Organization of Football Prognostics S.A. (ATH: OPAP)
Greece
· Delayed Price · Currency is EUR 15.69
-0.04 (-0.25%)
Dec 20, 2024, 5:19 PM EET
ATH: OPAP Income Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Operating Revenue | 1,526 | 1,436 | 1,333 | 1,044 | 481.4 | 622.1 | Upgrade
|
| Revenue | 1,526 | 1,436 | 1,333 | 1,044 | 481.4 | 622.1 | Upgrade
|
| Revenue Growth (YoY) | 7.99% | 7.68% | 27.74% | 116.84% | -22.62% | 4.00% | Upgrade
|
| Cost of Revenue | 597 | 583.43 | 534.6 | 438.02 | 70.54 | - | Upgrade
|
| Gross Profit | 929.17 | 852.35 | 798.79 | 605.84 | 410.85 | 622.1 | Upgrade
|
| Selling, General & Admin | 245.59 | 216.11 | 197.06 | 167.45 | 134.31 | 145.5 | Upgrade
|
| Other Operating Expenses | -114.09 | -94.11 | -120.83 | -116.04 | 22.92 | 80.42 | Upgrade
|
| Operating Expenses | 268.06 | 255.89 | 211.32 | 196.71 | 279.97 | 333.59 | Upgrade
|
| Operating Income | 661.11 | 596.45 | 587.47 | 409.12 | 130.89 | 288.51 | Upgrade
|
| Interest Expense | -23.01 | -24.39 | -36.13 | -39.79 | -41.52 | -27.41 | Upgrade
|
| Interest & Investment Income | 33.33 | 21.04 | 0.72 | 2.11 | 2.01 | 2.97 | Upgrade
|
| Earnings From Equity Investments | - | - | 14.79 | -0.44 | 18.3 | 8.47 | Upgrade
|
| Other Non Operating Income (Expenses) | -16.74 | -16.74 | -4.68 | -5.88 | 6.07 | -2.52 | Upgrade
|
| EBT Excluding Unusual Items | 654.69 | 576.37 | 562.17 | 365.12 | 115.74 | 270.02 | Upgrade
|
| Impairment of Goodwill | - | - | - | -0.11 | -12.5 | -4 | Upgrade
|
| Gain (Loss) on Sale of Investments | - | - | 181.3 | - | 142.67 | -8.26 | Upgrade
|
| Asset Writedown | -13.67 | -6.27 | -20.22 | -4.55 | -24.33 | -4.65 | Upgrade
|
| Legal Settlements | - | - | - | 0.62 | - | 16.08 | Upgrade
|
| Other Unusual Items | -0.63 | - | - | -3.81 | -5.16 | - | Upgrade
|
| Pretax Income | 640.38 | 570.09 | 723.25 | 357.27 | 216.41 | 269.18 | Upgrade
|
| Income Tax Expense | 181.8 | 155.96 | 127.22 | 96.39 | 17.3 | 67.08 | Upgrade
|
| Earnings From Continuing Operations | 458.58 | 414.14 | 596.04 | 260.87 | 199.11 | 202.1 | Upgrade
|
| Minority Interest in Earnings | -5.9 | -5.82 | -3.7 | -1.45 | 6.06 | 0.28 | Upgrade
|
| Net Income | 452.68 | 408.32 | 592.33 | 259.43 | 205.17 | 202.38 | Upgrade
|
| Net Income to Common | 452.68 | 408.32 | 592.33 | 259.43 | 205.17 | 202.38 | Upgrade
|
| Net Income Growth | -26.30% | -31.07% | 128.32% | 26.45% | 1.38% | 41.22% | Upgrade
|
| Shares Outstanding (Basic) | 364 | 365 | 354 | 344 | 334 | 318 | Upgrade
|
| Shares Outstanding (Diluted) | 364 | 365 | 354 | 344 | 334 | 318 | Upgrade
|
| Shares Change (YoY) | 0.25% | 2.89% | 3.08% | 2.86% | 4.99% | 0.23% | Upgrade
|
| EPS (Basic) | 1.24 | 1.12 | 1.67 | 0.75 | 0.61 | 0.64 | Upgrade
|
| EPS (Diluted) | 1.24 | 1.12 | 1.67 | 0.75 | 0.61 | 0.64 | Upgrade
|
| EPS Growth | -26.49% | -33.00% | 121.50% | 22.93% | -3.44% | 40.89% | Upgrade
|
| Free Cash Flow | 585.12 | 523.06 | 655.18 | 489.54 | 177.52 | 270.03 | Upgrade
|
| Free Cash Flow Per Share | 1.61 | 1.43 | 1.85 | 1.42 | 0.53 | 0.85 | Upgrade
|
| Dividend Per Share | 1.213 | 1.612 | 1.000 | 0.600 | 0.550 | 0.300 | Upgrade
|
| Dividend Growth | -28.70% | 61.23% | 66.67% | 9.09% | 83.33% | -57.14% | Upgrade
|
| Gross Margin | 60.88% | 59.36% | 59.91% | 58.04% | 85.35% | 100.00% | Upgrade
|
| Operating Margin | 43.32% | 41.54% | 44.06% | 39.19% | 27.19% | 46.38% | Upgrade
|
| Profit Margin | 29.66% | 28.44% | 44.42% | 24.85% | 42.62% | 32.53% | Upgrade
|
| Free Cash Flow Margin | 38.34% | 36.43% | 49.14% | 46.90% | 36.88% | 43.41% | Upgrade
|
| EBITDA | 774.72 | 707.08 | 701.98 | 528.72 | 220.8 | 370.88 | Upgrade
|
| EBITDA Margin | 50.76% | 49.25% | 52.65% | 50.65% | 45.87% | 59.62% | Upgrade
|
| D&A For EBITDA | 113.61 | 110.62 | 114.5 | 119.6 | 89.91 | 82.37 | Upgrade
|
| EBIT | 661.11 | 596.45 | 587.47 | 409.12 | 130.89 | 288.51 | Upgrade
|
| EBIT Margin | 43.32% | 41.54% | 44.06% | 39.19% | 27.19% | 46.38% | Upgrade
|
| Effective Tax Rate | 28.39% | 27.36% | 17.59% | 26.98% | 7.99% | 24.92% | Upgrade
|
| Revenue as Reported | 1,526 | 1,436 | 1,333 | - | - | - | Upgrade
|
| Advertising Expenses | - | 84.59 | 79.01 | 63.07 | 36.91 | 41.68 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.