Intralot S.A. Integrated Lottery Systems and Services
Bally's Intralot S.A. supplies integrated gaming and transaction processing systems, game content, sports betting management, and interactive gaming services to state-licensed gaming organizations worldwide. The company offers lottery solutions, including LotosX, an open and modular ecosystem that enables operators to offer gaming services; iLottery, a digital lottery solution that provides multi… Read more
Intralot S.A. Integrated Lottery Systems and Services (IRLTF) - Net Assets
Latest net assets as of September 2025: $46.38 Million USD
Based on the latest financial reports, Intralot S.A. Integrated Lottery Systems and Services (IRLTF) has net assets worth $46.38 Million USD as of September 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets ($1.40 Billion) and total liabilities ($1.35 Billion). This figure indicates the residual interest in the assets after deducting liabilities, essentially showing what would remain for shareholders if all assets were liquidated and all debts paid off.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | $46.38 Million |
| % of Total Assets | 3.31% |
| Annual Growth Rate | -2.66% |
| 5-Year Change | N/A |
| 10-Year Change | -73.28% |
| Growth Volatility | 94.84 |
Intralot S.A. Integrated Lottery Systems and Services - Net Assets Trend (2003–2024)
This chart illustrates how Intralot S.A. Integrated Lottery Systems and Services's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for Intralot S.A. Integrated Lottery Systems and Services (2003–2024)
The table below shows the annual net assets of Intralot S.A. Integrated Lottery Systems and Services from 2003 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | $55.41 Million | +31.58% |
| 2023-12-31 | $42.11 Million | +148.01% |
| 2022-12-31 | $-87.71 Million | +24.03% |
| 2021-12-31 | $-115.47 Million | +47.31% |
| 2020-12-31 | $-219.14 Million | -135.20% |
| 2019-12-31 | $-93.17 Million | -370.50% |
| 2018-12-31 | $34.45 Million | -61.64% |
| 2017-12-31 | $89.79 Million | -54.30% |
| 2016-12-31 | $196.49 Million | -5.25% |
| 2015-12-31 | $207.38 Million | -34.69% |
| 2014-12-31 | $317.54 Million | -8.16% |
| 2013-12-31 | $345.77 Million | -9.92% |
| 2012-12-31 | $383.85 Million | +2.29% |
| 2011-12-31 | $375.27 Million | +3.94% |
| 2010-12-31 | $361.03 Million | +9.00% |
| 2009-12-31 | $331.21 Million | -1.95% |
| 2008-12-31 | $337.81 Million | -8.46% |
| 2007-12-31 | $369.03 Million | +27.23% |
| 2006-12-31 | $290.05 Million | +44.13% |
| 2005-12-31 | $201.24 Million | +100.78% |
| 2004-12-31 | $100.23 Million | +2.63% |
| 2003-12-31 | $97.66 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to Intralot S.A. Integrated Lottery Systems and Services's total equity over time. Equity components include common stock, retained earnings, additional paid-in capital, and other elements.
Equity Composition Insights
- Retained earnings have decreased by 477.2% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Common Stock | $181.23 Million | 613.90% |
| Other Comprehensive Income | $-113.88 Million | -385.75% |
| Other Components | $122.36 Million | 414.50% |
| Total Equity | $29.52 Million | 100.00% |
Intralot S.A. Integrated Lottery Systems and Services Competitors by Market Cap
The table below lists competitors of Intralot S.A. Integrated Lottery Systems and Services ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Performant Healthcare, Inc
NASDAQ:PHLT
|
$421.89 Million |
|
PureTech Health PLC
NASDAQ:PRTC
|
$421.98 Million |
|
Cloetta AB ser. B
PINK:CLOEF
|
$422.02 Million |
|
Guzman Y GOMEZ Ltd
AU:GYG
|
$422.05 Million |
|
Minto Apartment Real Estate Investment Trust
TO:MI-UN
|
$421.67 Million |
|
Fuchun Technology Co Ltd
SHE:300299
|
$421.56 Million |
|
Sporton International
TWO:6146
|
$421.54 Million |
|
Annil Co Ltd
SHE:002875
|
$421.19 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Intralot S.A. Integrated Lottery Systems and Services's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 24,284,000 to 29,521,000, a change of 5,237,000 (21.6%).
- Net income of 4,878,000 contributed positively to equity growth.
- Dividend payments of 5,928,000 reduced retained earnings.
- Other comprehensive income decreased equity by 3,777,000.
- Other factors increased equity by 10,064,000.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | $4.88 Million | +16.52% |
| Dividends Paid | $5.93 Million | -20.08% |
| Other Comprehensive Income | $-3.78 Million | -12.79% |
| Other Changes | $10.06 Million | +34.09% |
| Total Change | $- | 21.57% |
Book Value vs Market Value Analysis
This analysis compares Intralot S.A. Integrated Lottery Systems and Services's book value (net assets) with its market value over time. The relationship between these values can provide insights into investor sentiment and company valuation.
Valuation Insights
- Current price-to-book ratio: 22.51x
- The company is trading at a significant premium to its book value, suggesting the market values its earnings potential, brand, or other intangibles highly.
