No data to show
XSTO
SCOUT
Market cap4mUSD
May 02, Last price
0.20SEK
1D
1.51%
1Q
-4.27%
IPO
-99.44%
Name
Scout Gaming Group AB
Chart & Performance
P/E
—
P/S
1.02
EPS
—
Div Yield, %
—
Shrs. gr., 5y
29.51%
Rev. gr., 5y
29.40%
Revenues
44m
+43.10%
Net income
-6m
L-84.52%
CFO
-11m
L-55.38%
Profile
Scout Gaming Group AB (publ) provides B2B daily fantasy sports and pool betting solutions in Sweden, Norway, Ukraine, and Malta. It offers a network based fantasy sports solution with support for various sports and leagues through an in-house StatCenter, which provides real-time statistics, including data and pricing of players, odds setting, and squad maintenance to players, as well as Betflex, a solution that analyses player's behavior. The company was founded in 2013 and is based in Solna, Sweden.
Valuation
Title SEK in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|---|---|
| 2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | |
| Income | |||||||||
Revenues | 44,408 43.10% | 31,032 21.34% | 25,574 -19.55% | ||||||
Cost of revenue | 25,800 | 98,099 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 44,408 | 5,232 | (72,525) | ||||||
NOPBT Margin | 100.00% | 16.86% | |||||||
Operating Taxes | (8,009) | ||||||||
Tax Rate | |||||||||
NOPAT | 44,408 | 5,232 | (64,516) | ||||||
Net income | (6,362) -84.52% | (41,109) -27.16% | (56,436) -21.27% | ||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | 88,092 | ||||||||
BB yield | -177.81% | ||||||||
| Debt | |||||||||
Debt current | 2,903 | ||||||||
Long-term debt | |||||||||
Deferred revenue | |||||||||
Other long-term liabilities | 1,000 | ||||||||
Net debt | (35,993) | (47,332) | (72,063) | ||||||
| Cash flow | |||||||||
Cash from operating activities | (11,312) | (25,353) | (78,090) | ||||||
CAPEX | (79) | ||||||||
Cash from investing activities | (122) | ||||||||
Cash from financing activities | (1,544) | 97,679 | |||||||
FCF | 44,408 | 5,702 | (64,269) | ||||||
| Balance | |||||||||
Cash | 35,993 | 47,332 | 74,959 | ||||||
Long term investments | 7 | ||||||||
Excess cash | 33,773 | 45,780 | 73,687 | ||||||
Stockholders' equity | (397,155) | 11,788 | (349,683) | ||||||
Invested Capital | 423,260 | 20,778 | 414,782 | ||||||
ROIC | 20.00% | 2.40% | |||||||
ROCE | 170.11% | 16.07% | |||||||
| EV | |||||||||
Common stock shares outstanding | 225,200 | 225,200 | 112,600 | ||||||
Price | 0.20 -55.36% | 0.45 1.82% | 0.44 -97.25% | ||||||
Market cap | 45,040 -55.36% | 100,890 103.64% | 49,544 -96.75% | ||||||
EV | 9,047 | 53,558 | (10,974) | ||||||
EBITDA | 44,408 | 5,139 | (72,265) | ||||||
EV/EBITDA | 0.20 | 10.42 | 0.15 | ||||||
Interest | 1,560 | 2,088 | |||||||
Interest/NOPBT | 29.82% | ||||||||