Organization of Football Prognostics S.A. (OPAP.AT)

Home
OPAP.AT
Financials

14.75 (EUR) • At close November 17, 2023

Overview | Financials

Numbers are in millions (except for per share data and ratios) EUR.

	2025 Q1	2024 Q4	2024 Q3	2024 Q2	2024 Q1	2023 Q4	2023 Q3	2023 Q2	2023 Q1	2022 Q4	2022 Q3	2022 Q2	2022 Q1	2021 Q4	2021 Q3	2021 Q2	2021 Q1	2020 Q4	2020 Q3	2020 Q2	2020 Q1	2019 Q4	2019 Q3	2019 Q2	2019 Q1	2018 Q4	2018 Q3	2018 Q2	2018 Q1	2017 Q4	2017 Q3	2017 Q2	2017 Q1	2016 Q4	2016 Q3	2016 Q2	2016 Q1	2015 Q4	2015 Q3	2015 Q2	2015 Q1	2014 Q4	2014 Q3	2014 Q2	2014 Q1	2013 Q4	2013 Q3	2013 Q2	2013 Q1	2012 Q4	2012 Q3	2012 Q2	2012 Q1	2011 Q4	2011 Q3	2011 Q2	2011 Q1	2010 Q4	2010 Q3	2010 Q2	2010 Q1	2009 Q4	2009 Q3	2009 Q2	2009 Q1
Revenue Numbers are in millions	406.387	443.083	386.832	363.641	293.02	314.72	328.252	344.836	363.489	376.706	340.03	304.046	312.606	346.468	323.713	268.045	105.63	142.425	259.604	117.867	217.369	295.457	265.125	258.761	266.835	296.917	247.559	242.316	253.143	539.272	148.537	136.862	148.264	162.099	131.66	124.171	153.805	-170.388	242.119	274.36	279.278	313.918	246.977	211.851	229.226	246.315	210.37	200.724	217.113	-1,643.99	891.285	989.585	349.312	382.627	331.308	319.643	1,121.448	1,261.353	1,134.624	1,371.639	1,372.399	1,467.04	1,209.765	1,301.432	1,462.695
Cost of Revenue Numbers are in millions	157.198	167.519	146.439	141.445	132.661	143.585	134.779	140.263	147.824	-162.017	135.398	122.849	125.251	187.695	121.938	94.806	30.317	56.622	112.55	49.1	96.394	132.205	110.401	106.502	112.122	218.609	101.581	102.175	106.727	353.017	100.238	91.742	19.816	22.6	0	0	23.225	-477.183	143.265	169.755	164.166	177.612	141.482	130.742	128.216	145.907	126.026	126.519	129.72	-1,858.731	723.885	810.44	137.584	148.144	134.22	143.354	878.756	1,002.615	886.114	1,132.906	1,082.411	1,153.724	978.186	1,058.949	1,120.397
Gross Profit Numbers are in millions	249.189	275.564	240.393	222.196	160.359	171.135	193.473	204.573	215.665	538.723	204.632	181.197	187.355	158.773	201.775	173.239	75.313	85.803	147.054	68.767	120.975	163.252	154.724	152.259	154.713	78.308	145.978	140.141	146.416	186.255	48.299	45.12	128.448	139.499	131.66	124.171	130.58	306.795	98.854	104.605	115.112	136.306	105.495	81.109	101.01	100.408	84.344	74.205	87.393	214.741	167.4	179.145	211.728	234.483	197.088	176.289	242.692	258.738	248.51	238.733	289.988	313.316	231.579	242.483	342.298
Gross Profit Ratio Numbers are in millions	0.613	0.622	0.621	0.611	0.547	0.544	0.589	0.593	0.593	1.43	0.602	0.596	0.599	0.458	0.623	0.646	0.713	0.602	0.566	0.583	0.557	0.553	0.584	0.588	0.58	0.264	0.59	0.578	0.578	0.345	0.325	0.33	0.866	0.861	1	1	0.849	-1.801	0.408	0.381	0.412	0.434	0.427	0.383	0.441	0.408	0.401	0.37	0.403	-0.131	0.188	0.181	0.606	0.613	0.595	0.552	0.216	0.205	0.219	0.174	0.211	0.214	0.191	0.186	0.234
