Free Trial

Flutter Entertainment (FLUT) Financials

Flutter Entertainment logo
$76.00 -0.25 (-0.32%)
Closing price 03:58 PM Eastern
Extended Trading
$75.36 -0.64 (-0.85%)
As of 04:50 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for Flutter Entertainment

Annual Income Statements for Flutter Entertainment

This table shows Flutter Entertainment's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2016 2017 2018 2019 2022 2023 2024 2025
Period end date 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
135 259 -115 61 -432 -1,222 43 -310
Consolidated Net Income / (Loss)
136 259 -109 62 -370 -1,211 162 -407
Net Income / (Loss) Continuing Operations
136 259 -109 62 -370 -1,211 162 -407
Total Pre-Tax Income
140 286 -110 62 -295 -1,091 16 -121
Total Operating Income
294 447 260 264 -88 -549 869 36
Total Gross Profit
879 1,065 1,570 1,835 4,650 5,588 6,702 7,404
Total Revenue
879 1,312 2,029 2,528 9,463 11,790 14,048 16,383
Operating Revenue
879 1,312 2,029 2,528 9,463 11,790 14,048 16,383
Total Cost of Revenue
0.00 247 459 693 4,813 6,202 7,346 8,979
Operating Cost of Revenue
- 247 459 693 4,813 6,202 7,346 8,979
Total Operating Expenses
585 617 1,310 1,571 4,738 6,137 5,833 7,368
Selling, General & Admin Expense
585 438 977 1,155 1,172 1,596 1,808 2,182
Marketing Expense
- 154 293 361 3,014 3,776 3,205 3,678
Research & Development Expense
- 25 40 55 552 765 820 991
Impairment Charge
- - - - - 0.00 0.00 517
Total Other Income / (Expense), net
-154 -161 -370 -203 -207 -542 -853 -157
Interest & Investment Income
-19 - - - -212 -385 -419 -515
Other Income / (Expense), net
3.09 -2.57 1.07 0.00 5.00 -157 -434 358
Income Tax Expense
4.00 27 -0.99 -0.20 75 120 -146 286
Preferred Stock Dividends Declared
- - - - 63 -2.00 66 -70
Net Income / (Loss) Attributable to Noncontrolling Interest
0.59 -0.05 6.45 0.96 -1.00 13 53 -27
Basic Earnings per Share
$0.96 $1.77 ($0.49) $0.22 ($2.44) ($6.89) $0.24 ($1.75)
Weighted Average Basic Shares Outstanding
- 146.82M 208.27M 282.88M - - 177.47M 175.30M
Diluted Earnings per Share
$0.70 - - - ($2.44) ($6.89) $0.24 ($1.75)
Weighted Average Diluted Shares Outstanding
- 203.71M 208.27M 284.48M - - 177.47M 175.30M
Weighted Average Basic & Diluted Shares Outstanding
- 147.95M 147.95M 147.95M - - 177.47M 175.30M

Quarterly Income Statements for Flutter Entertainment

This table shows Flutter Entertainment's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders
-912 -196 261 -103 81 283 105 -690 -8.00 218 -274
Consolidated Net Income / (Loss)
-902 -177 297 -114 156 335 37 -789 10 209 -296
Net Income / (Loss) Continuing Operations
-902 -177 297 -114 156 335 37 -789 10 209 -296
Total Pre-Tax Income
-816 -162 350 -130 -42 354 205 -834 154 234 -299
Total Operating Income
-619 124 369 97 279 223 389 -834 258 79 -144
Total Gross Profit
1,529 1,604 1,776 1,496 1,826 1,709 1,959 1,626 2,110 1,837 1,713
Total Revenue
3,313 3,397 3,611 3,248 3,792 3,665 4,187 3,794 4,737 4,304 4,326
Operating Revenue
3,313 3,397 3,611 3,248 3,792 3,665 4,187 3,794 4,737 4,304 4,326
Total Cost of Revenue
1,784 1,793 1,835 1,752 1,966 1,956 2,228 2,168 2,627 2,467 2,613
Operating Cost of Revenue
1,784 1,793 1,835 1,752 1,966 1,956 2,228 2,168 2,627 2,467 2,613
Total Operating Expenses
2,148 1,480 1,407 1,399 1,547 1,486 1,570 2,460 1,852 1,758 1,857
Selling, General & Admin Expense
415 409 445 438 516 431 525 702 524 533 545
Marketing Expense
1,526 881 746 748 830 840 789 966 1,083 966 1,012
Research & Development Expense
207 190 216 213 201 215 256 275 245 259 300
Total Other Income / (Expense), net
-197 -286 -19 -227 -321 131 -184 0.00 -104 155 -155
Interest & Investment Income
-119 -112 -108 -105 -94 -85 -110 -152 -168 -156 -162
Other Income / (Expense), net
-78 -174 89 -122 -227 216 -74 152 64 311 7.00
Income Tax Expense
86 15 53 -16 -198 19 168 -45 144 25 -3.00
Preferred Stock Dividends Declared
-9.00 15 18 -16 49 49 -80 -70 31 -2.00 2.00
Net Income / (Loss) Attributable to Noncontrolling Interest
19 4.00 18 5.00 26 3.00 12 -29 -13 -7.00 -24
Basic Earnings per Share
($5.14) ($1.10) $1.47 ($0.58) $0.45 $1.59 $0.59 ($3.91) ($0.02) $1.24 ($1.57)
Weighted Average Basic Shares Outstanding
0.00 177.57M 177.72M 178.04M 177.47M 176.69M 176.10M 175.27M 175.30M 173.97M 173.54M
Diluted Earnings per Share
($5.13) ($1.10) $1.45 ($0.58) $0.47 $1.57 $0.59 ($3.91) - $1.23 ($1.57)
Weighted Average Diluted Shares Outstanding
0.00 177.57M 177.72M 178.04M 177.47M 176.69M 176.10M 175.27M 175.30M 173.97M 173.54M
Weighted Average Basic & Diluted Shares Outstanding
0.00 177.57M 177.72M 178.04M 177.47M 176.69M 176.10M 175.27M 175.30M 173.97M 173.54M

