
80.3
180
19.7
—
0
178
19.5
335.5
36.8
-155.5
-17.06
192
21.1
-0.1
-0.01
36.4
4
3
0.3
38.2
4.2
0.37
103.27
2 193.8
100
1 536.2
70
657.6
30
—
0
342
15.6
721.4
32.9
-63.8
-2.9
-325.1
-14.8
-0.8
-0.04
-389.7
-17.8
-5.4
-0.2
-374.8
-17.08
-3.633
103.16
808.8
100
737.6
91.2
71.2
8.8
—
0
160.1
19.8
355.7
44
-284.5
-35.2
-166.5
-20.6
-0.1
-0.01
-451.1
-55.8
1.4
0.2
-452.5
-55.9
-4.383
103.24
783
100
683.6
87.3
99.4
12.7
—
0
257.4
32.9
512.8
65.5
-413.4
-52.8
-112.7
-14.4
4.2
0.5
-521.9
-66.7
-0.4
-0.05
-515.5
-65.8
-5.002
103.05
408.4
100
359.6
88.1
48.8
11.9
—
0
133.1
32.6
262.4
64.3
-213.6
-52.3
-52.6
-12.9
0.1
0.02
-266.1
-65.2
1.4
0.3
-264.9
-64.9
-2.57
103.07
880.4
100
511.3
58.1
369.1
41.9
—
0
176.9
20.1
421
47.8
-51.9
-5.9
-62.5
-7.1
-5.2
-0.6
-119.6
-13.6
1.3
0.1
-116.3
-13.2
-1.204
96.574
199
100
133.4
67
65.6
33
—
0
83.4
41.9
174.2
87.5
-108.6
-54.6
-5
-2.5
0.1
0.05
-113.5
-57.04
0.8
0.4
-114.4
-57.5
-1.11
103.04
267.8
100
189.9
70.9
77.9
29.1
—
0
168.5
62.9
360.4
134.6
-282.5
-105.5
-46.9
-17.5
0.3
0.1
-329.1
-122.9
3.9
1.5
-329.5
-123.04
-3.848
85.62
149.9
100
104.1
69.4
45.8
30.6
—
0
80.3
53.6
187.7
125.2
-141.9
-94.7
25.9
17.3
0.1
0.07
-115.9
-77.3
0.5
0.3
-115
-76.7
-1.343
85.601
471.2
100
412.5
87.5
58.7
12.5
—
0
149.7
31.8
304.3
64.6
-245.6
-52.1
7.5
1.6
0.7
0.1
-237.4
-50.4
5.6
1.2
-242.6
-51.5
-2.838
85.471
90.8
100
89.7
98.8
1.1
1.2
—
0
54.2
59.7
107.5
118.4
-106.4
-117.2
-1.1
-1.2
0.1
0.1
-107.4
-118.3
0.6
0.7
-108
-118.9
-1.264
85.441
1 090.5
100
724.2
66.4
366.3
33.6
—
0
224
20.5
442.6
40.6
-76.3
-7
-15.9
-1.5
-1.6
-0.1
-93.8
-8.6
-3.3
-0.3
-90.4
-8.3
-1.181
76.577
637.3
100
370.2
58.1
267.1
41.9
—
0
115.4
18.1
232.5
36.5
34.6
5.4
-12.1
-1.9
-0.1
-0.02
22.4
3.5
1
0.2
21.4
3.4
0.168
127.29
1 670.8
100
793.9
47.5
876.9
52.5
—
0
228.3
13.7
462.3
27.7
414.6
24.8
-25.2
-1.5
-1.5
-0.09
387.9
23.2
16.4
1
371.5
22.2
2.92
127.23
691.2
100
371.2
53.7
320
46.3
—
0
113.4
16.4
227.4
32.9
92.6
13.4
-17.2
-2.5
0.1
0.01
75.5
10.9
3
0.4
72.4
10.5
0.569
127.28
946.1
100
568.2
60.1
377.9
39.9
—
0
187.2
19.8
355.8
37.6
22.1
2.3
39.8
4.2
2.9
0.3
-73.9
-7.8
—
0
-75.5
-8
-1.03
72.759
511.3
100
296.4
58
214.9
42
—
0
93.2
18.2
192.9
37.7
22
4.3
-43.2
-8.4
—
0
-21.2
-4.1
-0.2
-0.04
-21.4
-4.2
-0.289
72.757
822
100
356.4
43.4
465.6
56.6
—
0
95.2
11.6
203.8
24.8
261.8
31.8
-27.2
-3.3
—
0
233.3
28.4
3.4
0.4
228.8
27.8
1.25
182.8
551
100
293.6
53.3
257.4
46.7
—
0
88.1
16
183.4
33.3
74
13.4
-104.5
-19
—
0
-30.5
-5.5
-1.2
-0.2
-30.3
-5.5
-0.4
72.7
366.7
100
298
81.3
68.7
18.7
—
0
69.5
19
94.8
25.9
-26.1
-7.1
0.3
0.08
-2.2
-0.6
-28
-7.6
-1.6
-0.4
-27.5
-7.5
-0.2
128.3
422.9
298.9
124
—
68.8
109.4
14.6
-0.2
0.2
14.6
0.6
14
0.11
127
680.1
325.1
355
—
70.7
112.4
242.6
-1.7
-0.7
240.2
9.6
230.5
1.79
128.2
469.3
299.8
169.5
—
70.3
107.6
61.9
-1.4
—
60.5
2.4
58.1
0.46
126.8
308.9
247.8
61.1
—
49.9
81.1
-20
0.8
-0.4
-39.8
—
-39.8
-0.38
-11.4
341.1
242.9
98.2
—
55.7
82.7
15.5
0.1
-0.1
33.1
0.6
32.5
0.26
126.8
556.3
266.5
289.8
—
54.5
82.5
207.3
4.2
-10.6
210.2
7.6
202.6
1.58
128.2
364.9
241.9
123
—
55.4
79.1
43.9
-3.6
-0.1
52.3
1.6
50.7
0.4
126.8
282.2
208.2
74
—
50.7
72.7
1.3
1.9
-4.5
-5.7
-0.9
-4.8
-0.03
128.1
310.5
221.4
89.1
—
49.6
67.6
21.5
-1.2
-0.1
16.2
0.6
15.6
0.12
126.5
503.9
258.5
245.4
—
51.7
67.4
178
1.7
—
156.5
7.3
149.2
1.18
127.9
332.5
232.7
99.8
—
50.4
65.1
34.7
-14.2
-0.1
34.4
1.5
32.9
0.26
126.5
432.1
239.5
192.6
—
40
59.8
132.8
0.4
-0.2
133
4
128.9
2.44
52.8
295.2
206.5
88.7
—
38.8
55.7
33
-1.9
-0.1
31
1.8
29.2
0.56
52.3