- The price-to-book ratio has increased from 1.89x to 22.51x over the analyzed period, suggesting growing market confidence.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2003-12-31 | $0.58 | $1.10 | x |
| 2004-12-31 | $0.37 | $1.10 | x |
| 2005-12-31 | $0.97 | $1.10 | x |
| 2006-12-31 | $1.27 | $1.10 | x |
| 2007-12-31 | $1.71 | $1.10 | x |
| 2008-12-31 | $1.15 | $1.10 | x |
| 2009-12-31 | $1.68 | $1.10 | x |
| 2010-12-31 | $1.75 | $1.10 | x |
| 2011-12-31 | $1.84 | $1.10 | x |
| 2012-12-31 | $1.87 | $1.10 | x |
| 2013-12-31 | $1.65 | $1.10 | x |
| 2014-12-31 | $1.34 | $1.10 | x |
| 2015-12-31 | $0.80 | $1.10 | x |
| 2016-12-31 | $0.79 | $1.10 | x |
| 2017-12-31 | $0.36 | $1.10 | x |
| 2018-12-31 | $0.04 | $1.10 | x |
| 2019-12-31 | $-0.62 | $1.10 | x |
| 2020-12-31 | $-1.48 | $1.10 | x |
| 2021-12-31 | $-0.81 | $1.10 | x |
| 2022-12-31 | $-0.43 | $1.10 | x |
| 2023-12-31 | $0.06 | $1.10 | x |
| 2024-12-31 | $0.05 | $1.10 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Intralot S.A. Integrated Lottery Systems and Services utilizes its equity to generate returns, including Return on Equity (ROE) and its components based on the DuPont analysis framework.
Capital Efficiency Insights
- Current Return on Equity (ROE): 16.52%
- The company demonstrates strong efficiency in generating profits from shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 1.30%
- • Asset Turnover: 0.66x
- • Equity Multiplier: 19.46x
- Recent ROE (16.52%) is above the historical average (-4.58%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2003 | 75.81% | 17.75% | 1.24x | 3.45x | $49.36 Million |
| 2004 | 101.68% | 18.08% | 1.03x | 5.48x | $53.11 Million |
| 2005 | 45.27% | 13.36% | 1.23x | 2.76x | $54.45 Million |
| 2006 | 51.29% | 13.21% | 1.00x | 3.89x | $84.19 Million |
| 2007 | 40.72% | 13.44% | 0.97x | 3.11x | $84.72 Million |
| 2008 | 55.76% | 9.69% | 1.05x | 5.46x | $85.70 Million |
| 2009 | 28.38% | 8.57% | 0.86x | 3.87x | $50.13 Million |
| 2010 | 19.29% | 4.91% | 1.02x | 3.86x | $26.38 Million |
| 2011 | 11.89% | 2.96% | 1.11x | 3.63x | $5.65 Million |
| 2012 | 2.02% | 0.45% | 1.23x | 3.68x | $-24.21 Million |
| 2013 | -1.71% | -0.30% | 1.36x | 4.24x | $-31.31 Million |
| 2014 | -22.78% | -2.67% | 1.37x | 6.23x | $-71.29 Million |
| 2015 | -50.28% | -3.40% | 1.64x | 9.02x | $-78.10 Million |
| 2016 | 0.73% | 0.07% | 1.25x | 8.32x | $-11.82 Million |
| 2017 | -92.33% | -4.83% | 1.08x | 17.67x | $-59.17 Million |
| 2018 | -407.13% | -2.95% | 0.92x | 149.85x | $-26.28 Million |
| 2019 | 0.00% | -14.46% | 0.90x | 0.00x | $-94.86 Million |
| 2020 | 0.00% | -29.13% | 0.56x | 0.00x | $-84.00 Million |
| 2021 | 0.00% | 4.22% | 0.68x | 0.00x | $29.80 Million |
| 2022 | 0.00% | 3.03% | 0.64x | 0.00x | $22.68 Million |
| 2023 | 24.03% | 1.60% | 0.62x | 24.24x | $3.41 Million |
| 2024 | 16.52% | 1.30% | 0.66x | 19.46x | $1.93 Million |
Industry Comparison
This section compares Intralot S.A. Integrated Lottery Systems and Services's net assets metrics with peer companies in the Gambling industry.
Industry Context
- Industry: Gambling
- Average net assets among peers: $801,162,083
- Average return on equity (ROE) among peers: 8.72%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Intralot S.A. Integrated Lottery Systems and Services (IRLTF) | $46.38 Million | 75.81% | 29.19x | $421.86 Million |
| Apple iSports Group Inc (AAPI) | $-5.31 Million | 0.00% | 0.00x | $44.40 Million |
| Accel Entertainment Inc (ACEL) | $-43.01 Million | 0.00% | 0.00x | $465.17 Million |
| PlayAGS Inc (AGS) | $135.80 Million | -15.35% | 4.39x | $436.80 Million |
| AGTech Holdings Limited (AGTEF) | $2.30 Billion | 14.45% | 0.75x | $48.64 Million |
| Ainsworth Game Technology Limited (AINSF) | $320.24 Million | 1.65% | 0.33x | $27.14 Million |
| Aristocrat Leisure Limited (ARLUF) | $1.73 Billion | 31.32% | 2.37x | $20.17 Billion |
| Bragg Gaming Group Inc (BRAG) | $70.25 Million | -5.46% | 0.47x | $32.17 Million |
| Brightstar Lottery PLC (BRSL) | $1.98 Billion | 13.90% | 4.27x | $116.29K |
| Betsson AB (BTSBF) | $759.20 Million | 23.35% | 0.58x | $1.61 Billion |
| Betsson AB (publ) (BTSNY) | $759.20 Million | 23.35% | 0.58x | $1.39 Billion |