XSTOSCOUT
Market cap5mUSD
Dec 23, Last price
0.26SEK
1D
9.32%
1Q
0.00%
IPO
-99.29%
Name
Scout Gaming Group AB
Chart & Performance
P/E
—
P/S
1.87
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
31.81%
Rev. gr., 5y
34.45%
Revenues
31m
+21.34%
Net income
-41m
L-27.16%
CFO
-25m
L-67.53%
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 |
|---|---|---|---|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | |
| Income | ||||||||
Revenues | 31,032 21.34% | 25,574 -19.55% | 31,787 23.09% | |||||
Cost of revenue | 25,800 | 98,099 | 64,225 | |||||
Unusual Expense (Income) | ||||||||
NOPBT | 5,232 | (72,525) | (32,438) | |||||
NOPBT Margin | 16.86% | |||||||
Operating Taxes | (8,009) | (61) | ||||||
Tax Rate | ||||||||
NOPAT | 5,232 | (64,516) | (32,377) | |||||
Net income | (41,109) -27.16% | (56,436) -21.27% | (71,684) 31.33% | |||||
Dividends | ||||||||
Dividend yield | ||||||||
Proceeds from repurchase of equity | 88,092 | 51,745 | ||||||
BB yield | -177.81% | -3.39% | ||||||
| Debt | ||||||||
Debt current | 2,903 | 7,918 | ||||||
Long-term debt | ||||||||
Deferred revenue | ||||||||
Other long-term liabilities | ||||||||
Net debt | (47,332) | (72,063) | (41,733) | |||||
| Cash flow | ||||||||
Cash from operating activities | (25,353) | (78,090) | (57,362) | |||||
CAPEX | (79) | (20,181) | ||||||
Cash from investing activities | (122) | (20,293) | ||||||
Cash from financing activities | (1,544) | 97,679 | 51,745 | |||||
FCF | 5,702 | (64,269) | (29,033) | |||||
| Balance | ||||||||
Cash | 47,332 | 74,959 | 49,529 | |||||
Long term investments | 7 | 122 | ||||||
Excess cash | 45,780 | 73,687 | 48,062 | |||||
Stockholders' equity | 11,788 | (349,683) | (265,702) | |||||
Invested Capital | 20,778 | 414,782 | 344,130 | |||||
ROIC | 2.40% | |||||||
ROCE | 16.07% | |||||||
| EV | ||||||||
Common stock shares outstanding | 225,200 | 112,600 | 95,359 | |||||
Price | 0.45 1.82% | 0.44 -97.25% | 16.00 -66.67% | |||||
Market cap | 100,890 103.64% | 49,544 -96.75% | 1,525,739 -59.21% | |||||
EV | 53,558 | (10,974) | 1,484,006 | |||||
EBITDA | 5,139 | (72,265) | (21,551) | |||||
EV/EBITDA | 10.42 | 0.15 | ||||||
Interest | 1,560 | 2,088 | 28 | |||||
Interest/NOPBT | 29.82% | |||||||