See more : Bank of Jiujiang Co., Ltd. (6190.HK) Income Statement Analysis – Financial Results
Complete financial analysis of Organization of Football Prognostics S.A. (OPAP.AT) income statement, including revenue, profit margins, EPS and key performance metrics. Get detailed insights into the financial performance of Organization of Football Prognostics S.A., a leading company in the Gambling, Resorts & Casinos industry within the Consumer Cyclical sector.
- Raia Drogasil S.A. (RADLY) Income Statement Analysis – Financial Results
- Greenyn Biotechnology Co., Ltd (6846.TWO) Income Statement Analysis – Financial Results
- China Health Group Inc. (8225.HK) Income Statement Analysis – Financial Results
- Fine M-Tec CO.,LTD. (441270.KQ) Income Statement Analysis – Financial Results
- AMPD Ventures Inc. (AMPD.CN) Income Statement Analysis – Financial Results
Organization of Football Prognostics S.A. (OPAP.AT)
About Organization of Football Prognostics S.A.
Organization of Football Prognostics S.A., together with its subsidiaries, operates and manages numerical lottery and sports betting games in Greece. The company operates through Lotteries, Betting (Land Based), Online Betting, Other Online Games, Instant & Passives, VLTs (video lottery terminals), Telecommunication & eMoney Services, and Other segments. It holds rights to conduct, manage, organize, and operate numerical lottery games, betting games, passive and instant lotteries, VLTs, and terrestrial and online horseracing mutual betting. The company's sports betting games category includes the fixed odds game comprising PAME STOIXIMA, and the mutual betting games, such as PROPO, PROPOGOAL, HORSE RACING STOIXIMA, POWERSPIN, and PAME STOIXIMA virtual sports; numerical lottery games comprise the fixed odds games, such as KINO, SUPER 3, and EXTRA 5, as well as the mutual games, including TZOKER, LOTTO, and PROTO; passive lotteries include LAIKO, ETHNIKO, and STATE; and instant lotteries comprise the SCRATCH Luck. In addition, it provides transaction services through electronic means; intangible talk time selling and bill payments services; and software services. The company also holds license for the instalment and operation of 25,000 VLTs under the brand name PLAY. It provides its products and services through a franchised retail network, and online betting and gaming platforms. The company also offers its products and services through sales and distribution networks, including agents, street vendors, and retailers. As of December 31, 2021, it operated 3,628 OPAP stores, 373 PLAY stores, 10,139 independent points of sale, and 1,924 street vendors that distribute SCRATCH tickets and passive lotteries. The company was founded in 1958 and is based in Athens, Greece.
| Metric | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.44B | 1.33B | 1.04B | 737.27M | 1.09B | 1.04B | 972.94M | 573.05M | 625.37M | 1.00B | 874.52M | 1.30B | 1.41B | 5.14B | 5.44B | 5.52B | 5.07B | 4.63B | 3.70B | 3.18B | 2.28B | 1.97B |
