Bally's Intralot S.A. (ATH:BYLOT)

Greece · Delayed Price · Currency is EUR

1.099

-0.011 (-0.99%)

Last updated: Jul 28, 2026, 2:35 PM EET

Bally's Intralot Financials Overview

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

Millions EUR. Fiscal year is Jan - Dec.

Revenue & Profits

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
Revenue	690.56	518.04	384.32	364.02	392.79	414
Revenue Growth	74.95%	34.80%	5.58%	-7.32%	-5.12%	20.04%
Gross Profit	471.13	337.07	239.88	145.24	127.71	113.84
Operating Income	121.07	80.29	59.71	61.01	52.81	39.1
Net Income	-58.76	-65.2	4.88	5.84	11.89	17.46
Earnings Per Share	-0.05	-0.07	0.01	0.01	0.05	0.12
EPS Growth	-	-	-42.85%	-70.64%	-59.50%	-

Revenue by Segment

Fiscal Year	TTM	FY 2025	FY 2024
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024
B2C	422.01	242.41	92.29
B2B	268.56	275.63	292.03
Total	690.56	518.04	384.32

Cash & Debt

Fiscal Year	Current	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
Cash & Investments	242.15	236.21	85.8	111.92	102.37	107.35
Total Debt	1,750	1,741	444.17	445.14	592.83	604.52
Net Cash (Debt)	-1,508	-1,504	-358.38	-333.23	-490.45	-497.17
Net Cash Growth	-	-	-	-	-	-
Net Cash Per Share	-1.24	-1.68	-0.59	-0.80	-1.97	-3.35

Cash Flow & CapEx

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 Cash Flow	199.82	158.52	108.72	112.51	96.27	107.56
Capital Expenditures	-50.49	-40.67	-37.62	-29.74	-26.58	-23.18
Free Cash Flow	149.32	117.85	71.1	82.77	69.69	84.38
Free Cash Flow Growth	68.86%	65.75%	-14.10%	18.78%	-17.41%	892.11%

Margins

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
Gross Margin	68.23%	65.07%	62.42%	39.90%	32.51%	27.50%
Operating Margin	17.53%	15.50%	15.54%	16.76%	13.44%	9.44%
Pretax Margin	-4.02%	-7.91%	4.69%	9.22%	7.58%	8.96%
Profit Margin	-8.51%	-12.59%	1.27%	1.60%	3.03%	4.22%
FCF Margin	21.62%	22.75%	18.50%	22.74%	17.74%	20.38%

Dividends

Fiscal Year	Current	FY 2025
Period Ending	Jul '26 Jul 28, 2026	Dec '25 Dec 31, 2025
Dividend Per Share	0.016	0.016
Dividend Per Share Growth	0%	-
Dividend Yield	1.46%	1.56%

Valuation

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jul '26 Jul 28, 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
PE Ratio	-	-	129.79	109.31	17.80	6.00
Forward PE	-	35.08	36.64	111.39	111.39	111.39
P/FCF Ratio	13.73	16.76	8.90	7.71	3.04	1.24
PS Ratio	2.97	3.81	1.65	1.75	0.54	0.25