Allwyn AG (ATH:ALWN)
Greece · Delayed Price · Currency is EUR 14.87
+0.41 (2.84%)
At close: Mar 23, 2026
Allwyn AG Income Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Operating Revenue | 1,643 | 1,570 | 1,436 | 1,333 | 1,044 |
Other Revenue | 0 | - | - | - | - |
| 1,643 | 1,570 | 1,436 | 1,333 | 1,044 | |
Revenue Growth (YoY) | 4.68% | 9.35% | 7.68% | 27.74% | 116.84% |
Cost of Revenue | 624.63 | 600.33 | 585.33 | 534.6 | 438.02 |
Gross Profit | 1,019 | 969.73 | 850.44 | 798.79 | 605.84 |
Selling, General & Admin | 275.85 | 246.88 | 216.94 | 197.06 | 167.45 |
Other Operating Expenses | -80.23 | -100.66 | -94 | -120.83 | -116.04 |
Operating Expenses | 334.64 | 281.41 | 256.84 | 211.32 | 196.71 |
Operating Income | 684.23 | 688.32 | 593.6 | 587.47 | 409.12 |
Interest Expense | -26.4 | -21.47 | -24.39 | -36.13 | -39.79 |
Interest & Investment Income | 15.08 | 16.76 | 21.04 | 0.72 | 2.11 |
Earnings From Equity Investments | - | - | - | 14.79 | -0.44 |
Other Non Operating Income (Expenses) | -4 | -4.52 | -16.74 | -4.68 | -5.88 |
EBT Excluding Unusual Items | 668.91 | 679.09 | 573.51 | 562.17 | 365.12 |
Impairment of Goodwill | -1.95 | -2.3 | - | - | -0.11 |
Gain (Loss) on Sale of Investments | - | - | - | 181.3 | - |
Asset Writedown | -0.09 | -7.4 | -6.27 | -20.22 | -4.55 |
Legal Settlements | - | 5.94 | - | - | 0.62 |
Other Unusual Items | 1.13 | 2.43 | 2.85 | - | -3.81 |
Pretax Income | 668 | 677.76 | 570.09 | 723.25 | 357.27 |
Income Tax Expense | 176.87 | 178.02 | 155.96 | 127.22 | 96.39 |
Earnings From Continuing Operations | 491.13 | 499.74 | 414.14 | 596.04 | 260.87 |
Minority Interest in Earnings | -7.71 | -13.96 | -5.82 | -3.7 | -1.45 |
Net Income | 483.42 | 485.78 | 408.32 | 592.33 | 259.43 |
Net Income to Common | 483.42 | 485.78 | 408.32 | 592.33 | 259.43 |
Net Income Growth | -0.49% | 18.97% | -31.07% | 128.32% | 26.45% |
Shares Outstanding (Basic) | 359 | 362 | 365 | 354 | 344 |
Shares Outstanding (Diluted) | 359 | 362 | 365 | 354 | 344 |
Shares Change (YoY) | -0.88% | -0.80% | 2.89% | 3.08% | 2.86% |
EPS (Basic) | 1.35 | 1.34 | 1.12 | 1.67 | 0.75 |
EPS (Diluted) | 1.35 | 1.34 | 1.12 | 1.67 | 0.75 |
EPS Growth | 0.40% | 19.93% | -33.00% | 121.50% | 22.93% |
Free Cash Flow | 705.3 | 697.97 | 523.06 | 655.18 | 489.54 |
Free Cash Flow Per Share | 1.97 | 1.93 | 1.43 | 1.85 | 1.42 |
Dividend Per Share | - | 1.403 | 1.612 | 1.000 | 0.600 |
Dividend Growth | - | -12.99% | 61.23% | 66.67% | 9.09% |
Gross Margin | 61.99% | 61.76% | 59.23% | 59.91% | 58.04% |
Operating Margin | 41.63% | 43.84% | 41.34% | 44.06% | 39.19% |
Profit Margin | 29.41% | 30.94% | 28.44% | 44.42% | 24.85% |
Free Cash Flow Margin | 42.91% | 44.45% | 36.43% | 49.14% | 46.90% |
EBITDA | 790.13 | 796.78 | 704.22 | 701.98 | 528.72 |
EBITDA Margin | 48.08% | 50.75% | 49.05% | 52.65% | 50.65% |
D&A For EBITDA | 105.9 | 108.46 | 110.62 | 114.5 | 119.6 |
EBIT | 684.23 | 688.32 | 593.6 | 587.47 | 409.12 |
EBIT Margin | 41.63% | 43.84% | 41.34% | 44.06% | 39.19% |
Effective Tax Rate | 26.48% | 26.27% | 27.36% | 17.59% | 26.98% |
Revenue as Reported | 1,643 | 1,570 | 1,436 | 1,333 | - |
Advertising Expenses | 102.26 | 92.72 | 84.59 | 79.01 | 63.07 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.