| Cost of Revenue | 583.43M | 223.26M | 438.02M | 316.10M | 464.08M | 531.45M | 413.92M | 93.41M | 171.73M | 578.05M | 528.17M | 529.10M | 562.86M | 4.10B | 4.31B | 4.36B | 4.04B | 3.74B | 2.85B | 2.46B | 1.76B | 1.53B |
| Gross Profit | 852.35M | 1.11B | 605.84M | 421.16M | 622.10M | 508.49M | 559.02M | 479.64M | 453.64M | 423.92M | 346.35M | 773.01M | 850.55M | 1.04B | 1.13B | 1.16B | 1.02B | 896.65M | 840.66M | 716.02M | 519.06M | 443.66M |
| Gross Profit Ratio | 59.36% | 83.26% | 58.04% | 57.13% | 57.27% | 48.90% | 57.46% | 83.70% | 72.54% | 42.31% | 39.60% | 59.37% | 60.18% | 20.15% | 20.76% | 20.94% | 20.17% | 19.35% | 22.75% | 22.54% | 22.75% | 22.48% |
| Research & Development | 0.00 | 624.00K | 915.00K | 1.13M | 1.47M | 1.36M | 316.00K | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| General & Administrative | 93.10M | 80.40M | 0.00 | 0.00 | 14.40M | 14.75M | 13.75M | 14.03M | 11.95M | 24.91M | 16.44M | 18.20M | 36.80M | 29.69M | 43.45M | 43.77M | 47.45M | -61.59M | -49.37M | -41.68M | 21.65M | 23.74M |
| Selling & Marketing | 123.36M | 111.70M | 90.64M | 54.85M | 60.94M | 65.84M | 67.43M | 70.59M | 69.47M | 80.22M | 95.59M | 102.92M | 116.28M | 127.44M | 154.56M | 136.84M | 200.83M | 79.27M | 67.34M | 55.64M | 47.69M | 41.14M |
| SG&A | 216.45M | 111.70M | 90.64M | 54.85M | 60.94M | 65.84M | 67.43M | 70.59M | 69.47M | 105.13M | 112.03M | 121.12M | 153.07M | 157.13M | 198.01M | 180.61M | 248.29M | 17.68M | 17.97M | 13.96M | 69.35M | 64.89M |
| Other Expenses | 45.69M | 242.50M | 1.27M | 301.00K | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 511.00K | 533.00K | 654.00K | -5.53M | -3.00M | 0.00 | 0.00 | 0.00 | 960.00K | 1.40M | 1.59M | 0.00 | 0.00 |
| Operating Expenses | 262.15M | 521.29M | 204.07M | 310.10M | 327.18M | 269.19M | 344.45M | 230.39M | 322.57M | 128.18M | 149.52M | 143.52M | 160.09M | 164.37M | 205.83M | 195.99M | 255.04M | 183.74M | 152.98M | -62.05M | 155.68M | 127.77M |
| Cost & Expenses | 845.57M | 744.54M | 642.08M | 626.21M | 791.26M | 800.64M | 758.37M | 323.79M | 322.57M | 706.23M | 677.69M | 672.62M | 722.95M | 4.27B | 4.52B | 4.56B | 4.30B | 3.92B | 3.01B | 2.40B | 1.92B | 1.66B |
| Interest Income | 21.14M | 890.00K | 2.29M | 10.29M | 3.11M | 1.15M | 2.02M | 1.53M | 1.52M | 3.44M | 13.67M | 13.28M | 24.09M | 25.08M | 26.81M | 38.68M | 17.69M | 13.85M | 12.23M | 9.55M | 0.00 | 0.00 |
| Interest Expense | 41.25M | 40.99M | 45.85M | 43.77M | 30.19M | 23.87M | 22.48M | 15.68M | 4.75M | 1.06M | 89.00K | 2.14M | 8.95M | 2.83M | 3.76M | 4.58M | 3.14M | 924.00K | 1.47M | 2.61M | 0.00 | 0.00 |
| Depreciation & Amortization | 133.56M | 133.62M | 144.71M | 116.59M | 107.60M | 96.75M | 89.25M | 58.25M | 59.31M | 50.32M | 44.11M | 43.94M | 43.76M | 39.66M | 42.98M | 96.86M | 47.93M | 25.62M | 31.23M | 29.07M | 0.00 | 0.00 |
| EBITDA | 744.50M | 875.98M | 543.67M | 356.00M | 398.39M | 338.86M | 306.59M | 312.07M | 365.29M | 349.55M | 235.51M | 686.24M | 752.83M | 931.12M | 966.82M | 1.06B | 827.90M | 752.06M | 718.41M | 816.45M | 363.38M | 315.89M |