Annual Cash Flow Statements for Flutter Entertainment

This table details how cash moves in and out of Flutter Entertainment's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2016 2017 2018 2019 2022 2023 2024 2025
Period end date 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
45 -57 -144 -269 429 222 322 131
Net Cash From Operating Activities
30 -40 1,755 -239 1,163 937 1,602 1,184
Net Cash From Continuing Operating Activities
30 -40 1,755 -239 1,163 937 1,602 1,184
Net Income / (Loss) Continuing Operations
136 230 -107 62 -370 -1,211 162 -407
Consolidated Net Income / (Loss)
136 230 -107 62 -370 -1,211 162 -407
Depreciation Expense
8.18 147 283 439 1,075 1,285 1,097 1,517
Non-Cash Adjustments To Reconcile Net Income
54 -362 1,623 -643 232 961 825 770
Changes in Operating Assets and Liabilities, net
-300 -54 -44 -97 226 -98 -482 -696
Net Cash From Investing Activities
60 -18 -1,899 -30 -2,517 -602 -811 -3,481
Net Cash From Continuing Investing Activities
60 -18 -1,899 -30 -2,517 -602 -811 -3,481
Purchase of Property, Plant & Equipment
-6.81 -11 -34 -28 -329 -427 -525 -615
Acquisitions
- -6.52 -1,865 -2.46 -2,195 -175 -296 -2,850
Purchase of Investments
- - - - - 0.00 10 -21
Sale of Property, Plant & Equipment
- - - - 7.00 0.00 0.00 5.00
Net Cash From Financing Activities
-376 0.00 0.00 0.00 1,783 -113 -469 2,428
Net Cash From Continuing Financing Activities
-45 0.00 0.00 0.00 1,783 -113 -469 2,428
Repayment of Debt
-46 - - - -2,646 -1,837 -1,948 -5,628
Repurchase of Common Equity
- - - - -3.00 -307 -219 -2,743
Payment of Dividends
- - - - -258 0.00 -16 -29
Issuance of Debt
- - - - 4,692 2,018 1,684 10,830
Issuance of Common Equity
0.92 - - - - 0.00 0.00 10
Other Financing Activities, net
- - - - -2.00 13 30 -12
Cash Interest Paid
299 - - - 222 408 462 531
Cash Income Taxes Paid
1.70 9.36 41 78 199 255 255 445

Quarterly Cash Flow Statements for Flutter Entertainment

This table details how cash moves in and out of Flutter Entertainment's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Change in Cash & Equivalents
468 -103 97 65 263 -183 27 294 -7.00 -300 138
Net Cash From Operating Activities
391 337 323 290 652 188 359 209 428 330 363
Net Cash From Continuing Operating Activities
391 337 323 290 652 188 359 209 428 330 363
Net Income / (Loss) Continuing Operations
-902 -177 297 -114 156 335 37 -789 10 209 -296
Consolidated Net Income / (Loss)
-902 -177 297 -114 156 335 37 -789 10 209 -296
Depreciation Expense
368 297 272 258 270 294 369 419 435 416 399
Non-Cash Adjustments To Reconcile Net Income
710 251 15 234 325 -95 279 588 -2.00 -165 66
Changes in Operating Assets and Liabilities, net
215 -34 -261 -88 -99 -346 -326 -9.00 -15 -130 194
Net Cash From Investing Activities
-219 -259 -177 -211 -164 -100 -2,865 -170 -346 -172 -170
Net Cash From Continuing Investing Activities
-219 -259 -177 -211 -164 -100 -2,865 -170 -346 -172 -170
Purchase of Property, Plant & Equipment
-157 -95 -112 -126 -192 -67 -194 -121 -233 -145 -149
Acquisitions
-62 -164 -65 -80 13 -33 -2,697 -63 -57 -32 -25
Purchase of Investments
- - - - 15 4.00 17 14 -56 5.00 4.00
Net Cash From Financing Activities
296 -181 -49 -14 -225 -271 2,533 255 -89 -458 -55
Net Cash From Continuing Financing Activities
296 -181 -49 -14 -225 -271 2,533 255 -89 -458 -55
Repayment of Debt
-1,024 -834 -1,095 -10 -9.00 -10 -3,130 -1,934 -554 -750 -311
Repurchase of Common Equity
-95 0.00 - - -219 -244 -339 -1,881 -279 -135 -129
Payment of Dividends
95 0.00 -6.00 -4.00 -6.00 -4.00 -5.00 -11 -9.00 -12 -8.00
Issuance of Debt
1,314 639 1,045 - - 0.00 6,004 4,080 746 450 406
Other Financing Activities, net
6.00 14 7.00 - 9.00 -13 3.00 1.00 -3.00 -11 -13
Cash Interest Paid
49 123 108 112 119 91 126 104 210 97 228
Cash Income Taxes Paid
46 29 86 63 77 21 231 74 119 77 82

Annual Balance Sheets for Flutter Entertainment

This table presents Flutter Entertainment's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2016 2017 2018 2019 2023 2024 2025
Period end date 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2023 12/31/2024 12/31/2025
Total Assets
5,462 5,415 11,266 11,276 24,635 24,508 29,280
Total Current Assets
367 790 1,041 978 3,976 4,344 4,796
Cash & Equivalents
268 1,021 1,442 1,244 3,249 1,531 1,828
Restricted Cash
- - - - 22 48 72
Short-Term Investments
- 2.04 103 109 172 130 23
Accounts Receivable
82 100 136 111 90 98 190
Prepaid Expenses
- 30 44 80 443 607 751
Other Current Assets
- - - - - 1,930 1,932
Plant, Property, & Equipment, net
41 45 85 139 471 493 630
Total Noncurrent Assets
4,437 4,491 10,079 10,087 20,188 19,671 23,854
Long-Term Investments
67 - - - 9.00 6.00 7.00
Goodwill
4,589 2,805 5,266 5,349 13,745 13,352 15,825
Intangible Assets
- 1,672 4,743 4,550 5,881 5,364 7,019
Noncurrent Deferred & Refundable Income Taxes
-16 14 16 19 24 267 309
Other Noncurrent Operating Assets
-219 0.00 55 169 529 682 694
Total Liabilities & Shareholders' Equity
7,045 5,415 11,266 11,276 24,635 24,508 29,280
Total Liabilities
3,261 3,112 7,112 6,756 13,267 13,241 19,582
Total Current Liabilities
264 602 1,012 1,151 4,526 4,590 5,043
Short-Term Debt
48 4.99 36 36 51 53 109
Accounts Payable
192 194 424 563 240 266 386
Customer Deposits
- 350 424 409 1,786 1,940 1,859
Other Current Liabilities
- 18 56 102 2,449 2,331 2,689
Total Noncurrent Liabilities
4,580 2,509 6,082 5,584 8,741 8,651 14,539
Long-Term Debt
2,381 2,465 5,417 4,991 7,005 6,683 12,157
Noncurrent Deferred & Payable Income Tax Liabilities
-1.89 - 581 552 802 605 1,105
Other Noncurrent Operating Liabilities
2,201 3.09 84 4.66 934 1,363 1,277
Commitments & Contingencies
- - - - 0.00 0.00 0.00
Redeemable Noncontrolling Interest
- - - - 1,152 1,808 424
Total Equity & Noncontrolling Interests
2,202 2,303 4,153 4,519 10,216 9,459 9,274
Total Preferred & Common Equity
2,201 2,303 4,149 4,516 10,044 9,293 9,038
Total Common Equity
2,201 2,303 4,149 4,516 10,044 9,293 9,038
Common Stock
1,863 1,884 4,116 4,374 1,421 1,647 2,025
Retained Earnings
302 562 503 566 10,106 9,573 8,124
Accumulated Other Comprehensive Income / (Loss)
- - - - -1,483 -1,927 -1,111
Noncontrolling Interest
0.80 0.03 3.98 2.99 172 166 236

