RY 172.7 -0.1792% SHOP 152.38 -3.7762% TD 74.49 -0.4144% ENB 58.66 0.2906% BN 80.21 0.2124% TRI 235.76 -0.7034% CNQ 42.27 -1.3305% CP 102.81 -2.4851% CNR 145.02 -0.9426% BMO 139.15 0.5855% BNS 77.045 -0.149% CSU 4497.2998 0.6756% CM 92.23 -0.335% MFC 43.28 0.8858% ATD 79.0 -1.1882% NGT 53.35 -1.8038% TRP 65.26 0.215% SU 49.61 -1.411% WCN 251.65 -0.2181% L 191.14 0.1205%
Last update at 2024-12-18T20:00:00Z
| Breakdown | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
| Income before tax | 906.59M | 647.49M | 298.68M | 157.27M | 89.33M |
| Minority interest | - | - | - | - | - |
| Net income | 843.36M | 605.43M | 284.62M | 149.73M | 83.46M |
| Selling general administrative | - | - | - | 126.42M | 97.67M |
| Selling and marketing expenses | - | - | - | - | - |
| Gross profit | 1456.74M | 1094.73M | 561.13M | 365.75M | 245.42M |
| Reconciled depreciation | 100.38M | 80.65M | 32.51M | 25.48M | 18.20M |
| Ebit | 911.20M | 650.29M | 299.75M | 157.49M | 89.48M |
| Ebitda | 1011.58M | 730.94M | 332.26M | 182.97M | 107.68M |
| Depreciation and amortization | 100.38M | 80.65M | 32.51M | 25.48M | 18.20M |
| Non operating income net other | - | - | - | - | - |
| Operating income | 908.06M | 654.00M | 299.70M | 157.47M | 89.48M |
| Other operating expenses | 548.67M | 414.77M | 261.43M | 208.28M | 155.93M |
| Interest expense | 4.61M | 2.80M | 1.06M | 0.22M | 0.16M |
| Tax provision | 63.23M | 42.06M | 14.06M | 7.55M | 5.87M |
| Interest income | 5.31M | 0.23M | 0.05M | 0.04M | 0.01M |
| Net interest income | 0.14M | -2.96000M | -1.01800M | -0.20000M | -0.15800M |
| Extraordinary items | - | - | - | - | - |
| Non recurring | - | - | - | - | - |
| Other items | - | - | - | - | - |
| Income tax expense | 63.23M | 42.06M | 14.06M | 7.55M | 5.87M |
| Total revenue | 1456.74M | 1068.78M | 561.13M | 365.75M | 245.42M |
| Total operating expenses | 548.67M | 440.73M | 261.43M | 208.28M | 155.93M |
| Cost of revenue | - | -25.95500M | - | - | - |
| Total other income expense net | -1.46900M | -6.51300M | -1.01800M | -0.20000M | -0.15800M |
| Discontinued operations | - | - | - | - | - |
| Net income from continuing ops | 843.36M | 605.43M | 284.62M | 149.73M | 83.46M |
| Net income applicable to common shares | 843.36M | 605.43M | 284.62M | 149.73M | 83.46M |
| Preferred stock and other adjustments | - | - | - | - | - |
| Breakdown | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
| Total assets | 4369.37M | 3903.07M | 3169.11M | 434.16M | 240.66M |
| Intangible assets | 742.93M | 757.25M | 723.19M | 23.74M | 21.34M |
| Earning assets | - | - | - | - | - |
| Other current assets | 12.43M | 9.29M | 7.53M | 0.02M | 2.32M |
| Total liab | 909.09M | 712.12M | 442.94M | 153.26M | 78.39M |
| Total stockholder equity | 3460.28M | 3190.95M | 2726.17M | 280.90M | 162.27M |
| Deferred long term liab | - | - | - | - | - |
| Other current liab | 401.40M | 346.91M | 340.97M | 122.86M | 68.63M |
| Common stock | 0.65M | 0.65M | 0.64M | 0.55M | 0.54M |
| Capital stock | 0.65M | 0.65M | 0.64M | 0.55M | 0.54M |
| Retained earnings | 1270.95M | 802.97M | 462.17M | 262.82M | 155.97M |
| Other liab | 418.04M | 288.82M | 36.67M | 0.07M | - |
| Good will | 2315.33M | 2188.48M | 1834.33M | 12.48M | - |
| Other assets | 11.65M | 13.46M | 6.00M | 1.27M | 1.13M |
| Cash | 532.55M | 421.43M | 221.68M | 182.52M | 84.95M |
| Cash and equivalents | - | - | - | - | - |
| Total current liabilities | 425.89M | 370.13M | 368.20M | 137.71M | 72.77M |
| Current deferred revenue | 372.78M | 246.59M | 221.15M | 109.95M | 65.72M |
| Net debt | -453.00100M | -353.62200M | -171.70600M | -157.48200M | -78.38200M |
| Short term debt | 14.39M | 14.64M | 11.89M | 9.55M | 0.95M |
| Short long term debt | - | - | 0.00000M | 5.62M | 0.95M |
