Bally's Intralot S.A. (ATH:BYLOT)
Greece · Delayed Price · Currency is EUR 1.172
-0.008 (-0.68%)
At close: Jun 8, 2026
Bally's Intralot 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 |
| 690.56 | 518.04 | 384.32 | 364.02 | 392.79 | 414 | |
Revenue Growth (YoY) | 74.95% | 34.80% | 5.58% | -7.32% | -5.12% | 20.04% |
Cost of Revenue | 219.43 | 180.97 | 144.43 | 218.78 | 265.08 | 300.16 |
Gross Profit | 471.13 | 337.07 | 239.88 | 145.24 | 127.71 | 113.84 |
Selling, General & Admin | 50.53 | 29.86 | 14.9 | 105.9 | 94.16 | 90.56 |
Research & Development | - | - | - | 1.46 | 1.51 | 1.54 |
Other Operating Expenses | 171.89 | 124.16 | 94.2 | -23.12 | -20.76 | -17.37 |
Operating Expenses | 350.06 | 256.78 | 180.18 | 84.24 | 74.91 | 74.74 |
Operating Income | 121.07 | 80.29 | 59.71 | 61.01 | 52.81 | 39.1 |
Interest Expense | -116.71 | -89.31 | -42.61 | -40.37 | -37.87 | -44.16 |
Interest & Investment Income | 6.97 | 6.27 | 4.6 | 4.53 | 2.13 | 1.79 |
Earnings From Equity Investments | 0.04 | -0.05 | 0.36 | 1.92 | -0.63 | 45.33 |
Currency Exchange Gain (Loss) | -2.46 | -1.12 | 0.58 | -0.21 | -0.43 | -1.17 |
Other Non Operating Income (Expenses) | -5.17 | -5.29 | 2.69 | 7.34 | 14.4 | 0.3 |
EBT Excluding Unusual Items | 3.74 | -9.22 | 25.32 | 34.21 | 30.41 | 41.19 |
Merger & Restructuring Charges | -21.21 | -20.23 | -2.39 | - | -1.22 | -17.17 |
Impairment of Goodwill | - | - | - | - | - | -4.1 |
Gain (Loss) on Sale of Investments | -0.84 | -1.83 | 0.4 | - | - | - |
Gain (Loss) on Sale of Assets | -3.53 | -3.53 | 0.07 | 0.01 | 0.02 | -0.23 |
Asset Writedown | 0.26 | - | 0.08 | -1.21 | 0.39 | -12.63 |
Legal Settlements | - | - | - | 0.55 | - | 0.3 |
Other Unusual Items | -1.31 | -1.31 | -0.54 | - | 0.16 | 29.73 |
Pretax Income | -27.76 | -40.99 | 18.04 | 33.56 | 29.76 | 37.1 |
Income Tax Expense | 28.36 | 20.04 | 1.41 | 19.74 | 10.81 | 4.39 |
Earnings From Continuing Operations | -56.12 | -61.02 | 16.64 | 13.82 | 18.96 | 32.72 |
Earnings From Discontinued Operations | - | - | - | - | 5.57 | -9.09 |
Net Income to Company | -56.12 | -61.02 | 16.64 | 13.82 | 24.53 | 23.62 |
Minority Interest in Earnings | -2.64 | -4.18 | -11.76 | -7.99 | -12.63 | -6.16 |
Net Income | -58.76 | -65.2 | 4.88 | 5.84 | 11.89 | 17.46 |
Net Income to Common | -58.76 | -65.2 | 4.88 | 5.84 | 11.89 | 17.46 |
Net Income Growth | - | - | -16.41% | -50.93% | -31.88% | - |
Shares Outstanding (Basic) | 1,212 | 896 | 604 | 416 | 249 | 148 |
Shares Outstanding (Diluted) | 1,212 | 896 | 604 | 416 | 249 | 148 |
Shares Change (YoY) | 100.57% | 48.27% | 45.20% | 66.75% | 68.25% | 0.36% |
EPS (Basic) | -0.05 | -0.07 | 0.01 | 0.01 | 0.05 | 0.12 |
EPS (Diluted) | -0.05 | -0.07 | 0.01 | 0.01 | 0.05 | 0.12 |
EPS Growth | - | - | -42.85% | -70.64% | -59.50% | - |
Free Cash Flow | 149.32 | 117.85 | 71.1 | 82.77 | 69.69 | 84.38 |
Free Cash Flow Per Share | 0.12 | 0.13 | 0.12 | 0.20 | 0.28 | 0.57 |
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% |
Profit Margin | -8.51% | -12.59% | 1.27% | 1.60% | 3.03% | 4.22% |
Free Cash Flow Margin | 21.62% | 22.75% | 18.50% | 22.74% | 17.74% | 20.38% |
EBITDA | 212.46 | 148.73 | 108.2 | 107.99 | 102.98 | 94.34 |
EBITDA Margin | 30.77% | 28.71% | 28.15% | 29.67% | 26.22% | 22.79% |
D&A For EBITDA | 91.38 | 68.45 | 48.49 | 46.98 | 50.17 | 55.24 |
EBIT | 121.07 | 80.29 | 59.71 | 61.01 | 52.81 | 39.1 |
EBIT Margin | 17.53% | 15.50% | 15.54% | 16.76% | 13.44% | 9.44% |
Effective Tax Rate | - | - | 7.79% | 58.81% | 36.30% | 11.82% |