Reseach & Development Expenses Numbers are in millions	0	0	0	0	0	0.326	0	0	0.165	0.624	0	0	0	0.915	0	0	0	1.13	0	0	0	1.473	0	0	0	1.356	0	0	0	0.316	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
General & Administrative Expenses Numbers are in millions	23.546	25.045	58.647	-13.353	22.471	24.16	0	0	16.168	25.039	0	0	19.093	21.171	0	0	16.247	0	0	0	10.337	24.012	0	0	3.588	22.135	0	0	3.183	2.926	0	0	3.903	3.535	0	0	3.257	-16.513	11.241	10.673	6.55	10.525	9.619	8.644	4.113	4.837	7.072	7.437	4.433	-4.443	6.667	8.413	7.559	15.589	6.408	6.945	7.853	6.683	6.941	8.31	7.753	7.479	12.209	11.605	12.154
Selling & Marketing Expenses Numbers are in millions	37.446	36.205	31.299	40.09	34.975	38.746	28.722	28.281	27.607	42.806	22.975	22.635	23.285	28.794	17.483	28.323	16.036	19.834	11.615	10.798	12.607	16.699	12.863	16.55	14.827	19.592	9.996	20.459	13.946	16.236	13.606	18.592	15.806	25.402	12.608	16.126	15.901	20.407	8.837	21.974	20.915	26.854	12.181	20.438	24.033	23.652	17.374	28.669	28.265	33.398	16.215	24.79	28.52	39.649	21.941	23.812	30.875	37.917	31.805	24.919	32.801	36.059	42.437	31.592	44.474
SG&A Numbers are in millions	60.992	61.25	89.946	26.737	57.446	62.987	28.722	28.281	43.775	67.845	22.975	22.635	42.378	49.965	17.483	28.323	32.283	19.834	11.615	10.798	22.944	40.711	12.863	16.55	18.415	41.727	9.996	20.459	17.129	19.162	13.606	18.592	19.709	28.937	12.608	16.126	19.158	10.767	21.944	32.88	26.853	37.379	21.8	29.082	28.146	28.489	24.446	36.106	32.698	28.955	22.882	33.203	36.079	55.238	28.349	30.757	38.728	44.6	38.746	33.229	40.554	43.538	54.646	43.197	56.628
Other Expenses Numbers are in millions	15.145	5.584	-20.563	39.06	16.439	6	52.722	30.75	8.418	165.458	16.745	44.083	10.608	14.736	29.067	26.022	15.596	61.932	62.505	80.365	41.779	62.214	68.888	74.509	52.026	-13.706	72.735	72.864	64.923	90.599	16.201	79.479	44.821	41.525	70.387	54.001	33.276	222.049	-101.078	-128.826	-111.781	7.864	3.989	-6.268	6.185	36.263	-0.286	3.201	7.832	22.952	0.44	-3.335	2.347	5.5	-0.563	2.183	-5.716	8.704	-0.596	1.599	-2.464	6.154	1.397	0.472	-0.204
Operating Expenses Numbers are in millions	76.137	66.834	69.383	65.797	73.885	69.313	81.444	59.031	52.358	189.794	39.72	66.718	52.986	28.198	46.55	54.345	47.879	82.896	74.12	91.163	64.723	80.386	81.751	91.059	70.441	12.894	82.731	93.323	82.052	110.077	29.807	98.071	64.53	70.462	82.995	70.127	52.434	232.816	-79.134	-95.946	-84.928	45.243	25.789	22.814	34.331	64.752	24.16	39.307	40.53	51.907	23.322	29.868	38.426	60.738	27.786	32.94	33.012	53.304	38.15	34.828	38.09	49.692	56.043	43.669	56.424
