Bally's Intralot S.A. (FRA:9IL)
Germany · Delayed Price · Currency is EUR 1.014
+0.004 (0.40%)
Last updated: Jan 29, 2026, 8:24 AM CET
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 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
| 369.1 | 376.36 | 364.02 | 392.79 | 414 | 344.89 | |
Revenue Growth (YoY) | 10.58% | 3.39% | -7.32% | -5.12% | 20.04% | -21.13% |
Cost of Revenue | 243.65 | 235.04 | 218.78 | 265.08 | 300.16 | 271.7 |
Gross Profit | 125.45 | 141.33 | 145.24 | 127.71 | 113.84 | 73.18 |
Selling, General & Admin | 100.52 | 113.84 | 105.9 | 94.16 | 90.56 | 87.58 |
Research & Development | 1.41 | 1.54 | 1.46 | 1.51 | 1.54 | 2.86 |
Other Operating Expenses | -28.4 | -27.77 | -23.12 | -20.76 | -17.37 | -15.65 |
Operating Expenses | 73.53 | 87.62 | 84.24 | 74.91 | 74.74 | 74.96 |
Operating Income | 51.92 | 53.71 | 61.01 | 52.81 | 39.1 | -1.78 |
Interest Expense | -33.27 | -42.61 | -40.37 | -37.87 | -44.16 | -48.19 |
Interest & Investment Income | 5.52 | 4.6 | 4.53 | 2.13 | 1.79 | 1.43 |
Earnings From Equity Investments | -2.04 | 0.76 | 1.92 | -0.63 | 45.33 | -5.37 |
Currency Exchange Gain (Loss) | 0.36 | 0.58 | -0.21 | -0.43 | -1.17 | -8.64 |
Other Non Operating Income (Expenses) | -3.76 | 3.27 | 7.34 | 14.4 | 0.3 | -0.34 |
EBT Excluding Unusual Items | 18.73 | 20.31 | 34.21 | 30.41 | 41.19 | -62.88 |
Merger & Restructuring Charges | -3.34 | -2.39 | - | -1.22 | -17.17 | -6.75 |
Impairment of Goodwill | - | - | - | - | -4.1 | - |
Gain (Loss) on Sale of Assets | 0 | 0.08 | 0.01 | 0.02 | -0.23 | 0.19 |
Asset Writedown | 0.01 | 0.02 | -1.21 | 0.39 | -12.63 | -22.42 |
Legal Settlements | 0.34 | 0.03 | 0.55 | - | 0.3 | - |
Other Unusual Items | 0.5 | - | - | 0.16 | 29.73 | - |
Pretax Income | 16.24 | 18.04 | 33.56 | 29.76 | 37.1 | -91.87 |
Income Tax Expense | 11.48 | 1.41 | 19.74 | 10.81 | 4.39 | 7.35 |
Earnings From Continuing Operations | 4.76 | 16.64 | 13.82 | 18.96 | 32.72 | -99.22 |
Earnings From Discontinued Operations | - | - | - | 5.57 | -9.09 | -3.18 |
Net Income to Company | 4.76 | 16.64 | 13.82 | 24.53 | 23.62 | -102.4 |
Minority Interest in Earnings | -9.5 | -11.76 | -7.99 | -12.63 | -6.16 | -3.64 |
Net Income | -4.74 | 4.88 | 5.84 | 11.89 | 17.46 | -106.04 |
Net Income to Common | -4.74 | 4.88 | 5.84 | 11.89 | 17.46 | -106.04 |
Net Income Growth | - | -16.41% | -50.93% | -31.88% | - | - |
Shares Outstanding (Basic) | 604 | 604 | 416 | 249 | 148 | 148 |
Shares Outstanding (Diluted) | 604 | 604 | 416 | 249 | 148 | 148 |
Shares Change (YoY) | 3.38% | 45.20% | 66.75% | 68.25% | 0.36% | - |
EPS (Basic) | -0.01 | 0.01 | 0.01 | 0.05 | 0.12 | -0.72 |
EPS (Diluted) | -0.01 | 0.01 | 0.01 | 0.05 | 0.12 | -0.72 |
EPS Growth | - | -42.32% | -70.64% | -59.50% | - | - |
Free Cash Flow | 57.96 | 49.61 | 82.77 | 69.69 | 84.38 | 8.51 |
Free Cash Flow Per Share | 0.10 | 0.08 | 0.20 | 0.28 | 0.57 | 0.06 |
Gross Margin | 33.99% | 37.55% | 39.90% | 32.51% | 27.50% | 21.22% |
Operating Margin | 14.07% | 14.27% | 16.76% | 13.44% | 9.44% | -0.52% |
Profit Margin | -1.28% | 1.30% | 1.60% | 3.03% | 4.22% | -30.75% |
Free Cash Flow Margin | 15.70% | 13.18% | 22.74% | 17.74% | 20.38% | 2.47% |
EBITDA | 99.21 | 102.2 | 107.99 | 102.98 | 94.34 | 66.19 |
EBITDA Margin | 26.88% | 27.16% | 29.67% | 26.22% | 22.79% | 19.19% |
D&A For EBITDA | 47.29 | 48.49 | 46.98 | 50.17 | 55.24 | 67.97 |
EBIT | 51.92 | 53.71 | 61.01 | 52.81 | 39.1 | -1.78 |
EBIT Margin | 14.07% | 14.27% | 16.76% | 13.44% | 9.44% | -0.52% |
Effective Tax Rate | 70.71% | 7.79% | 58.81% | 36.30% | 11.82% | - |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.