Intralot S.A. Integrated Lottery Systems and Services (ATH:INLOT)
Greece flag Greece · Delayed Price · Currency is EUR
1.194
-0.006 (-0.50%)
Sep 3, 2025, 4:46 PM EET

ATH:INLOT Cash Flow Statement

Millions EUR. Fiscal year is Jan - Dec.
Fiscal Year
TTMFY 2024FY 2023FY 2022FY 2021FY 20202016 - 2020
Period Ending
Jun '25 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2016 - 2020
Net Income
0.184.885.8411.8917.46-106.04
Upgrade
Depreciation & Amortization
56.3356.7352.9456.3355.2467.97
Upgrade
Other Amortization
14.2114.2114.9613.7315.99-
Upgrade
Loss (Gain) From Sale of Assets
-----0.19
Upgrade
Asset Writedown & Restructuring Costs
2.392.39-1.22-22.42
Upgrade
Loss (Gain) From Sale of Investments
------4.94
Upgrade
Loss (Gain) on Equity Investments
-----0.63
Upgrade
Provision & Write-off of Bad Debts
-----0.75
Upgrade
Other Operating Activities
46.8840.485024.2739.1174.4
Upgrade
Change in Accounts Receivable
-14.32-23.82-18.53-6.8423.17-19.23
Upgrade
Change in Inventory
7.64-0.96-1.7-6.52-2.47.16
Upgrade
Change in Accounts Payable
1.11-6.699-3.38-33.123.95
Upgrade
Operating Cash Flow
114.4387.23112.5196.27107.5644.46
Upgrade
Operating Cash Flow Growth
6.27%-22.47%16.87%-10.50%141.95%-27.51%
Upgrade
Capital Expenditures
-40.12-37.62-29.74-26.58-23.18-35.95
Upgrade
Sale of Property, Plant & Equipment
0.140.140.010.050.280.04
Upgrade
Cash Acquisitions
-0.77-3.87-2.25-125.13--3.47
Upgrade
Divestitures
----10.3-
Upgrade
Other Investing Activities
2.713.915.574.453.295.59
Upgrade
Investing Cash Flow
-38.05-37.45-26.41-147.21-9.32-33.79
Upgrade
Long-Term Debt Issued
-243.14-226.4310.1159.01
Upgrade
Long-Term Debt Repaid
--263.28-148.15-259.18-16.67-74.34
Upgrade
Net Debt Issued (Repaid)
-40.44-20.14-148.15-32.76-6.56-15.33
Upgrade
Issuance of Common Stock
--130.11128.920.13-
Upgrade
Common Dividends Paid
-3.93-5.93-4.54-3.69-6.48-8.46
Upgrade
Other Financing Activities
-42.99-69.29-41.07-42.84-74.22-52.7
Upgrade
Financing Cash Flow
-87.35-95.35-63.6549.63-87.13-76.49
Upgrade
Foreign Exchange Rate Adjustments
-7.74-2.04-12.91-3.66-3.76-5.31
Upgrade
Miscellaneous Cash Flow Adjustments
----0--
Upgrade
Net Cash Flow
-18.71-47.619.55-4.977.36-71.13
Upgrade
Free Cash Flow
74.3149.6182.7769.6984.388.51
Upgrade
Free Cash Flow Growth
-7.48%-40.07%18.78%-17.41%892.11%42.03%
Upgrade
Free Cash Flow Margin
19.60%13.18%22.74%17.74%20.38%2.47%
Upgrade
Free Cash Flow Per Share
0.120.080.200.280.570.06
Upgrade
Cash Interest Paid
33.8435.9439.5741.8156.4845.94
Upgrade
Cash Income Tax Paid
4.456.957.2412.18-3.8414.51
Upgrade
Levered Free Cash Flow
33.61-13.4926.1226.59118.39-27.57
Upgrade
Unlevered Free Cash Flow
55.513.1551.3550.25145.982.55
Upgrade
Change in Working Capital
-5.56-31.46-11.23-16.75-12.34-8.13
Upgrade
Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.