Operating Income Numbers are in millions	173.052	208.73	171.01	150.12	157.175	168.513	112.019	145.424	164.244	348.929	164.912	114.479	135.028	129.399	138.894	107.37	25.165	135.369	78.17	-22.396	59.285	76.676	74.874	59.024	85.69	65.411	62.699	46.818	64.364	35.095	77.647	30.369	55.743	69.037	48.027	54.044	78.146	73.575	72.044	78.671	78.48	91.516	79.707	58.296	66.679	35.656	60.184	34.898	46.863	163.212	144.078	149.277	173.302	173.745	169.302	143.349	209.68	211.373	210.36	203.905	251.898	257.685	175.536	198.814	285.874
Operating Income Ratio Numbers are in millions	0.426	0.471	0.442	0.413	0.536	0.535	0.341	0.422	0.452	0.926	0.485	0.377	0.432	0.373	0.429	0.401	0.238	0.95	0.301	-0.19	0.273	0.26	0.282	0.228	0.321	0.22	0.253	0.193	0.254	0.065	0.523	0.222	0.376	0.426	0.365	0.435	0.508	-0.432	0.298	0.287	0.281	0.292	0.323	0.275	0.291	0.145	0.286	0.174	0.216	-0.099	0.162	0.151	0.496	0.454	0.511	0.448	0.187	0.168	0.185	0.149	0.184	0.176	0.145	0.153	0.195
Total Other Income Expenses Net Numbers are in millions	-2.046	-14.155	-3.171	9.575	-1.525	-11.313	-3.748	-1.974	-3.072	-4.402	-8.247	-11.92	-15.528	-12.497	-9.562	-10.511	-10.994	-11.676	-9.73	-1.593	-10.48	-8.361	-6.553	-5.77	-6.399	-4.876	-6.112	-5.932	-6.472	-5.809	-5.702	-5.591	-4.23	-3.428	-2.987	-3.706	-2.216	-1.546	-1.119	-1.243	0.729	8.091	0.01	0.233	1.046	-0.476	1.41	4.481	4.74	5.342	1.311	8.613	-6.903	-5.52	2.208	6.959	0	-2.921	5.774	5.753	3.408	10.169	2.438	7.725	8.665
Income Before Tax Numbers are in millions	171.006	194.575	167.839	159.695	155.65	157.2	108.271	143.45	161.172	344.527	156.665	102.559	119.5	116.902	123.517	96.859	14.172	123.693	68.44	-23.99	48.805	68.315	68.321	53.254	79.291	60.535	56.587	40.886	57.892	29.286	71.945	24.778	51.513	65.609	45.04	50.338	75.93	72.029	70.931	77.444	79.188	99.607	79.717	58.529	67.726	35.18	61.594	39.379	51.603	168.554	145.389	157.89	166.399	168.225	171.51	150.308	209.68	208.452	216.134	209.658	255.306	267.854	177.974	206.539	294.539
Income Before Tax Ratio Numbers are in millions	0.421	0.439	0.434	0.439	0.531	0.499	0.33	0.416	0.443	0.915	0.461	0.337	0.382	0.337	0.382	0.361	0.134	0.868	0.264	-0.204	0.225	0.231	0.258	0.206	0.297	0.204	0.229	0.169	0.229	0.054	0.484	0.181	0.347	0.405	0.342	0.405	0.494	-0.423	0.293	0.282	0.284	0.317	0.323	0.276	0.295	0.143	0.293	0.196	0.238	-0.103	0.163	0.16	0.476	0.44	0.518	0.47	0.187	0.165	0.19	0.153	0.186	0.183	0.147	0.159	0.201
Income Tax Expense Numbers are in millions	44.563	55.11	44.57	38.441	39.899	58.89	21.143	35.387	40.536	37.102	35.293	25.18	29.64	35.591	27.503	26.312	4.952	-5.32	16.136	-8.226	14.98	6.922	19.362	18.2	22.599	21.009	17.191	14.438	17.961	8.289	23.162	7.887	17.717	9.632	14.92	16.852	22.656	22.885	20.936	25.341	20.53	21.681	23.835	42.79	18.049	5.766	17.206	11.007	12.662	34.742	31.76	31.75	34.493	39.891	36.088	43.457	42.829	45.721	54.9	149.969	63.116	179.398	48.072	51.083	74.564