| EBITDA Ratio | 51.85% | 55.37% | 52.98% | 39.61% | 38.93% | 34.05% | 31.62% | 54.25% | 60.55% | 34.89% | 28.83% | 52.70% | 53.23% | 18.14% | 17.77% | 19.14% | 16.18% | 16.23% | 19.65% | 25.70% | 15.92% | 16.00% |
| Operating Income | 590.20M | 763.35M | 400.83M | 250.43M | 296.26M | 239.29M | 214.57M | 249.25M | 302.77M | 296.20M | 177.60M | 629.87M | 690.47M | 871.60M | 923.85M | 959.87M | 762.08M | 712.59M | 682.66M | 777.84M | 363.38M | 315.89M |
| Operating Income Ratio | 41.11% | 57.25% | 38.40% | 33.97% | 27.28% | 23.01% | 22.05% | 43.50% | 48.41% | 29.56% | 20.31% | 48.37% | 48.85% | 16.96% | 16.98% | 17.39% | 15.04% | 15.38% | 18.47% | 24.48% | 15.92% | 16.00% |
| Total Other Income/Expenses | -20.11M | -40.10M | -43.56M | -33.45M | -27.08M | -23.48M | -21.33M | -12.34M | -3.18M | 9.38M | 10.16M | 8.55M | 9.65M | 19.05M | 23.06M | 33.96M | 3.25M | 12.93M | -22.00K | 6.94M | 3.76M | 5.52M |
| Income Before Tax | 570.09M | 723.25M | 357.27M | 216.95M | 269.18M | 215.90M | 193.24M | 236.92M | 299.59M | 305.58M | 187.76M | 638.23M | 699.72M | 889.55M | 946.91M | 993.96M | 776.62M | 725.52M | 693.42M | 784.77M | 367.14M | 321.40M |
| Income Before Tax Ratio | 39.71% | 54.24% | 34.23% | 29.43% | 24.78% | 20.76% | 19.86% | 41.34% | 47.91% | 30.50% | 21.47% | 49.02% | 49.51% | 17.31% | 17.40% | 18.01% | 15.33% | 15.66% | 18.77% | 24.70% | 16.09% | 16.28% |
| Income Tax Expense | 155.96M | 127.22M | 96.39M | 17.57M | 67.08M | 70.60M | 61.61M | 64.06M | 89.69M | 106.36M | 46.64M | 132.75M | 162.27M | 313.75M | 353.12M | 265.46M | 205.20M | 215.72M | 235.12M | 279.23M | 132.04M | 115.29M |
| Net Income | 408.32M | 592.33M | 259.43M | 205.17M | 202.38M | 143.31M | 126.21M | 170.24M | 210.72M | 195.00M | 141.12M | 505.49M | 537.46M | 575.80M | 593.79M | 728.50M | 571.42M | 509.81M | 458.32M | 505.63M | 235.10M | 206.11M |
| Net Income Ratio | 28.44% | 44.42% | 24.85% | 27.83% | 18.63% | 13.78% | 12.97% | 29.71% | 33.70% | 19.46% | 16.14% | 38.82% | 38.03% | 11.20% | 10.91% | 13.20% | 11.28% | 11.00% | 12.40% | 15.91% | 10.30% | 10.44% |
| EPS | 1.12 | 1.67 | 0.75 | 0.61 | 0.64 | 0.45 | 0.40 | 0.53 | 0.66 | 0.61 | 0.44 | 1.58 | 1.68 | 1.81 | 1.86 | 2.28 | 1.79 | 1.60 | 144.00 | 159.00 | 0.74 | 0.65 |
| EPS Diluted | 1.12 | 1.67 | 0.75 | 0.61 | 0.64 | 0.45 | 0.40 | 0.53 | 0.66 | 0.61 | 0.44 | 1.58 | 1.68 | 1.81 | 1.86 | 2.28 | 1.79 | 1.60 | 144.00 | 159.00 | 0.74 | 0.65 |
| Weighted Avg Shares Out | 364.69M | 354.46M | 343.86M | 334.29M | 318.41M | 317.68M | 317.84M | 318.53M | 318.83M | 319.00M | 319.00M | 319.00M | 319.00M | 319.00M | 319.00M | 319.00M | 319.00M | 319.00M | 319.00M | 319.00M | 319.00M | 319.00M |
| Weighted Avg Shares Out (Dil) | 364.69M | 354.46M | 343.86M | 334.29M | 318.41M | 317.69M | 317.84M | 318.53M | 318.83M | 319.00M | 319.00M | 319.00M | 319.00M | 319.00M | 319.00M | 319.00M | 319.00M | 319.00M | 319.00M | 319.00M | 319.00M | 319.00M |
Source: https://incomestatements.info
Category: Stock Reports