| Short long term debt total | 79.55M | 67.81M | 49.97M | 25.04M | 6.57M |
| Other stockholder equity | 2188.68M | 2387.34M | 2263.36M | 17.53M | 5.76M |
| Property plant equipment | 190.08M | 134.47M | 106.36M | 67.49M | 39.62M |
| Total current assets | 1109.38M | 809.41M | 499.23M | 329.17M | 178.56M |
| Long term investments | - | - | - | - | - |
| Net tangible assets | 402.02M | 245.22M | 168.65M | 244.67M | 140.93M |
| Short term investments | - | - | - | - | - |
| Net receivables | 277.01M | 357.65M | 264.57M | 145.23M | 89.54M |
| Long term debt | - | - | - | 0.00000M | 5.62M |
| Inventory | 7.69M | 3.52M | 1.48M | 1.40M | 0.84M |
| Accounts payable | 10.09M | 8.58M | 15.34M | 5.30M | 3.19M |
| Total permanent equity | - | - | - | - | - |
| Noncontrolling interest in consolidated entity | - | - | - | - | - |
| Temporary equity redeemable noncontrolling interests | - | - | - | - | - |
| Accumulated other comprehensive income | - | - | - | - | - |
| Additional paid in capital | - | - | - | - | - |
| Common stock total equity | - | - | - | - | - |
| Preferred stock total equity | - | - | - | - | - |
| Retained earnings total equity | - | - | - | - | - |
| Treasury stock | - | - | - | - | - |
| Accumulated amortization | - | - | - | - | - |
| Non currrent assets other | 8.87M | 11.10M | 3.30M | 1.12M | 0.95M |
| Deferred long term asset charges | - | - | - | - | - |
| Non current assets total | 3260.00M | 3093.66M | 2669.88M | 104.99M | 62.09M |
| Capital lease obligations | 79.55M | 67.81M | 49.97M | 19.42M | - |
| Long term debt total | - | - | - | - | - |
| Breakdown | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
| Investments | -371.59600M | -154.95200M | 6.82M | -42.52400M | 1.48M |
| Change to liabilities | 1.20M | -7.11400M | -0.25300M | 1.36M | -0.76100M |
| Total cashflows from investing activities | -371.59600M | -154.95200M | 6.82M | -42.52400M | -31.65000M |
| Net borrowings | -14.14500M | -12.83400M | -195.41000M | -4.45800M | -1.07400M |
| Total cash from financing activities | -394.20100M | -248.51600M | -279.91000M | -36.05400M | -32.64400M |
| Change to operating activities | -7.24800M | -17.72700M | -2.29500M | 13.05M | 3.75M |
| Net income | 908.06M | 654.00M | 299.70M | 157.47M | 89.48M |
| Change in cash | 111.12M | 199.76M | 39.16M | 97.57M | 35.68M |
| Begin period cash flow | 421.43M | 221.68M | 182.52M | 84.95M | 49.27M |
| End period cash flow | 532.55M | 421.43M | 221.68M | 182.52M | 84.95M |
| Total cash from operating activities | 877.47M | 598.89M | 316.05M | 175.79M | 100.04M |
| Issuance of capital stock | 1.71M | 32.02M | 4.50M | 11.57M | 0.80M |
| Depreciation | 100.38M | 80.65M | 32.51M | 25.48M | 18.20M |
| Other cashflows from investing activities | -1.52100M | -1.13000M | -2.37800M | -0.60400M | 1.48M |
| Dividends paid | 302.75M | 144.38M | 76.14M | 43.16M | 32.37M |
| Change to inventory | - | - | - | - | - |
| Change to account receivables | -72.07500M | -70.44200M | -32.34500M | -17.27600M | -8.12900M |
| Sale purchase of stock | -75.59100M | -123.31500M | -12.86400M | - | - |
| Other cashflows from financing activities | -14.14500M | -12.83400M | -10.11800M | -3.50800M | -31.65000M |
| Change to netincome | 11.85M | 8.10M | 33.81M | 3.45M | 3.85M |
| Capital expenditures | 96.94M | 61.59M | 36.89M | 30.11M | 33.13M |
| Change receivables | - | - | - | - | - |
| Cash flows other operating | - | - | - | - | - |
| Exchange rate changes | - | - | - | - | - |
| Cash and cash equivalents changes | - | - | - | - | - |
| Change in working capital | -78.12500M | -95.28300M | -34.89300M | -2.86300M | -5.13600M |
| Stock based compensation | - | - | - | - | - |
| Other non cash items | -52.85000M | -40.47200M | 18.73M | -4.29900M | -2.50900M |
| Free cash flow | 780.53M | 537.30M | 279.17M | 145.68M | 66.91M |
