Intralot S.A. Integrated Lottery Systems and Services (ATH:INLOT)
Greece
· Delayed Price · Currency is EUR 1.124
-0.040 (-3.44%)
Jun 27, 2025, 5:18 PM EET
ATH:INLOT 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 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 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 | 2015 - 2019 |
| Revenue | 385.65 | 376.36 | 364.02 | 392.79 | 414 | 344.89 | Upgrade
|
| Revenue Growth (YoY) | 7.22% | 3.39% | -7.32% | -5.12% | 20.04% | -21.13% | Upgrade
|
| Cost of Revenue | 245.06 | 235.04 | 218.78 | 265.08 | 300.16 | 271.7 | Upgrade
|
| Gross Profit | 140.59 | 141.33 | 145.24 | 127.71 | 113.84 | 73.18 | Upgrade
|
| Selling, General & Admin | 115 | 113.84 | 105.9 | 94.16 | 90.56 | 87.58 | Upgrade
|
| Research & Development | 1.51 | 1.54 | 1.46 | 1.51 | 1.54 | 2.86 | Upgrade
|
| Other Operating Expenses | -28.88 | -27.77 | -23.12 | -20.76 | -17.37 | -15.65 | Upgrade
|
| Operating Expenses | 87.62 | 87.62 | 84.24 | 74.91 | 74.74 | 74.96 | Upgrade
|
| Operating Income | 52.97 | 53.71 | 61.01 | 52.81 | 39.1 | -1.78 | Upgrade
|
| Interest Expense | -41.78 | -42.61 | -40.37 | -37.87 | -44.16 | -48.19 | Upgrade
|
| Interest & Investment Income | 4.47 | 4.6 | 4.53 | 2.13 | 1.79 | 1.43 | Upgrade
|
| Earnings From Equity Investments | 0.63 | 0.76 | 1.92 | -0.63 | 45.33 | -5.37 | Upgrade
|
| Currency Exchange Gain (Loss) | 1.02 | 0.58 | -0.21 | -0.43 | -1.17 | -8.64 | Upgrade
|
| Other Non Operating Income (Expenses) | 0.25 | 3.27 | 7.34 | 14.4 | 0.3 | -0.34 | Upgrade
|
| EBT Excluding Unusual Items | 17.58 | 20.31 | 34.21 | 30.41 | 41.19 | -62.88 | Upgrade
|
| Merger & Restructuring Charges | -1.4 | -2.39 | - | -1.22 | -17.17 | -6.75 | Upgrade
|
| Impairment of Goodwill | - | - | - | - | -4.1 | - | Upgrade
|
| Gain (Loss) on Sale of Assets | 0.07 | 0.08 | 0.01 | 0.02 | -0.23 | 0.19 | Upgrade
|
| Asset Writedown | 0.02 | 0.02 | -1.21 | 0.39 | -12.63 | -22.42 | Upgrade
|
| Legal Settlements | -0 | 0.03 | 0.55 | - | 0.3 | - | Upgrade
|
| Other Unusual Items | -0 | - | - | 0.16 | 29.73 | - | Upgrade
|
| Pretax Income | 16.26 | 18.04 | 33.56 | 29.76 | 37.1 | -91.87 | Upgrade
|
| Income Tax Expense | 6.11 | 1.41 | 19.74 | 10.81 | 4.39 | 7.35 | Upgrade
|
| Earnings From Continuing Operations | 10.14 | 16.64 | 13.82 | 18.96 | 32.72 | -99.22 | Upgrade
|
| Earnings From Discontinued Operations | - | - | - | 5.57 | -9.09 | -3.18 | Upgrade
|
| Net Income to Company | 10.14 | 16.64 | 13.82 | 24.53 | 23.62 | -102.4 | Upgrade
|
| Minority Interest in Earnings | -9.74 | -11.76 | -7.99 | -12.63 | -6.16 | -3.64 | Upgrade
|
| Net Income | 0.4 | 4.88 | 5.84 | 11.89 | 17.46 | -106.04 | Upgrade
|
| Net Income to Common | 0.4 | 4.88 | 5.84 | 11.89 | 17.46 | -106.04 | Upgrade
|
| Net Income Growth | -93.93% | -16.41% | -50.93% | -31.88% | - | - | Upgrade
|
| Shares Outstanding (Basic) | 604 | 604 | 416 | 249 | 148 | 148 | Upgrade
|
| Shares Outstanding (Diluted) | 604 | 604 | 416 | 249 | 148 | 148 | Upgrade
|
| Shares Change (YoY) | 27.95% | 45.20% | 66.75% | 68.25% | 0.36% | - | Upgrade
|
| EPS (Basic) | 0.00 | 0.01 | 0.01 | 0.05 | 0.12 | -0.72 | Upgrade
|
| EPS (Diluted) | 0.00 | 0.01 | 0.01 | 0.05 | 0.12 | -0.72 | Upgrade
|
| EPS Growth | -95.73% | -42.32% | -70.64% | -59.50% | - | - | Upgrade
|
| Free Cash Flow | 72.64 | 49.61 | 82.77 | 69.69 | 84.38 | 8.51 | Upgrade
|
| Free Cash Flow Per Share | 0.12 | 0.08 | 0.20 | 0.28 | 0.57 | 0.06 | Upgrade
|
| Gross Margin | 36.46% | 37.55% | 39.90% | 32.51% | 27.50% | 21.22% | Upgrade
|
| Operating Margin | 13.74% | 14.27% | 16.76% | 13.44% | 9.44% | -0.52% | Upgrade
|
| Profit Margin | 0.10% | 1.30% | 1.60% | 3.03% | 4.22% | -30.75% | Upgrade
|
| Free Cash Flow Margin | 18.84% | 13.18% | 22.74% | 17.74% | 20.38% | 2.47% | Upgrade
|
| EBITDA | 102.06 | 102.2 | 107.99 | 102.98 | 94.34 | 66.19 | Upgrade
|
| EBITDA Margin | 26.46% | 27.16% | 29.67% | 26.22% | 22.79% | 19.19% | Upgrade
|
| D&A For EBITDA | 49.09 | 48.49 | 46.98 | 50.17 | 55.24 | 67.97 | Upgrade
|
| EBIT | 52.97 | 53.71 | 61.01 | 52.81 | 39.1 | -1.78 | Upgrade
|
| EBIT Margin | 13.74% | 14.27% | 16.76% | 13.44% | 9.44% | -0.52% | Upgrade
|
| Effective Tax Rate | 37.61% | 7.79% | 58.81% | 36.30% | 11.82% | - | Upgrade
|
Updated Nov 29, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.