XNYS
GENI
Market cap2.41bUSD
May 28, Last price
10.05USD
1D
0.70%
1Q
19.36%
IPO
1.52%
Name
Genius Sports Ltd
Chart & Performance
Profile
Genius Sports Limited develops and sells technology-led products and services to the sports, sports betting, and sports media industries. It offers technology infrastructure for the collection, integration, and distribution of live data of sports leagues; streaming solutions comprising technology, automatic production, and distribution for sports to commercialize video footage of their games; and end-to-end integrity services to sports leagues, such as full-time active monitoring technology, which uses mathematical algorithms to identify and flag suspicious betting activity in global betting markets, as well as a full suite of online and offline educational and consultancy services. The company also provides live sports data collection; pre-game and in-game odds feeds; risk management services, including customer profiling, monitoring of incoming bets, automated acceptance and rejection of bets, and limit setting; live streaming services; creation, delivery, and measurement services for personalized online marketing campaigns; and fan engagement widgets for digital publishers that offer live game statistics and betting-related content. The company is headquartered in London, the United Kingdom.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | |
Income | |||||||
Revenues | 510,894 23.71% | 412,977 21.10% | 341,029 29.80% | ||||
Cost of revenue | 567,185 | 484,641 | 522,233 | ||||
Unusual Expense (Income) | |||||||
NOPBT | (56,291) | (71,664) | (181,204) | ||||
NOPBT Margin | |||||||
Operating Taxes | 509 | 5,340 | 1,714 | ||||
Tax Rate | |||||||
NOPAT | (56,800) | (77,004) | (182,918) | ||||
Net income | (63,040) -26.30% | (85,534) -53.76% | (184,994) -68.79% | ||||
Dividends | |||||||
Dividend yield | |||||||
Proceeds from repurchase of equity | 6,812 | 17,452 | |||||
BB yield | -0.49% | -2.46% | |||||
Debt | |||||||
Debt current | 3,022 | 11,183 | 10,867 | ||||
Long-term debt | 11,981 | 10,631 | 17,118 | ||||
Deferred revenue | 18,994 | 7,088 | |||||
Other long-term liabilities | 19,930 | (7,088) | |||||
Net debt | (126,927) | (104,916) | (118,412) | ||||
Cash flow | |||||||
Cash from operating activities | 81,861 | 14,876 | (3,455) | ||||
CAPEX | (11,391) | (3,569) | (47,550) | ||||
Cash from investing activities | (62,685) | (47,570) | (54,821) | ||||
Cash from financing activities | (7,597) | (596) | (21) | ||||
FCF | (64,741) | (76,227) | (187,813) | ||||
Balance | |||||||
Cash | 110,213 | 100,331 | 122,715 | ||||
Long term investments | 31,717 | 26,399 | 23,682 | ||||
Excess cash | 116,385 | 106,081 | 129,346 | ||||
Stockholders' equity | (1,110,007) | (1,055,410) | (992,101) | ||||
Invested Capital | 1,689,923 | 1,644,068 | 1,590,156 | ||||
ROIC | |||||||
ROCE | |||||||
EV | |||||||
Common stock shares outstanding | 233,730 | 225,882 | 198,939 | ||||
Price | 8.65 39.97% | 6.18 73.11% | 3.57 -53.03% | ||||
Market cap | 2,021,768 44.83% | 1,395,952 96.55% | 710,213 -38.08% | ||||
EV | 1,894,841 | 1,291,036 | 591,801 | ||||
EBITDA | 16,281 | 5,644 | (112,675) | ||||
EV/EBITDA | 116.38 | 228.74 | |||||
Interest | 1,487 | ||||||
Interest/NOPBT |