Sector: Consumer Cyclical Industry: Gambling
| Company | Change (USD) | Price (USD) | Trailing PE (x) | Forward PE (x) | Price Sales TTM (x) | Price to Book Value (x) | Enterprise Value to Revenue (x) | Enterprise Value to EBITDA (x) |
|---|---|---|---|---|---|---|---|---|
| EVGGF Evolution AB (publ) |
- -% | 83.72 | 22.62 | 19.01 | 14.29 | 5.99 | 13.73 | 19.73 |
| ARLUF Aristocrat Leisure Limited |
- -% | 45.19 | 35.37 | 28.82 | 4.42 | 7.20 | 6.67 | 17.72 |
| EVVTY Evolution Gaming Group AB ADR |
0.51 0.62% | 82.72 | 23.47 | 19.38 | 14.62 | 6.10 | 13.73 | 19.59 |
| DKNG DraftKings Inc |
0.41 1.07% | 39.16 | - | - | 5.74 | 25.03 | 5.76 | -35.9838 |
| CHDN Churchill Downs Incorporated |
3.78 2.92% | 133.33 | 29.42 | - | 3.61 | 9.96 | 5.52 | 13.52 |
Evolution AB (publ) engages in the development, production, marketing, and licensing of live game shows, casinos, and slots solutions to gaming operators in Armenia, Belgium, Canada, Georgia, Latvia, Lithuania, Malta, Romania, Spain, and the United States. The company runs the game under Evolution and Ezugi brands from a casino gaming table, which is streamed in real time and end users make betting decisions on their devices, such as computers, smartphones, tablets, etc. Its portfolio of online live table and first-person games primarily includes Roulette, Blackjack, Baccarat, Super Sic Bo, Dragon Tiger, Craps, and Poker. The company's live game shows titles include Crazy Time, MONOPOLY Live, MONOPOLY Big Baller, Lightning Roulette, XXXtreme Lightning Roulette, Mega Ball, Dream Catcher, Deal or No Deal Live, Lighting Dice, Live Football Studio, Football Studio Dice, Crazy Coin Flip, Cash or Crash, and Gonzo's Treasure Hunt. It's slot machine titles include Viking video slot, Lost Relics, Gonzo's Quest, Starburst, Megaways, and Nolimit City. The company was formerly known as Evolution Gaming Group AB (publ). Evolution AB (publ) was founded in 2006 and is headquartered in Stockholm, Sweden.
Vasagatan 16, Stockholm, Sweden, 111 20
| Name | Title | Year Born |
|---|---|---|
| Mr. Jens von Bahr | Co-Founder, Chairman & Pres | 1971 |
| Mr. Martin Carlesund | Group Chief Exec. Officer | 1970 |
| Mr. Fredrik Österberg | Co-Founder & Director | 1970 |
| Mr. Richard Hadida | Co-Founder and Creative Director of Group | NA |
| Mr. Jacob Kaplan | Chief Financial Officer | 1973 |
| Mr. David Craelius | Chief Technology Officer | 1974 |
| Mr. Carl Herman Linton | Head of IR | 1972 |
| Amy Riches | Head of Marketing | NA |
| Ms. Louise Wivén-Nilsson | Chief HR Officer | 1972 |
| Mr. Todd Haushalter | Chief Product Officer & Games Operations | 1978 |
Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on ‘as is’ basis, using their API. The information and data provided on this page, as well as via the API, are not guaranteed to be real-time or accurate. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general informational purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine does not assume any responsibility for any trading losses you might incur as a result of using this information, data, or any analyst rating or recommendation provided. Kalkine will not accept any liability for any loss or damage resulting from reliance on the information, including but not limited to data, quotes, charts, analyst ratings, recommendations, and buy/sell signals sourced via the API.
Please be fully informed about the risks and costs associated with trading in the financial markets, as it is one of the riskiest forms of investment. Kalkine does not provide any warranties regarding the information on this page, including, without limitation, warranties of merchantability or fitness for a particular purpose or use.
CA 
AU
UK
US
NZ
Please wait processing your request...