Quarterly Balance Sheets for Flutter Entertainment

This table presents Flutter Entertainment's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
Total Assets
24,390 24,322 25,480 24,825 29,874 29,339 28,474 28,210
Total Current Assets
3,860 3,925 4,170 4,241 4,394 4,782 4,500 4,517
Cash & Equivalents
1,353 1,526 1,483 3,339 3,436 1,727 1,512 1,563
Restricted Cash
22 25 56 54 79 68 73 72
Short-Term Investments
173 174 156 127 30 26 23 5.00
Accounts Receivable
82 75 87 109 161 158 155 130
Prepaid Expenses
448 441 517 612 665 864 817 761
Other Current Assets
1,782 1,684 1,871 - 23 1,939 1,920 1,986
Plant, Property, & Equipment, net
478 480 498 490 602 615 597 575
Total Noncurrent Assets
20,052 19,917 20,812 20,094 24,878 23,942 23,377 23,118
Long-Term Investments
7.00 7.00 7.00 7.00 7.00 7.00 6.00 6.00
Goodwill
13,678 13,679 14,344 13,736 16,487 15,804 15,649 15,622
Intangible Assets
5,787 5,664 5,822 5,456 7,545 7,241 6,714 6,480
Noncurrent Deferred & Refundable Income Taxes
27 29 30 241 182 226 295 297
Other Noncurrent Operating Assets
553 538 609 654 657 664 713 713
Total Liabilities & Shareholders' Equity
24,390 24,322 25,480 24,825 29,874 29,339 28,474 28,210
Total Liabilities
13,254 12,838 13,470 13,052 17,232 19,420 18,765 18,855
Total Current Liabilities
4,586 4,378 4,710 4,469 4,626 4,962 4,980 5,070
Short-Term Debt
46 53 197 68 70 146 171 106
Accounts Payable
265 234 270 359 350 402 427 341
Customer Deposits
- - - 1,832 1,712 1,839 1,863 1,887
Other Current Liabilities
4,275 4,091 4,243 2,210 2,493 2,575 2,519 2,736
Total Noncurrent Liabilities
8,668 8,460 8,760 8,583 12,606 14,458 13,785 13,785
Long-Term Debt
6,790 6,737 6,843 6,756 9,882 11,953 11,794 11,872
Noncurrent Deferred & Payable Income Tax Liabilities
783 737 733 595 1,093 1,114 1,038 988
Other Noncurrent Operating Liabilities
1,095 986 747 1,232 1,631 1,391 953 925
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Redeemable Noncontrolling Interest
1,462 1,432 1,604 1,737 2,236 485 417 377
Total Equity & Noncontrolling Interests
9,674 10,052 10,406 10,036 10,406 9,434 9,292 8,978
Total Preferred & Common Equity
9,500 9,883 10,245 9,863 10,215 9,244 9,064 8,750
Total Common Equity
9,500 9,883 10,245 9,863 10,215 9,244 9,064 8,750
Common Stock
1,475 1,539 1,592 1,706 1,846 1,965 2,085 2,163
Retained Earnings
9,694 10,018 9,728 9,748 9,249 8,340 8,231 7,835
Accumulated Other Comprehensive Income / (Loss)
-1,669 -1,674 -1,075 -1,591 -880 -1,061 -1,252 -1,248
Noncontrolling Interest
174 169 161 173 191 190 228 228

Annual Metrics And Ratios for Flutter Entertainment

This table displays calculated financial ratios and metrics derived from Flutter Entertainment's official financial filings.

