Organization of Football Prognostics S.A. (ATH:OPAP)
Greece
· Delayed Price · Currency is EUR 19.87
-0.19 (-0.95%)
Sep 26, 2025, 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 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 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 | 2015 - 2019 |
| Operating Revenue | 1,618 | 1,570 | 1,436 | 1,333 | 1,044 | 481.4 | Upgrade
|
| Revenue | 1,618 | 1,570 | 1,436 | 1,333 | 1,044 | 481.4 | Upgrade
|
| Revenue Growth (YoY) | 10.24% | 9.35% | 7.68% | 27.74% | 116.84% | -22.62% | Upgrade
|
| Cost of Revenue | 613.15 | 601.79 | 585.33 | 534.6 | 438.02 | 70.54 | Upgrade
|
| Gross Profit | 1,005 | 968.27 | 850.44 | 798.79 | 605.84 | 410.85 | Upgrade
|
| Selling, General & Admin | 258.21 | 248.51 | 216.94 | 197.06 | 167.45 | 134.31 | Upgrade
|
| Other Operating Expenses | -107.6 | -109.69 | -94 | -120.83 | -116.04 | 22.92 | Upgrade
|
| Operating Expenses | 287.89 | 274 | 256.84 | 211.32 | 196.71 | 279.97 | Upgrade
|
| Operating Income | 716.79 | 694.27 | 593.6 | 587.47 | 409.12 | 130.89 | Upgrade
|
| Interest Expense | -22.84 | -22.33 | -24.39 | -36.13 | -39.79 | -41.52 | Upgrade
|
| Interest & Investment Income | 15.25 | 16.76 | 21.04 | 0.72 | 2.11 | 2.01 | Upgrade
|
| Earnings From Equity Investments | - | - | - | 14.79 | -0.44 | 18.3 | Upgrade
|
| Other Non Operating Income (Expenses) | -3.21 | -3.66 | -16.74 | -4.68 | -5.88 | 6.07 | Upgrade
|
| EBT Excluding Unusual Items | 705.99 | 685.03 | 573.51 | 562.17 | 365.12 | 115.74 | Upgrade
|
| Impairment of Goodwill | - | - | - | - | -0.11 | -12.5 | Upgrade
|
| Gain (Loss) on Sale of Investments | - | - | - | 181.3 | - | 142.67 | Upgrade
|
| Asset Writedown | -9.71 | -9.71 | -6.27 | -20.22 | -4.55 | -24.33 | Upgrade
|
| Legal Settlements | - | - | - | - | 0.62 | - | Upgrade
|
| Other Unusual Items | 2.43 | 2.43 | 2.85 | - | -3.81 | -5.16 | Upgrade
|
| Pretax Income | 698.71 | 677.76 | 570.09 | 723.25 | 357.27 | 216.41 | Upgrade
|
| Income Tax Expense | 184.17 | 178.02 | 155.96 | 127.22 | 96.39 | 17.3 | Upgrade
|
| Earnings From Continuing Operations | 514.55 | 499.74 | 414.14 | 596.04 | 260.87 | 199.11 | Upgrade
|
| Minority Interest in Earnings | -14.86 | -13.96 | -5.82 | -3.7 | -1.45 | 6.06 | Upgrade
|
| Net Income | 499.69 | 485.78 | 408.32 | 592.33 | 259.43 | 205.17 | Upgrade
|
| Net Income to Common | 499.69 | 485.78 | 408.32 | 592.33 | 259.43 | 205.17 | Upgrade
|
| Net Income Growth | 23.88% | 18.97% | -31.07% | 128.32% | 26.45% | 1.38% | Upgrade
|
| Shares Outstanding (Basic) | 361 | 362 | 365 | 354 | 344 | 334 | Upgrade
|
| Shares Outstanding (Diluted) | 361 | 362 | 365 | 354 | 344 | 334 | Upgrade
|
| Shares Change (YoY) | -1.42% | -0.80% | 2.89% | 3.08% | 2.86% | 4.99% | Upgrade
|
| EPS (Basic) | 1.39 | 1.34 | 1.12 | 1.67 | 0.75 | 0.61 | Upgrade
|
| EPS (Diluted) | 1.39 | 1.34 | 1.12 | 1.67 | 0.75 | 0.61 | Upgrade
|
| EPS Growth | 25.66% | 19.93% | -33.00% | 121.50% | 22.93% | -3.44% | Upgrade
|
| Free Cash Flow | 721.3 | 697.97 | 523.06 | 655.18 | 489.54 | 177.52 | Upgrade
|
| Free Cash Flow Per Share | 2.00 | 1.93 | 1.43 | 1.85 | 1.42 | 0.53 | Upgrade
|
| Dividend Per Share | 1.300 | 1.403 | 1.612 | 1.000 | 0.600 | 0.550 | Upgrade
|
| Dividend Growth | 7.14% | -12.99% | 61.23% | 66.67% | 9.09% | 83.33% | Upgrade
|
| Gross Margin | 62.10% | 61.67% | 59.23% | 59.91% | 58.04% | 85.35% | Upgrade
|
| Operating Margin | 44.31% | 44.22% | 41.34% | 44.06% | 39.19% | 27.19% | Upgrade
|
| Profit Margin | 30.89% | 30.94% | 28.44% | 44.42% | 24.85% | 42.62% | Upgrade
|
| Free Cash Flow Margin | 44.58% | 44.45% | 36.43% | 49.14% | 46.90% | 36.88% | Upgrade
|
| EBITDA | 811.57 | 802.72 | 704.22 | 701.98 | 528.72 | 220.8 | Upgrade
|
| EBITDA Margin | 50.16% | 51.13% | 49.05% | 52.65% | 50.65% | 45.87% | Upgrade
|
| D&A For EBITDA | 94.77 | 108.46 | 110.62 | 114.5 | 119.6 | 89.91 | Upgrade
|
| EBIT | 716.79 | 694.27 | 593.6 | 587.47 | 409.12 | 130.89 | Upgrade
|
| EBIT Margin | 44.31% | 44.22% | 41.34% | 44.06% | 39.19% | 27.19% | Upgrade
|
| Effective Tax Rate | 26.36% | 26.27% | 27.36% | 17.59% | 26.98% | 7.99% | Upgrade
|
| Revenue as Reported | 1,618 | 1,570 | 1,436 | 1,333 | - | - | Upgrade
|
| Advertising Expenses | - | 92.72 | 84.59 | 79.01 | 63.07 | 36.91 | Upgrade
|
Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.