Allwyn AG (ATH:ALWN)
Greece · Delayed Price · Currency is EUR 13.91
-0.07 (-0.50%)
At close: Aug 20, 2026
Allwyn AG Income Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | 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 | 9,209 | 9,059 | 8,795 | 7,878 | 3,988 | 3,221 |
| 9,209 | 9,059 | 8,795 | 7,878 | 3,988 | 3,221 | |
Revenue Growth | 26.09% | 3.00% | 11.64% | 97.54% | 23.80% | 137.62% |
Cost of Revenue | 3,868 | 3,791 | 3,667 | 3,182 | 935.9 | 801.6 |
Gross Profit | 5,341 | 5,268 | 5,128 | 4,696 | 3,052 | 2,420 |
Selling, General & Admin | 1,570 | 1,543 | 1,391 | 1,212 | 776.7 | 603.5 |
Other Operating Expenses | 2,798 | 2,752 | 2,599 | 2,311 | 1,238 | 1,044 |
Operating Expenses | 4,668 | 4,589 | 4,254 | 3,897 | 2,228 | 1,871 |
Operating Income | 673 | 679 | 874 | 798.9 | 824.8 | 549.1 |
Interest Expense | -300 | -286 | -300 | -256.9 | -134.6 | -122.4 |
Interest & Investment Income | 42 | 38 | 92 | 56.1 | 8.7 | 2.9 |
Earnings From Equity Investments | 369 | 363 | 263 | 169.7 | 86.4 | 79.1 |
Currency Exchange Gain (Loss) | 13 | 14 | -13 | -8.2 | 1 | 1.4 |
Other Non Operating Income (Expenses) | -14 | -13 | -12 | -26.5 | -25.7 | -9 |
EBT Excluding Unusual Items | 783 | 795 | 904 | 733.1 | 760.6 | 501.1 |
Gain (Loss) on Sale of Investments | -10 | -10 | - | 6 | -13.1 | -8.9 |
Asset Writedown | -18 | -18 | -17 | -21.7 | -29.6 | -16.6 |
Legal Settlements | -7 | -7 | 6 | -22.2 | 5.6 | 29.5 |
Other Unusual Items | -23 | -23 | -7 | 12.9 | -7.4 | 72.7 |
Pretax Income | 725 | 737 | 886 | 708.1 | 716.1 | 577.8 |
Income Tax Expense | 232 | 229 | 230 | 188.2 | 144.9 | 130.3 |
Earnings From Continuing Operations | 493 | 508 | 656 | 519.9 | 571.2 | 447.5 |
Net Income to Company | 493 | 508 | 656 | 519.9 | 571.2 | 447.5 |
Minority Interest in Earnings | -288 | -289 | -333 | -286.2 | -375.4 | -230 |
Net Income | 205 | 219 | 323 | 233.7 | 195.8 | 217.5 |
Net Income to Common | 205 | 219 | 323 | 233.7 | 195.8 | 217.5 |
Net Income Growth | -45.26% | -32.20% | 38.21% | 19.36% | -9.98% | 134.38% |
Shares Outstanding (Basic) | 795 | 1 | - | - | - | - |
Shares Outstanding (Diluted) | 795 | 1 | - | - | - | - |
Shares Change | 121.63% | - | - | - | - | - |
EPS (Basic) | 0.26 | 182.99 | - | - | - | - |
EPS (Diluted) | 0.26 | 182.99 | - | - | - | - |
EPS Growth | -75.30% | - | - | - | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | 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 |
Free Cash Flow | 168 | 160 | 273 | 805.4 | 760 | 616.3 |
Free Cash Flow Per Share | 0.21 | 133.69 | - | - | - | - |
Gross Margin | 58.00% | 58.15% | 58.31% | 59.61% | 76.53% | 75.12% |
Operating Margin | 7.31% | 7.50% | 9.94% | 10.14% | 20.68% | 17.04% |
Profit Margin | 2.23% | 2.42% | 3.67% | 2.97% | 4.91% | 6.75% |
Free Cash Flow Margin | 1.82% | 1.77% | 3.10% | 10.22% | 19.06% | 19.13% |
EBITDA | 874 | 874 | 1,053 | 1,087 | 994 | 724.5 |
EBITDA Margin | 9.49% | 9.65% | 11.97% | 13.80% | 24.92% | 22.49% |
D&A For EBITDA | 201 | 195 | 179 | 288.4 | 169.2 | 175.4 |
EBIT | 673 | 679 | 874 | 798.9 | 824.8 | 549.1 |
EBIT Margin | 7.31% | 7.50% | 9.94% | 10.14% | 20.68% | 17.04% |
Effective Tax Rate | 32.00% | 31.07% | 25.96% | 26.58% | 20.23% | 22.55% |
Revenue as Reported | 9,209 | 9,059 | 8,795 | 7,878 | 3,988 | 3,221 |
Advertising Expenses | - | - | - | - | - | 182.9 |