Flutter Entertainment Income Statement

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

Millions USD. 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
Revenue	15,438	14,048	11,790	9,463	8,308	6,026
Revenue Growth (YoY)	13.77%	19.15%	24.59%	13.90%	37.86%	112.62%
Cost of Revenue	8,318	7,346	6,202	4,813	3,881	2,101
Gross Profit	7,120	6,702	5,588	4,650	4,427	3,925
Selling, General & Admin	5,581	5,013	4,647	4,175	4,242	2,689
Research & Development	947	820	765	552	634	-
Amortization of Goodwill & Intangibles	-	-	-	-	-	590.22
Operating Expenses	6,528	5,833	5,412	4,727	4,876	3,571
Operating Income	592	869	176	-77	-449	354.43
Interest Expense	-517	-490	-430	-219	-222	-192.1
Interest & Investment Income	76	71	45	7	7	1.91
Currency Exchange Gain (Loss)	54	15	43	-162	-86	-17.61
Other Non Operating Income (Expenses)	51	-428	-158	235	72	-
EBT Excluding Unusual Items	256	37	-324	-216	-678	146.63
Merger & Restructuring Charges	-18	-	-	-11	-	-14.34
Impairment of Goodwill	-517	-	-	-	-	-
Gain (Loss) on Sale of Investments	-	-2	-2	6	-	-2.05
Gain (Loss) on Sale of Assets	-2	-7	-5	-	16	-
Asset Writedown	-	-	-725	-	-	-16.52
Other Unusual Items	-36	-12	-35	-74	99	-112.23
Pretax Income	-317	16	-1,091	-295	-563	1.5
Income Tax Expense	-56	-146	120	75	194	48.88
Earnings From Continuing Operations	-261	162	-1,211	-370	-757	-47.38
Minority Interest in Earnings	40	-119	-11	-62	-166	99.12
Net Income	-221	43	-1,222	-432	-923	51.74
Net Income to Common	-221	43	-1,222	-432	-923	51.74
Net Income Growth	-	-	-	-	-	-72.87%
Shares Outstanding (Basic)	176	178	177	177	176	130
Shares Outstanding (Diluted)	176	180	177	177	176	133
Shares Change (YoY)	-0.71%	1.70%	-	0.57%	32.48%	65.39%
EPS (Basic)	-1.26	0.24	-6.90	-2.44	-5.24	0.40
EPS (Diluted)	-1.26	0.24	-6.90	-2.44	-5.24	0.39
EPS Growth	-	-	-	-	-	-83.61%
Free Cash Flow	1,282	1,458	778	1,041	431	1,282
Free Cash Flow Per Share	7.29	8.10	4.39	5.88	2.45	9.65
Gross Margin	46.12%	47.71%	47.40%	49.14%	53.29%	65.13%
Operating Margin	3.84%	6.19%	1.49%	-0.81%	-5.40%	5.88%
Profit Margin	-1.43%	0.31%	-10.37%	-4.57%	-11.11%	0.86%
Free Cash Flow Margin	8.30%	10.38%	6.60%	11.00%	5.19%	21.28%
EBITDA	1,944	1,966	1,461	998	561	1,174
EBITDA Margin	12.59%	13.99%	12.39%	10.55%	6.75%	19.48%
D&A For EBITDA	1,352	1,097	1,285	1,075	1,010	819.32
EBIT	592	869	176	-77	-449	354.43
EBIT Margin	3.84%	6.19%	1.49%	-0.81%	-5.40%	5.88%
Effective Tax Rate	-	-	-	-	-	3254.55%
Advertising Expenses	-	1,966	1,703	1,626	1,558	-

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.