SPIFFBET AB |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.023 SEK | +27.78% |
|
+15.00% | -30.30% |
| 04-26 | Spiffbet AB Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
| 04-02 | Blueweb Ltd agreed to acquire VRTCL Gaming Group Sweden AB from Spiffbet AB for SEK 4.6 million. | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 32.73 | 23.77 | 64.74 | 58.43 | 17.14 | 52.7 |
| Enterprise Value (EV) 1 | 19.39 | 25.59 | 61.85 | 56.9 | 16.76 | 52.08 |
| P/E ratio | -3.23 x | -1.45 x | -1.28 x | -1.39 x | -0.44 x | -1.43 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | - | 23,462,001 x | 3,544,878 x | 611,964 x | 280,919 x | 1,094,680 x |
| EV / Revenue | - | 25,264,568 x | 3,386,361 x | 595,888 x | 274,675 x | 1,081,821 x |
| EV / EBITDA | -1.82 x | -1.61 x | -2.56 x | -2.05 x | -1.13 x | -8.78 x |
| EV / FCF | -2.38 x | -2.67 x | -23.6 x | -3.82 x | 0.71 x | -2.32 x |
| FCF Yield | -42% | -37.4% | -4.23% | -26.2% | 141% | -43% |
| Price to Book | 3 x | 54.1 x | 2.64 x | 1.2 x | 1.29 x | 2.47 x |
| Nbr of stocks (in thousands) | 34,308 | 49,004 | 174,973 | 389,552 | 389,552 | 1,596,872 |
| Reference price 2 | 0.9540 | 0.4850 | 0.3700 | 0.1500 | 0.0440 | 0.0330 |
| Announcement Date | 4/30/19 | 4/17/20 | 4/22/21 | 4/25/22 | 4/26/23 | 4/26/24 |
1SEK in Million2SEK
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales | - | 1.013 | 18.26 | 95.48 | 61.02 | 48.14 |
| EBITDA 1 | -10.65 | -15.86 | -24.15 | -27.77 | -14.81 | -5.929 |
| EBIT 1 | -10.65 | -15.98 | -28.57 | -44.7 | -37.12 | -25 |
| Operating Margin | - | -1,577% | -156.45% | -46.81% | -60.84% | -51.94% |
| Earnings before Tax (EBT) 1 | -11.07 | -15.99 | -30.66 | -45.22 | -42.99 | -40.77 |
| Net income 1 | -11.07 | -15.88 | -29.99 | -41.93 | -38.96 | -36.96 |
| Net margin | - | -1,567.92% | -164.2% | -43.91% | -63.85% | -76.77% |
| EPS 2 | -0.2958 | -0.3343 | -0.2898 | -0.1076 | -0.1000 | -0.0231 |
| Free Cash Flow 1 | -8.143 | -9.584 | -2.616 | -14.89 | 23.69 | -22.4 |
| FCF margin | - | -946.08% | -14.32% | -15.6% | 38.83% | -46.53% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 4/30/19 | 4/17/20 | 4/22/21 | 4/25/22 | 4/26/23 | 4/26/24 |
1SEK in Million2SEK
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | 1.83 | - | - | - | - |
| Net Cash position 1 | 13.3 | - | 2.9 | 1.54 | 0.38 | 0.62 |
| Leverage (Debt/EBITDA) | - | -0.1151 x | - | - | - | - |
| Free Cash Flow 1 | -8.14 | -9.58 | -2.62 | -14.9 | 23.7 | -22.4 |
| ROE (net income / shareholders' equity) | -120% | -211% | -186% | -104% | -126% | -213% |
| ROA (Net income/ Total Assets) | -62.1% | -95.7% | -43.1% | -32.3% | -27.9% | -25.8% |
| Assets 1 | 17.81 | 16.6 | 69.54 | 129.7 | 139.6 | 143.1 |
| Book Value Per Share 2 | 0.3200 | 0.0100 | 0.1400 | 0.1200 | 0.0300 | 0.0100 |
| Cash Flow per Share 2 | 0.2900 | 0.0200 | 0.0100 | 0 | 0 | 0 |
| Capex | - | 0.04 | - | 0.1 | - | - |
| Capex / Sales | - | 4.34% | - | 0.1% | - | - |
| Announcement Date | 4/30/19 | 4/17/20 | 4/22/21 | 4/25/22 | 4/26/23 | 4/26/24 |
1SEK in Million2SEK
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -30.30% | 3.43M | |
| +11.87% | 67.16B | |
| +3.68% | 14.26B | |
| +33.52% | 8.87B | |
| -1.84% | 6.18B | |
| -10.05% | 5.16B | |
| -17.05% | 4.36B | |
| -4.40% | 3.82B | |
| +9.64% | 3.87B | |
| +3.10% | 3.34B |
- Stock Market
- Equities
- SPIFF Stock
- Financials Spiffbet AB