Metric 2016 2017 2018 2019 2022 2023 2024 2025
Period end date 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2022 12/31/2023 12/31/2024 12/31/2025
DEI Shares Outstanding
0.00 147,947,874.00 147,947,874.00 147,947,874.00 147,947,874.00 147,947,874.00 178,035,332.00 175,274,718.00
DEI Adjusted Shares Outstanding
0.00 147,947,874.00 147,947,874.00 147,947,874.00 147,947,874.00 147,947,874.00 178,035,332.00 175,274,718.00
DEI Earnings Per Adjusted Shares Outstanding
0.00 1.75 -0.78 0.41 -2.92 -8.26 0.24 -1.77
Growth Metrics
- - - - - - - -
Revenue Growth
0.00% 49.24% 54.63% 24.60% 0.00% 24.59% 19.15% 16.62%
EBITDA Growth
0.00% 35.47% -8.11% 29.20% 0.00% -41.63% 164.59% 24.74%
EBIT Growth
0.00% 49.71% -41.28% 1.15% 0.00% -750.60% 161.61% -9.43%
NOPAT Growth
0.00% 41.77% -55.03% 45.56% 0.00% -523.86% 2,389.52% -99.71%
Net Income Growth
0.00% 91.28% -142.00% 156.80% 0.00% -227.30% 113.38% -351.23%
EPS Growth
0.00% 0.00% 0.00% 0.00% 0.00% -182.38% 103.48% -829.17%
Operating Cash Flow Growth
0.00% -232.98% 4,507.59% -113.62% 0.00% -19.43% 70.97% -26.09%
Free Cash Flow Firm Growth
0.00% 0.00% -179.23% 105.69% 0.00% 0.00% 148.73% -149.73%
Invested Capital Growth
0.00% 96.46% 113.97% 2.98% 0.00% 0.00% 8.79% 23.00%
Revenue Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 3.53% 6.12%
EBITDA Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 73.89% 29.47%
EBIT Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 238.54% 217.74%
NOPAT Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 43,442.98% -36.84%
Net Income Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 118.08% -55.94%
EPS Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 104.48% -36.72%
Operating Cash Flow Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 19.46% -15.91%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -57.32%
Invested Capital Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -8.42% -0.77%
Profitability Metrics
- - - - - - - -
Gross Margin
100.00% 81.14% 77.37% 72.59% 49.14% 47.40% 47.71% 45.19%
EBITDA Margin
49.70% 45.11% 53.62% 27.80% 10.48% 4.91% 10.91% 11.66%
Operating Margin
33.44% 34.09% 12.82% 10.45% -0.93% -4.66% 6.19% 0.22%
EBIT Margin
33.79% 33.90% 25.74% 10.45% -0.88% -5.99% 3.10% 2.40%
Profit (Net Income) Margin
15.41% 19.76% -5.37% 2.45% -3.91% -10.27% 1.15% -2.48%
Tax Burden Percent
97.13% 90.50% 99.10% 200.64% 125.42% 111.00% 1,012.50% 336.36%
Interest Burden Percent
46.97% 128.81% 57.93% 46.68% 355.42% 154.53% 3.68% -30.71%
Effective Tax Rate
2.87% 9.50% 0.00% -0.64% 0.00% 0.00% -912.50% 0.00%
Return on Invested Capital (ROIC)
13.68% 13.08% 2.83% 3.02% 0.00% -5.13% 56.29% 0.14%
ROIC Less NNEP Spread (ROIC-NNEP)
145.43% -4.21% 8.55% -1.55% 0.00% -51.01% -143.98% -5.49%
Return on Net Nonoperating Assets (RNNOA)
-7.52% -2.13% -6.20% -2.89% 0.00% -16.17% -54.86% -4.02%
Return on Equity (ROE)
6.16% 11.51% -5.06% 2.85% 0.00% -21.31% 1.43% -3.88%
Cash Return on Invested Capital (CROIC)
0.00% -51.99% -69.77% 27.38% 0.00% -205.13% 47.87% -20.49%
Operating Return on Assets (OROA)
5.44% 16.36% 3.13% 2.34% 0.00% -2.87% 1.77% 1.47%
Return on Assets (ROA)
2.48% 4.77% -2.61% 1.10% 0.00% -4.92% 0.66% -1.51%
Return on Common Equity (ROCE)
6.15% 23.02% -5.06% 1.43% 0.00% -18.82% 1.22% -3.39%
Return on Equity Simple (ROE_SIMPLE)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
286 405 182 265 -62 -384 8,799 25
NOPAT Margin
32.48% 30.85% 8.97% 10.48% -0.65% -3.26% 62.63% 0.15%
Net Nonoperating Expense Percent (NNEP)
-131.75% 34.58% 9.06% 9.14% 0.00% 45.88% 200.27% 5.63%
Return On Investment Capital (ROIC_SIMPLE)
6.17% 8.48% 1.90% 2.77% - -2.23% 54.33% 0.12%
Cost of Revenue to Revenue
0.00% 18.86% 22.63% 27.41% 50.86% 52.60% 52.29% 54.81%
SG&A Expenses to Revenue
66.54% 33.37% 96.29% 91.40% 12.39% 13.54% 12.87% 13.32%
R&D to Revenue
0.00% 1.92% 1.97% 4.36% 5.83% 6.49% 5.84% 6.05%
Operating Expenses to Revenue
66.56% 47.05% 64.55% 62.14% 50.07% 52.05% 41.52% 44.97%
Earnings before Interest and Taxes (EBIT)
297 445 261 264 -83 -706 435 394
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
437 592 544 703 992 579 1,532 1,911
Valuation Ratios
- - - - - - - -
Price to Book Value (P/BV)
0.00 10.21 2.80 3.77 0.00 2.64 4.95 4.17
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
0.00 17.91 5.72 6.73 2.11 2.25 3.28 2.30
Price to Earnings (P/E)
0.00 90.69 0.00 558.73 0.00 0.00 1,070.08 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 1.10% 0.00% 1.59% 0.00% 0.00% 0.09% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.00 6.08 3.99 2.36 0.00 2.10 3.25 2.43
Enterprise Value to Revenue (EV/Rev)
0.00 19.02 7.65 16.40 0.00 2.66 3.77 2.97
Enterprise Value to EBITDA (EV/EBITDA)
0.00 42.16 28.53 29.49 0.00 54.25 34.60 25.48
Enterprise Value to EBIT (EV/EBIT)
0.00 56.10 118.85 78.45 0.00 0.00 121.86 123.57
Enterprise Value to NOPAT (EV/NOPAT)
0.00 61.64 85.24 78.20 0.00 0.00 6.02 1,932.03
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 17.69 0.00 0.00 33.52 33.09 41.12
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 81.06 0.00 0.00 7.08 0.00
Leverage & Solvency
- - - - - - - -
Debt to Equity
1.10 1.07 2.63 1.12 0.00 0.62 0.60 1.26
Long-Term Debt to Equity
1.08 2.14 1.30 1.11 0.00 0.62 0.59 1.25