Net Income Numbers are in millions	123.442	133.734	120.458	118.244	113.342	100.637	83.261	106.45	117.968	306.546	118.538	78.97	88.279	81.189	99.299	70.259	8.68	132.104	52.799	-15.103	35.547	61.815	48.77	34.62	57.176	38.127	39.158	26.194	39.832	17.209	43.496	16.521	33.222	55.116	29.304	32.988	52.828	51.668	49.123	51.876	58.052	76.046	53.664	15.611	49.676	29.414	44.388	28.372	38.941	133.812	113.629	126.14	131.906	128.334	135.422	106.851	166.851	162.689	161.234	59.689	192.19	92.135	130.489	155.456	215.709
Net Income Ratio Numbers are in millions	0.304	0.302	0.311	0.325	0.387	0.32	0.254	0.309	0.325	0.814	0.349	0.26	0.282	0.234	0.307	0.262	0.082	0.928	0.203	-0.128	0.164	0.209	0.184	0.134	0.214	0.128	0.158	0.108	0.157	0.032	0.293	0.121	0.224	0.34	0.223	0.266	0.343	-0.303	0.203	0.189	0.208	0.242	0.217	0.074	0.217	0.119	0.211	0.141	0.179	-0.081	0.127	0.127	0.378	0.335	0.409	0.334	0.149	0.129	0.142	0.044	0.14	0.063	0.108	0.119	0.147
EPS Numbers are in millions	0.34	0.37	0.33	0.33	0.31	0.27	0.23	0.29	0.33	0.85	0.33	0.23	0.25	0.23	0.29	0.21	0.026	0.39	0.16	-0.045	0.11	0.19	0.15	0.11	0.18	0.12	0.12	0.082	0.13	0.054	0.14	0.052	0.1	0.17	0.092	0.1	0.17	0.16	0.15	0.16	0.18	0.24	0.17	0.049	0.16	0.092	0.14	0.089	0.12	0.42	0.36	0.4	0.41	0.4	0.42	0.34	0.52	0.51	0.51	0.19	0.6	0.29	0.41	0.48	0.68
EPS Diluted Numbers are in millions	0.34	0.37	0.33	0.33	0.31	0.27	0.23	0.29	0.33	0.85	0.33	0.23	0.25	0.23	0.29	0.21	0.026	0.39	0.16	-0.045	0.11	0.19	0.15	0.11	0.18	0.12	0.12	0.082	0.13	0.054	0.14	0.052	0.1	0.17	0.092	0.1	0.17	0.16	0.15	0.16	0.18	0.24	0.17	0.049	0.16	0.092	0.14	0.089	0.12	0.42	0.36	0.4	0.41	0.4	0.42	0.34	0.52	0.51	0.51	0.19	0.6	0.29	0.41	0.48	0.68
EBITDA Numbers are in millions	211.538	230.65	212.286	196.788	195.6	207.359	148.287	177.441	196.457	372.323	195.739	148.076	166.18	172.005	176.26	143.352	61.636	165.583	97.976	10.62	81.816	102.679	104.142	89.315	113.704	93.321	87.522	70.732	87.816	80.805	93.489	53.27	79.027	85.349	64.102	69.288	92.963	91.834	87.515	93.228	94.384	115.049	95.065	69.356	77.381	57.858	70.802	50.774	62.723	184.706	155.016	160.206	186.539	183.263	181.118	153.966	220.31	236.12	226.173	221.001	265.157	273.607	186.56	209.795	296.861
EBITDA Ratio Numbers are in millions	0.521	0.521	0.549	0.541	0.668	0.659	0.452	0.515	0.54	0.988	0.576	0.487	0.532	0.496	0.544	0.535	0.584	1.163	0.377	0.09	0.376	0.348	0.393	0.345	0.426	0.314	0.354	0.292	0.347	0.15	0.629	0.389	0.533	0.527	0.487	0.558	0.604	-0.539	0.361	0.34	0.338	0.366	0.385	0.327	0.338	0.235	0.337	0.253	0.289	-0.112	0.174	0.162	0.534	0.479	0.547	0.482	0.196	0.187	0.199	0.161	0.193	0.187	0.154	0.161	0.203

Organization of Football Prognostics S.A.

ASE:OPAP.AT Add to watchlist

ASE:OPAP.AT