XLON
B90
Market cap11mUSD
May 23, Last price
1.85GBP
1D
-7.50%
1Q
-30.19%
Jan 2017
-94.31%
IPO
-99.86%
Name
B90 Holdings PLC
Chart & Performance
P/E
—
P/S
321.00
EPS
—
Div Yield, %
—
Shrs. gr., 5y
34.24%
Rev. gr., 5y
-23.62%
Revenues
3m
+41.49%
Net income
-5m
L+28.17%
CFO
-4m
L+74.46%
Dividend
Jul 05, 20180.25 GBP/sh
Profile
B90 Holdings PLC, together with its subsidiaries, engages in the operation of online Sportsbook and casino products through Bet90.com in the British Virgin Islands and Malta. The company is also involved in the provision of marketing and promotion of gaming websites, lottery, and online financial trading. In addition, it provides player acquisition services, as well as operates tippen4you.com. The company was formerly known as Veltyco Group PLC and changed its name to B90 Holdings PLC in February 2020. B90 Holdings PLC was incorporated in 2012 and is based in Douglas, the Isle of Man.
Valuation
Title EUR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
| Income | |||||||||
Revenues | 3,025 41.49% | 2,138 158.60% | |||||||
Cost of revenue | 6,691 | 4,827 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | (3,665) | (2,689) | |||||||
NOPBT Margin | |||||||||
Operating Taxes | (4) | (14) | |||||||
Tax Rate | |||||||||
NOPAT | (3,661) | (2,675) | |||||||
Net income | (5,471) 28.17% | (4,268) 22.35% | |||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | 2,000 | 1,195 | |||||||
BB yield | -13.48% | -17.48% | |||||||
| Debt | |||||||||
Debt current | |||||||||
Long-term debt | 656 | ||||||||
Deferred revenue | 656 | ||||||||
Other long-term liabilities | (656) | ||||||||
Net debt | (829) | 297 | |||||||
| Cash flow | |||||||||
Cash from operating activities | (4,033) | (2,312) | |||||||
CAPEX | |||||||||
Cash from investing activities | (1,750) | ||||||||
Cash from financing activities | 6,253 | 1,843 | |||||||
FCF | (5,377) | (4,161) | |||||||
| Balance | |||||||||
Cash | 829 | 359 | |||||||
Long term investments | |||||||||
Excess cash | 678 | 252 | |||||||
Stockholders' equity | (27,026) | (28,005) | |||||||
Invested Capital | 35,063 | 31,598 | |||||||
ROIC | |||||||||
ROCE | |||||||||
| EV | |||||||||
Common stock shares outstanding | 326,123 | 260,483 | |||||||
Price | 0.05 73.33% | 0.03 -75.58% | |||||||
Market cap | 14,839 117.01% | 6,838 -63.51% | |||||||
EV | 14,009 | 7,134 | |||||||
EBITDA | (3,059) | (2,226) | |||||||
EV/EBITDA | |||||||||
Interest | 387 | 36 | |||||||
Interest/NOPBT | |||||||||