Financial Leverage
-0.05 0.37 0.99 1.03 0.00 0.32 0.38 0.73
Leverage Ratio
2.48 2.41 2.58 2.60 0.00 2.17 2.17 2.57
Compound Leverage Factor
1.17 3.11 -1.09 1.21 0.00 3.35 0.08 -0.79
Debt to Total Capital
52.45% 51.75% 113.53% 105.67% 0.00% 38.30% 37.42% 55.85%
Short-Term Debt to Total Capital
1.03% 0.10% 0.37% 0.37% 0.00% 0.28% 0.29% 0.50%
Long-Term Debt to Total Capital
51.42% 103.29% 56.39% 52.46% 0.00% 38.02% 37.12% 55.35%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.02% 0.00% 0.08% 0.03% 0.00% 7.19% 10.96% 3.00%
Common Equity to Total Capital
47.53% 48.25% 103.56% 47.13% 0.00% 54.52% 51.62% 41.15%
Debt to EBITDA
5.56 4.17 10.02 14.41 0.00 12.19 4.40 6.42
Net Debt to EBITDA
4.79 2.45 16.05 5.28 0.00 6.22 3.28 5.41
Long-Term Debt to EBITDA
5.45 8.33 9.96 14.31 0.00 12.10 4.36 6.36
Debt to NOPAT
8.50 6.10 29.95 19.10 0.00 -18.36 0.77 486.75
Net Debt to NOPAT
7.33 3.58 47.32 30.41 0.00 -9.38 0.57 410.16
Long-Term Debt to NOPAT
8.34 6.09 59.67 18.97 0.00 -18.23 0.76 482.42
Altman Z-Score
0.00 5.23 1.30 3.73 0.00 2.13 3.25 2.14
Noncontrolling Interest Sharing Ratio
0.04% 0.02% 0.12% 0.16% 0.00% 11.65% 14.57% 12.56%
Liquidity Ratios
- - - - - - - -
Current Ratio
1.39 1.31 1.03 0.85 0.00 0.88 0.95 0.95
Quick Ratio
1.32 3.73 3.32 2.54 0.00 0.78 0.38 0.40
Cash Flow Metrics
- - - - - - - -
Free Cash Flow to Firm (FCFF)
0.00 -1,609 -4,493 256 0.00 -15,356 7,483 -3,721
Operating Cash Flow to CapEx
439.91% -362.05% 5,168.71% -868.48% 361.18% 219.44% 305.14% 194.10%
Free Cash Flow to Firm to Interest Expense
0.00 -10.16 -18.48 4.01 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.22 -0.25 9.63 -1.18 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.17 -0.32 4.64 -1.23 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - -
Asset Turnover
0.16 0.24 0.49 0.22 0.00 0.48 0.57 0.61
Accounts Receivable Turnover
10.78 28.85 17.14 20.43 0.00 131.00 149.45 113.77
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
21.55 30.65 31.22 22.54 0.00 25.03 29.15 29.18
Accounts Payable Turnover
0.00 1.28 1.49 1.40 0.00 25.84 29.04 27.54
Days Sales Outstanding (DSO)
33.85 25.31 21.29 17.87 0.00 2.79 2.44 3.21
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 285.04 245.71 259.83 0.00 14.12 12.57 13.25
Cash Conversion Cycle (CCC)
33.85 -259.73 -448.83 -483.93 0.00 -11.34 -10.13 -10.04
Capital & Investment Metrics
- - - - - - - -
Invested Capital
2,088 4,102 8,776 8,786 0.00 14,972 16,288 20,034
Invested Capital Turnover
0.42 0.42 0.32 0.29 0.00 1.57 0.90 0.90
Increase / (Decrease) in Invested Capital
0.00 2,014 4,675 9.34 0.00 14,972 1,316 3,746
Enterprise Value (EV)
0.00 24,957 15,522 20,727 0.00 31,411 53,008 48,687
Market Capitalization
0.00 23,509 11,610 17,014 19,936 26,483 46,013 37,691
Book Value per Share
$0.00 $15.69 $28.05 $30.53 $0.00 $67.89 $52.20 $51.56
Tangible Book Value per Share
$0.00 ($14.81) ($39.60) ($36.38) $0.00 ($64.77) ($52.93) ($78.77)
Total Capital
4,630 4,774 9,606 9,582 0.00 18,424 18,003 21,964
Total Debt
2,429 2,470 5,453 5,063 0.00 7,056 6,736 12,266
Total Long-Term Debt
2,381 2,465 5,417 5,027 0.00 7,005 6,683 12,157
Net Debt
2,094 1,448 3,908 3,710 0.00 3,604 5,021 10,336
Capital Expenditures (CapEx)
6.81 11 34 28 322 427 525 610
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-117 -831 -1,480 -1,490 0.00 -3,942 -1,902 -2,061
Debt-free Net Working Capital (DFNWC)
151 192 65 -138 0.00 -499 -193 -138
Net Working Capital (NWC)
103 187 29 -173 0.00 -550 -246 -247
Net Nonoperating Expense (NNE)
150 146 291 203 308 827 8,637 432
Net Nonoperating Obligations (NNO)
-114 1,798 4,623 4,266 0.00 3,604 5,021 10,336
Total Depreciation and Amortization (D&A)
140 147 283 439 1,075 1,285 1,097 1,517
Debt-free, Cash-free Net Working Capital to Revenue
-13.31% -63.30% -72.94% -58.94% 0.00% -33.44% -13.54% -12.58%
Debt-free Net Working Capital to Revenue
17.13% 36.77% 3.21% -5.44% 0.00% -4.23% -1.37% -0.84%
Net Working Capital to Revenue
11.70% 14.25% 1.45% -6.85% 0.00% -4.67% -1.75% -1.51%
Earnings Adjustments
- - - - - - - -
Adjusted Basic Earnings per Share
$0.00 $1.77 ($0.49) $0.22 $0.00 $0.00 $0.24 ($1.75)
Adjusted Weighted Average Basic Shares Outstanding
0.00 147.95M 208.27M 282.88M 0.00 0.00 177.47M 175.30M
Adjusted Diluted Earnings per Share
$0.00 $1.27 $0.00 $0.00 $0.00 $0.00 $0.24 ($1.75)
Adjusted Weighted Average Diluted Shares Outstanding
0.00 147.95M 208.27M 284.48M 0.00 0.00 177.47M 175.30M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 147.95M 147.95M 147.95M 0.00 0.00 177.47M 175.30M
Normalized Net Operating Profit after Tax (NOPAT)
286 405 182 185 -62 -384 608 387
Normalized NOPAT Margin
32.48% 30.85% 17.95% 14.63% -0.65% -3.26% 4.33% 2.36%
Pre Tax Income Margin
15.87% 21.83% -5.42% 2.44% -3.12% -9.25% 0.11% -0.74%
Debt Service Ratios
- - - - - - - -
EBIT to Interest Expense
2.15 2.81 0.70 1.30 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
2.07 5.11 0.49 1.31 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
2.10 2.74 1.40 1.17 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
2.02 2.49 0.40 1.17 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% -69.73% 0.00% 9.88% -7.13%
Augmented Payout Ratio
0.00% 0.00% 0.00% 0.00% -70.54% -25.35% 145.06% -681.08%

