Flutter Entertainment PLC
LSE:FLTR
Income Statement
Earnings Waterfall
Flutter Entertainment PLC
Revenue
|
11.8B
GBP
|
Cost of Revenue
|
-6.2B
GBP
|
Gross Profit
|
5.6B
GBP
|
Operating Expenses
|
-5.4B
GBP
|
Operating Income
|
176m
GBP
|
Other Expenses
|
-1.4B
GBP
|
Net Income
|
-1.2B
GBP
|
Income Statement
Flutter Entertainment PLC
Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||
Revenue |
2 656
N/A
|
4 414
+66%
|
5 930
+34%
|
8 308
+40%
|
6 372
-23%
|
9 463
+49%
|
15 534
+64%
|
11 790
-24%
|
|
Gross Profit | |||||||||
Cost of Revenue |
(847)
|
(1 542)
|
(2 153)
|
(3 881)
|
(2 506)
|
(4 813)
|
(7 348)
|
(6 202)
|
|
Gross Profit |
1 809
N/A
|
2 872
+59%
|
3 778
+32%
|
4 427
+17%
|
3 866
-13%
|
4 650
+20%
|
8 186
+76%
|
5 588
-32%
|
|
Operating Income | |||||||||
Operating Expenses |
(1 610)
|
(2 615)
|
(3 461)
|
(4 876)
|
(3 814)
|
(4 738)
|
(7 931)
|
(5 412)
|
|
Selling, General & Administrative |
0
|
0
|
0
|
(3 547)
|
0
|
(3 487)
|
0
|
(3 852)
|
|
Research & Development |
0
|
0
|
0
|
(568)
|
0
|
(502)
|
0
|
(692)
|
|
Depreciation & Amortization |
(347)
|
(646)
|
(829)
|
(761)
|
(828)
|
(749)
|
(1 445)
|
(868)
|
|
Other Operating Expenses |
(1 264)
|
(1 970)
|
(2 632)
|
0
|
(2 986)
|
0
|
(6 486)
|
0
|
|
Operating Income |
199
N/A
|
257
+29%
|
317
+23%
|
(449)
N/A
|
52
N/A
|
(88)
N/A
|
255
N/A
|
176
-31%
|
|
Pre-Tax Income | |||||||||
Interest Income Expense |
3
|
(34)
|
(117)
|
(225)
|
(105)
|
(130)
|
(272)
|
(496)
|
|
Non-Reccuring Items |
(69)
|
(153)
|
(119)
|
130
|
(371)
|
(65)
|
(138)
|
(731)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
16
|
0
|
0
|
0
|
(5)
|
|
Total Other Income |
(54)
|
(68)
|
(26)
|
(35)
|
7
|
(12)
|
(35)
|
(35)
|
|
Pre-Tax Income |
79
N/A
|
1
-99%
|
54
+4 818%
|
(563)
N/A
|
(417)
+26%
|
(295)
+29%
|
(191)
+35%
|
(1 091)
-472%
|
|
Net Income | |||||||||
Tax Provision |
(25)
|
(36)
|
(184)
|
(194)
|
(21)
|
(75)
|
(18)
|
(120)
|
|
Income from Continuing Operations |
53
|
(35)
|
(130)
|
(757)
|
(438)
|
(370)
|
(208)
|
(1 211)
|
|
Income to Minority Interest |
32
|
73
|
61
|
(166)
|
(3)
|
(62)
|
(58)
|
(12)
|
|
Net Income (Common) |
53
N/A
|
38
-29%
|
(89)
N/A
|
(923)
-942%
|
(442)
+52%
|
(432)
+2%
|
(267)
+38%
|
(1 222)
-358%
|
|
EPS (Diluted) |
0.51
N/A
|
0.29
-43%
|
-0.5
N/A
|
-5.24
-948%
|
-2.51
+52%
|
-2.44
+3%
|
-1.48
+39%
|
-6.9
-366%
|