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 Cash Flow Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. Fiscal year is Jan - Dec.
Operating Activities
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 |
Net Income | -58.76 | -65.2 | 4.88 | 5.84 | 11.89 | 17.46 |
Depreciation & Amortization | 102.82 | 77.94 | 56.73 | 52.94 | 56.33 | 55.24 |
Other Amortization | 14.47 | 14.47 | 14.21 | 14.96 | 13.73 | 15.99 |
Asset Writedown & Restructuring Costs | 21.21 | 20.23 | 2.39 | - | 1.22 | - |
Other Operating Activities | 145.77 | 122.63 | 40.48 | 50 | 24.27 | 39.11 |
Change in Accounts Receivable | -19.74 | -5.4 | -23.82 | -18.53 | -6.84 | 23.17 |
Change in Inventory | -7.73 | -2.47 | -0.96 | -1.7 | -6.52 | -2.4 |
Change in Accounts Payable | 1.78 | -3.68 | 14.8 | 9 | -3.38 | -33.12 |
Operating Cash Flow | 199.82 | 158.52 | 108.72 | 112.51 | 96.27 | 107.56 |
Operating Cash Flow Growth | 60.12% | 45.80% | -3.37% | 16.87% | -10.50% | 141.95% |
Investing Activities
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 |
Capital Expenditures | -50.49 | -40.67 | -37.62 | -29.74 | -26.58 | -23.18 |
Sale of Property, Plant & Equipment | 0.45 | 0.4 | 0.14 | 0.01 | 0.05 | 0.28 |
Cash Acquisitions | -1,533 | -1,530 | -3.87 | -2.25 | -125.13 | - |
Divestitures | -0 | - | - | - | - | 10.3 |
Other Investing Activities | 6.13 | 4.51 | 3.91 | 5.57 | 4.45 | 3.29 |
Investing Cash Flow | -1,577 | -1,565 | -37.45 | -26.41 | -147.21 | -9.32 |
Financing Activities
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 |
Long-Term Debt Issued | - | 1,551 | 243.14 | - | 226.43 | 10.11 |
Long-Term Debt Repaid | - | -286.2 | -263.28 | -148.15 | -259.18 | -16.67 |
Net Debt Issued (Repaid) | 1,275 | 1,264 | -20.14 | -148.15 | -32.76 | -6.56 |
Issuance of Common Stock | 399.92 | 399.92 | - | 130.11 | 128.92 | 0.13 |
Repurchase of Common Stock | -19.24 | -1.43 | - | - | - | - |
Common Dividends Paid | -5.17 | -5.17 | -5.93 | -4.54 | -3.69 | -6.48 |
Other Financing Activities | -114.54 | -89.91 | -69.29 | -41.07 | -42.84 | -74.22 |
Financing Cash Flow | 1,536 | 1,568 | -95.35 | -63.65 | 49.63 | -87.13 |
Net Cash Flow
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 |
Foreign Exchange Rate Adjustments | -8.3 | -10.38 | -2.04 | -12.91 | -3.66 | -3.76 |
Miscellaneous Cash Flow Adjustments | -0 | - | - | - | -0 | - |
Net Cash Flow | 150.48 | 150.42 | -26.12 | 9.55 | -4.97 | 7.36 |
Free Cash Flow
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 | 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% |
Free Cash Flow Margin | 21.62% | 22.75% | 18.50% | 22.74% | 17.74% | 20.38% |
Free Cash Flow Per Share | 0.12 | 0.13 | 0.12 | 0.20 | 0.28 | 0.57 |
Levered Free Cash Flow | 247.03 | 227.04 | 17.94 | 26.12 | 26.59 | 118.39 |
Unlevered Free Cash Flow | 319.98 | 282.86 | 44.57 | 51.35 | 50.25 | 145.98 |
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 |
Cash Interest Paid | 62.3 | 48.05 | 35.94 | 39.57 | 41.81 | 56.48 |
Cash Income Tax Paid | 17.52 | 6.83 | 6.95 | 7.24 | 12.18 | -3.84 |
Change in Working Capital | -25.69 | -11.55 | -9.97 | -11.23 | -16.75 | -12.34 |