Quarterly Metrics And Ratios for Flutter Entertainment

This table displays calculated financial ratios and metrics derived from Flutter Entertainment's official financial filings.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
DEI Shares Outstanding
147,947,874.00 147,947,874.00 177,569,013.00 177,723,653.00 178,035,332.00 177,470,787.00 176,687,870.00 176,099,559.00 175,274,718.00 175,301,968.00 173,972,199.00
DEI Adjusted Shares Outstanding
147,947,874.00 147,947,874.00 177,569,013.00 177,723,653.00 178,035,332.00 177,470,787.00 176,687,870.00 176,099,559.00 175,274,718.00 175,301,968.00 173,972,199.00
DEI Earnings Per Adjusted Shares Outstanding
-6.16 -1.32 1.47 -0.58 0.46 1.59 0.59 -3.92 -0.05 1.24 -1.58
Growth Metrics
- - - - - - - - - - -
Revenue Growth
0.00% 16.42% 20.33% 26.97% 14.46% 7.89% 15.95% 16.81% 24.92% 17.44% 3.32%
EBITDA Growth
0.00% 4.22% 36.19% 72.59% 197.87% 196.76% -6.30% -212.88% 135.09% 9.96% -61.70%
EBIT Growth
0.00% 16.67% 97.41% 86.19% 107.46% 978.00% -31.22% -2,628.00% 519.23% -11.16% -143.49%
NOPAT Growth
0.00% 926.67% 230.58% 170.80% 145.07% 143.12% -77.58% -959.79% -91.42% -66.56% -243.57%
Net Income Growth
0.00% -59.46% 364.06% 56.49% 117.29% 289.27% -87.54% -592.11% -93.59% -37.61% -900.00%
EPS Growth
0.00% -89.66% 291.89% 62.58% 109.16% 242.73% -59.31% -574.14% 0.00% -21.66% -366.10%
Operating Cash Flow Growth
0.00% 787.76% 687.80% -47.65% 66.75% -44.21% 11.15% -27.93% -34.36% 75.53% 1.11%
Free Cash Flow Firm Growth
0.00% 0.00% 0.00% 0.00% 0.00% 109.54% 85.02% 83.13% -232.76% -415.75% 69.36%
Invested Capital Growth
0.00% 0.00% 0.00% 0.00% 8.79% -8.20% 15.12% 13.52% 23.00% 33.11% 3.38%
Revenue Q/Q Growth
29.52% 2.54% 6.30% -10.05% 16.75% -3.35% 14.24% -9.39% 24.86% -9.14% 0.51%
EBITDA Q/Q Growth
-343.70% 175.08% 195.55% -68.08% 38.20% 127.64% -6.68% -138.45% 387.83% 6.47% -67.49%
EBIT Q/Q Growth
-285.08% 92.83% 1,016.00% -105.46% 308.00% 744.23% -28.25% -316.51% 147.21% 21.12% -135.13%
NOPAT Q/Q Growth
-351.82% 120.03% 260.74% -78.32% 187.63% 8.05% -66.73% -931.51% 102.87% 321.17% -242.86%
Net Income Q/Q Growth
-244.27% 80.38% 267.80% -138.38% 236.84% 114.74% -88.96% -2,232.43% 101.27% 1,990.00% -241.63%
EPS Q/Q Growth
-230.97% 78.56% 231.82% -140.00% 181.03% 234.04% -62.42% -762.71% 0.00% 0.00% -227.64%
Operating Cash Flow Q/Q Growth
-29.42% -13.81% -4.15% -10.22% 124.83% -71.17% 90.96% -41.78% 104.78% -22.90% 10.00%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.62% -9.17% 93.67% 239.02% -256.02% -22.96% -24.77% -31.92% 84.86%
Invested Capital Q/Q Growth
0.00% 9.65% 0.76% 7.51% -8.42% -7.48% 26.36% 6.02% -0.77% 0.13% -1.86%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
46.15% 47.22% 49.18% 46.06% 48.15% 46.63% 46.79% 42.86% 44.54% 42.68% 39.60%
EBITDA Margin
-9.93% 7.27% 20.22% 7.17% 8.49% 20.00% 16.34% -6.93% 15.98% 18.73% 6.06%
Operating Margin
-18.68% 3.65% 10.22% 2.99% 7.36% 6.08% 9.29% -21.98% 5.45% 1.84% -3.33%
EBIT Margin
-21.04% -1.47% 12.68% -0.77% 1.37% 11.98% 7.52% -17.98% 6.80% 9.06% -3.17%
Profit (Net Income) Margin
-27.23% -5.21% 8.22% -3.51% 4.11% 9.14% 0.88% -20.80% 0.21% 4.86% -6.84%
Tax Burden Percent
110.54% 109.26% 84.86% 87.69% -371.43% 94.63% 18.05% 94.60% 6.49% 89.32% 99.00%
Interest Burden Percent
117.07% 324.00% 76.42% 520.00% -80.77% 80.64% 65.08% 122.29% 47.83% 60.00% 218.25%
Effective Tax Rate
0.00% 0.00% 15.14% 0.00% 0.00% 5.37% 81.95% 0.00% 93.51% 10.68% 0.00%
Return on Invested Capital (ROIC)
-10.30% 3.82% 13.50% 3.19% 4.63% 5.24% 1.40% -12.51% 0.32% 1.59% -2.06%
ROIC Less NNEP Spread (ROIC-NNEP)
-23.30% -6.17% 12.86% -3.11% 3.72% 8.13% 0.82% -15.07% 0.23% 3.62% -4.40%
Return on Net Nonoperating Assets (RNNOA)
-7.39% -2.93% 5.67% -1.50% 1.42% 3.04% 0.39% -11.03% 0.17% 2.30% -3.35%
Return on Equity (ROE)
-17.69% 0.89% 19.17% 1.69% 6.05% 8.28% 1.79% -23.54% 0.49% 3.89% -5.41%
Cash Return on Invested Capital (CROIC)
-102.57% 0.00% 0.00% 0.00% 47.87% 16.35% -8.12% -12.46% -20.49% -28.84% -5.64%
Operating Return on Assets (OROA)
-10.07% -0.74% 6.72% -0.41% 0.78% 6.97% 4.13% -10.12% 4.14% 5.79% -1.87%
Return on Assets (ROA)
-13.03% -2.62% 4.36% -1.87% 2.35% 5.32% 0.49% -11.71% 0.13% 3.10% -4.04%
Return on Common Equity (ROCE)
-15.63% 0.76% 16.50% 1.45% 5.16% 7.00% 1.50% -20.92% 0.43% 3.42% -4.66%
Return on Equity Simple (ROE_SIMPLE)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
-433 87 313 68 195 211 70 -584 17 71 -101
NOPAT Margin
-13.08% 2.56% 8.67% 2.09% 5.15% 5.76% 1.68% -15.39% 0.35% 1.64% -2.33%
Net Nonoperating Expense Percent (NNEP)
13.01% 9.99% 0.64% 6.30% 0.91% -2.89% 0.58% 2.56% 0.09% -2.03% 2.33%
Return On Investment Capital (ROIC_SIMPLE)
-2.51% 0.53% 1.86% 0.38% 1.21% 1.25% 0.34% -2.71% 0.08% 0.33% -0.48%
Cost of Revenue to Revenue
53.85% 52.78% 50.82% 53.94% 51.85% 53.37% 53.21% 57.14% 55.46% 57.32% 60.40%
SG&A Expenses to Revenue
12.53% 12.04% 12.32% 13.49% 13.61% 11.76% 12.54% 18.50% 11.06% 12.38% 12.60%
R&D to Revenue
6.25% 5.59% 5.98% 6.56% 5.30% 5.87% 6.11% 7.25% 5.17% 6.02% 6.93%
Operating Expenses to Revenue
64.84% 43.57% 38.96% 43.07% 40.80% 40.55% 37.50% 64.84% 39.10% 40.85% 42.93%
Earnings before Interest and Taxes (EBIT)
-697 -50 458 -25 52 439 315 -682 322 390 -137
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-329 247 730 233 322 733 684 -263 757 806 262
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
2.64 3.08 3.28 4.12 4.95 3.99 4.94 4.84 4.17 1.97 2.03
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
2.25 2.38 2.51 3.11 3.28 2.75 3.39 2.90 2.30 1.05 1.04
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 1,070.08 75.32 137.95 0.00 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.09% 1.33% 0.72% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
2.10 2.20 2.36 2.80 3.25 2.95 3.11 2.76 2.43 1.44 1.46
Enterprise Value to Revenue (EV/Rev)
2.66 2.95 3.03 3.66 3.77 3.11 3.98 3.61 2.97 1.70 1.67
Enterprise Value to EBITDA (EV/EBITDA)
54.25 61.35 49.86 56.42 34.60 22.06 30.08 37.72 25.48 14.55 18.38
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 121.86 48.19 75.95 448.99 123.57 83.68 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 6.02 36.31 56.12 1,395.37 1,932.03 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
