Flutter Entertainment Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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
Revenue	16,383	14,048	11,790	9,463	8,308
Revenue Growth (YoY)	16.62%	19.15%	24.59%	13.90%	37.67%
Cost of Revenue	8,979	7,346	6,202	4,813	3,881
Gross Profit	7,404	6,702	5,588	4,650	4,427
Selling, General & Admin	5,860	5,013	5,372	4,186	4,242
Research & Development	991	820	765	552	634
Other Operating Expenses	517	-	-	-	-
Operating Income	36	869	-549	-88	-449
Interest Expense	-515	-419	-385	-212	-215
Other Non-Operating Income (Expense)	358	-434	-157	5	101
Total Non-Operating Income (Expense)	-157	-853	-542	-207	-114
Pretax Income	-121	16	-1,091	-295	-563
Provision for Income Taxes	286	-146	120	75	194
Net Income	-310	43	-1,222	-432	-923
Minority Interest in Earnings	27	-53	-13	1	13
Net Income Attributable to Preferred Dividends	70	-66	2	-63	-179
Net Income to Common	-310	43	-1,222	-432	-923
Shares Outstanding (Basic)	177	178	177	177	176
Shares Outstanding (Diluted)	177	180	177	177	176
Shares Change (YoY)	-1.67%	1.70%	-	0.57%	32.48%
EPS (Basic)	-1.75	0.24	-6.89	-2.44	-5.24
EPS (Diluted)	-1.75	0.24	-6.89	-2.44	-5.24
Free Cash Flow	1,184	1,602	937	1,041	431
Free Cash Flow Growth	-26.09%	70.97%	-9.99%	141.53%	-66.43%
Free Cash Flow Per Share	6.69	8.90	5.29	5.88	2.45
Gross Margin	45.19%	47.71%	47.40%	49.14%	53.29%
Operating Margin	0.22%	6.19%	-4.66%	-0.93%	-5.40%
Profit Margin	-2.48%	1.15%	-10.27%	-3.91%	-9.11%
FCF Margin	7.23%	11.40%	7.95%	11.00%	5.19%
EBITDA	1,542	1,968	729	987	561
EBITDA Margin	9.41%	14.01%	6.18%	10.43%	6.75%
EBIT	36	869	-549	-88	-449
EBIT Margin	0.22%	6.19%	-4.66%	-0.93%	-5.40%
Effective Tax Rate	-236.36%	-912.50%	-11.00%	-25.42%	-34.46%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.