33.52 27.31 24.32 37.07 33.09 30.64 39.84 39.54 41.12 21.77 21.59
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 7.08 17.30 0.00 0.00 0.00 0.00 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.62 0.61 0.59 0.62 0.60 0.58 0.79 1.22 1.26 1.23 1.28
Long-Term Debt to Equity
0.62 0.61 0.59 0.61 0.59 0.57 0.78 1.21 1.25 1.21 1.27
Financial Leverage
0.32 0.47 0.44 0.48 0.38 0.37 0.48 0.73 0.73 0.64 0.76
Leverage Ratio
2.17 2.19 2.12 2.12 2.17 2.15 2.25 2.50 2.57 2.48 2.64
Compound Leverage Factor
2.54 7.10 1.62 11.03 -1.75 1.73 1.46 3.06 1.23 1.49 5.76
Debt to Total Capital
38.30% 38.04% 37.16% 38.37% 37.42% 36.69% 44.05% 54.95% 55.85% 55.20% 56.15%
Short-Term Debt to Total Capital
0.28% 0.26% 0.29% 1.01% 0.29% 0.37% 0.31% 0.66% 0.50% 0.79% 0.50%
Long-Term Debt to Total Capital
38.02% 37.78% 36.87% 37.36% 37.12% 36.33% 43.74% 54.29% 55.35% 54.42% 55.65%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
7.19% 9.10% 8.76% 9.06% 10.96% 10.27% 10.74% 3.07% 3.00% 2.98% 2.84%
Common Equity to Total Capital
54.52% 52.86% 54.08% 52.57% 51.62% 53.04% 45.21% 41.98% 41.15% 41.82% 41.02%
Debt to EBITDA
12.19 11.61 8.67 8.49 4.40 3.38 5.05 8.20 6.42 6.03 7.67
Net Debt to EBITDA
6.22 8.97 6.46 6.56 3.28 1.63 3.25 6.96 5.41 5.22 6.61
Long-Term Debt to EBITDA
12.10 11.53 8.60 8.26 4.36 3.35 5.01 8.10 6.36 5.94 7.60
Debt to NOPAT
-18.36 -23.82 -36.88 -368.33 0.77 5.56 9.42 303.23 486.75 -158.27 -26.69
Net Debt to NOPAT
-9.38 -18.40 -27.47 -284.48 0.57 2.69 6.06 257.42 410.16 -136.92 -23.03
Long-Term Debt to NOPAT
-18.23 -23.66 -36.59 -358.62 0.76 5.51 9.35 299.57 482.42 -156.01 -26.46
Altman Z-Score
2.13 2.34 2.66 2.92 3.20 2.98 2.72 2.22 2.13 1.60 1.52
Noncontrolling Interest Sharing Ratio
11.65% 14.69% 13.94% 14.70% 14.57% 15.48% 16.70% 11.13% 12.56% 11.89% 13.78%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.88 0.84 0.90 0.89 0.95 0.95 0.95 0.96 0.95 0.90 0.89
Quick Ratio
0.78 0.35 0.41 0.37 0.38 0.80 0.78 0.39 0.40 0.34 0.33
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
0.00 -16,330 -16,229 -17,717 -1,121 1,558 -2,431 -2,989 -3,729 -4,919 -745
Operating Cash Flow to CapEx
249.04% 354.74% 288.39% 230.16% 339.58% 280.60% 185.05% 172.73% 183.69% 227.59% 243.62%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.48 0.50 0.53 0.53 0.57 0.58 0.55 0.56 0.61 0.64 0.59
Accounts Receivable Turnover
131.00 149.62 171.72 155.97 149.45 149.91 126.20 126.02 113.77 128.95 117.95
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
25.03 25.67 26.83 27.25 29.15 29.58 27.53 27.74 29.18 31.32 29.16
Accounts Payable Turnover
25.84 24.35 29.05 26.53 29.04 24.07 27.06 24.76 27.54 24.15 28.58
Days Sales Outstanding (DSO)
2.79 2.44 2.13 2.34 2.44 2.43 2.89 2.90 3.21 2.83 3.09
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
14.12 14.99 12.56 13.76 12.57 15.17 13.49 14.74 13.25 15.12 12.77
Cash Conversion Cycle (CCC)
-11.34 -12.55 -10.44 -11.42 -10.13 -12.73 -10.60 -11.85 -10.04 -12.28 -9.68
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
14,972 16,417 16,542 17,785 16,288 15,070 19,043 20,190 20,034 20,060 19,687
Invested Capital Turnover
0.79 1.49 1.56 1.53 0.90 0.91 0.84 0.81 0.90 0.97 0.89
Increase / (Decrease) in Invested Capital
0.00 16,417 16,542 17,785 1,316 -1,347 2,501 2,405 3,746 4,990 644
Enterprise Value (EV)
31,411 36,135 39,040 49,710 53,008 44,526 59,317 55,675 48,687 28,868 28,712
Market Capitalization
26,483 29,218 32,381 42,170 46,013 39,319 50,490 44,729 37,691 17,872 17,775
Book Value per Share
$67.89 $64.21 $55.66 $57.65 $52.20 $55.58 $57.81 $52.49 $51.56 $51.71 $50.30
Tangible Book Value per Share
($64.77) ($67.35) ($53.28) ($55.82) ($52.93) ($52.57) ($78.20) ($78.37) ($78.77) ($75.86) ($76.75)
Total Capital
18,424 17,972 18,274 19,487 18,003 18,597 22,594 22,018 21,964 21,674 21,333
Total Debt
7,056 6,836 6,790 7,477 6,736 6,824 9,952 12,099 12,266 11,965 11,978
Total Long-Term Debt
7,005 6,790 6,737 7,280 6,683 6,756 9,882 11,953 12,157 11,794 11,872
Net Debt
3,604 5,281 5,058 5,775 5,021 3,297 6,400 10,271 10,336 10,351 10,332
Capital Expenditures (CapEx)
157 95 112 126 192 67 194 121 233 145 149
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-3,942 -2,228 -2,125 -2,038 -1,902 -3,680 -3,707 -1,855 -2,061 -1,917 -2,087
Debt-free Net Working Capital (DFNWC)
-499 -680 -400 -343 -193 -160 -162 -34 -138 -309 -447
Net Working Capital (NWC)
-550 -726 -453 -540 -246 -228 -232 -180 -247 -480 -553
Net Nonoperating Expense (NNE)
469 264 16 182 39 -124 33 205 6.75 -138 195
Net Nonoperating Obligations (NNO)
3,604 5,281 5,058 5,775 5,021 3,297 6,401 10,271 10,336 10,351 10,332
Total Depreciation and Amortization (D&A)
368 297 272 258 270 294 369 419 435 416 399
Debt-free, Cash-free Net Working Capital to Revenue
-33.44% -18.16% -16.50% -15.02% -13.54% -25.71% -24.89% -12.02% -12.58% -11.26% -12.16%
Debt-free Net Working Capital to Revenue
-4.23% -5.54% -3.11% -2.53% -1.37% -1.12% -1.09% -0.22% -0.84% -1.82% -2.60%
Net Working Capital to Revenue
-4.67% -5.92% -3.52% -3.98% -1.75% -1.59% -1.56% -1.17% -1.51% -2.82% -3.22%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($5.14) ($1.10) $1.47 ($0.58) $0.45 $1.59 $0.59 ($3.91) ($0.02) $1.24 ($1.57)
Adjusted Weighted Average Basic Shares Outstanding
0.00 177.57M 177.72M 178.04M 177.47M 176.69M 176.10M 175.27M 175.30M 173.97M 173.54M
Adjusted Diluted Earnings per Share
($5.13) ($1.10) $1.45 ($0.58) $0.47 $1.57 $0.59 ($3.91) $0.00 $1.23 ($1.57)
Adjusted Weighted Average Diluted Shares Outstanding
0.00 177.57M 177.72M 178.04M 177.47M 176.69M 176.10M 175.27M 175.30M 173.97M 173.54M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 177.57M 177.72M 178.04M 177.47M 176.69M 176.10M 175.27M 175.30M 173.97M 173.54M
Normalized Net Operating Profit after Tax (NOPAT)
-433 87 313 68 195 211 272 -222 181 71 -101
Normalized NOPAT Margin
-13.08% 2.56% 8.67% 2.09% 5.15% 5.76% 6.50% -5.85% 3.81% 1.64% -2.33%
Pre Tax Income Margin
-24.63% -4.77% 9.69% -4.00% -1.11% 9.66% 4.90% -21.98% 3.25% 5.44% -6.91%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% -0.57% 9.49% 9.88% 2.97% 4.59% -9.96% -7.13% -6.94% -4.62%
Augmented Payout Ratio
-25.35% 0.00% -14.08% -1.12% 145.06% 71.66% 198.31% -1,037.93% -681.08% -501.13% -284.53%

Financials Breakdown Chart

Key Financial Trends

Flutter Entertainment’s Q2 2026 results show continued revenue growth, but profitability weakened sharply. Revenue increased to $4.326 billion from $4.187 billion in Q2 2025 and $3.611 billion in Q2 2024. However, higher operating costs and expenses pushed the company to a $144 million operating loss, compared with operating income of $79 million in Q1 2026 and $389 million in Q2 2025.

The latest quarter produced a net loss of $296 million, or $1.57 per diluted share, reversing Q1’s $209 million profit and $1.23 diluted EPS. The figures also compare unfavorably with Q2 2025 net income of $37 million and Q2 2024 net income of $297 million. Q2 2026 included a $162 million negative interest and investment income figure, which further pressured results below the operating line.

  • Revenue growth remains intact: Q2 2026 revenue rose approximately 3.3% year over year and nearly 20% from Q2 2024, indicating continued expansion in Flutter’s business despite earnings volatility.
  • Operating cash flow stayed positive: Cash generated from operations increased to $363 million in Q2 2026 from $330 million in Q1 and remained broadly consistent with $359 million in Q2 2025.
  • Cash flow has been resilient through periods of reported losses: Flutter generated positive operating cash flow in every quarter provided, including $209 million in Q3 2025 despite a $789 million reported net loss. This reflects the sizable impact of depreciation and other noncash adjustments.
  • Share count has declined: Weighted average diluted shares fell to 173.5 million in Q2 2026 from 176.1 million in Q2 2025 and 178.0 million in Q3 2024. The company also repurchased $129 million of common equity during Q2.
  • Liquidity remains meaningful: Flutter held $1.563 billion in cash and equivalents at June 30, 2026, plus $72 million of restricted cash and $5 million of short-term investments.
  • Investment spending is ongoing: Capital expenditures were $149 million in Q2 2026, while acquisition spending totaled $25 million. These outlays could support future growth, but their returns will depend on the company’s ability to improve profitability.
  • Financing activity remains active: Flutter issued $406 million of debt and repaid $311 million during Q2, resulting in a net financing cash outflow of $55 million after buybacks, dividends and other financing costs.
  • Profitability deteriorated considerably: Gross profit declined to $1.713 billion from $1.837 billion in Q1 2026 and $1.959 billion in Q2 2025, while total operating expenses rose to $1.857 billion. Marketing expense alone increased to $1.012 billion from $789 million in Q2 2025.
  • Leverage has increased: Short- and long-term debt totaled approximately $11.98 billion at the end of Q2 2026, up from about $9.95 billion in Q2 2025 and $6.84 billion in Q1 2024. Cash interest paid also climbed to $228 million in Q2 2026 from $126 million a year earlier.
  • The balance sheet is heavily weighted toward goodwill and intangible assets: Goodwill of $15.62 billion and intangible assets of $6.48 billion represented roughly 78% of total assets. This concentration increases the potential impact of future impairments, particularly after the $517 million impairment charge recorded in Q3 2025.

Flutter’s balance sheet also shows a decline in cash from $3.436 billion in Q2 2025 to $1.563 billion in Q2 2026, while total liabilities increased to $18.86 billion from $17.23 billion over the same period. Although operating cash generation and revenue growth are constructive, investors should closely monitor debt reduction, interest expense, marketing efficiency and whether the company can return to consistent operating profitability.

10/07/26 04:00 PM ETAI Generated. May Contain Errors.

Flutter Entertainment Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Flutter Entertainment's financial year ends in December. Their financial year 2025 ended on December 31, 2025.

Flutter Entertainment's net income appears to be on a downward trend, with a most recent value of -$407 million in 2025, compared with $135.55 million in 2016. The previous period was $162 million in 2024. View Flutter Entertainment's forecast to see where analysts expect Flutter Entertainment to go next.

Flutter Entertainment's total operating income in 2025 was $36 million, based on the following breakdown:
  • Total Gross Profit: $7.40 billion
  • Total Operating Expenses: $7.37 billion

Over the last 9 years, Flutter Entertainment's total revenue changed from $879.36 million in 2016 to $16.38 billion in 2025, a change of 1,763.1%.

In the past 9 quarters, Flutter Entertainment's cash and equivalents has ranged from $1.35 billion in Q1 2024 to $3.44 billion in Q2 2025, and is currently $1.56 billion as of their latest financial filing in Q2 2026.

Flutter Entertainment had total debt of $12.27 billion at the end of 2025, a 82.1% increase from 2024, and a 405.1% increase since 2016.

Over the last 9 years, Flutter Entertainment's book value per share changed from 0.00 in 2016 to 51.56 in 2025, a change of 5,156.5%.



Financial statements for NYSE:FLUT last updated on 9/23/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners