Advertisement
UK markets closed
  • NIKKEI 225

    37,438.61
    +370.26 (+1.00%)
     
  • HANG SENG

    16,511.69
    +287.55 (+1.77%)
     
  • CRUDE OIL

    83.02
    -0.12 (-0.14%)
     
  • GOLD FUTURES

    2,342.70
    -71.10 (-2.95%)
     
  • DOW

    38,364.83
    +378.43 (+1.00%)
     
  • Bitcoin GBP

    53,773.88
    +1,346.52 (+2.57%)
     
  • CMC Crypto 200

    1,403.94
    -2.05 (-0.15%)
     
  • NASDAQ Composite

    15,495.94
    +213.93 (+1.40%)
     
  • UK FTSE All Share

    4,362.60
    +66.19 (+1.54%)
     

Sportradar Reports Strong First Quarter 2023 Results

Sportradar AG
Sportradar AG

Delivered 24% revenue and 37% Adjusted EBITDA growth
U.S. segment revenue grew 55% with positive Adjusted EBITDA for third consecutive quarter
Annual outlook reaffirmed with growth of 24% to 26% for revenue and 25% to 33% for Adjusted EBITDA

ST. GALLEN, Switzerland, May 10, 2023 (GLOBE NEWSWIRE) -- Sportradar Group AG (NASDAQ: SRAD) (“Sportradar” or the “Company”), a leading global technology company focused on enabling next generation engagement in sports through providing business-to-business solutions to the global sports betting industry, today announced financial results for its first quarter ended March 31, 2023.

First Quarter 2023 Highlights

  • Revenue in the first quarter of 2023 increased 24% to €207.6 million ($226.2 million)1 compared with the first quarter of 2022.

  • The RoW Betting segment, accounting for 52% of total revenue, grew 25% to €108.5 million ($118.3 million)1, primarily driven by strong performance from Managed Betting Services (MBS) and Live Odds.

  • The U.S. segment revenue grew 55% to €39.7 million ($43.3 million)1 compared with the first quarter of 2022, driven by higher sales of betting products as well as the Company’s digital advertising (ad:s) product. The U.S. segment generated positive Adjusted EBITDA2 for the third consecutive quarter with an Adjusted EBITDA2 margin of 17%.

  • Total Profit for the first quarter of 2023 was €6.8 million compared with €8.2 million for the same quarter last year. The Company’s Adjusted EBITDA2 in the first quarter of 2023 increased 37% to €36.7 million ($40.0 million)1 compared with the first quarter of 2022, demonstrating operational leverage from higher revenue despite increased investment into Artificial Intelligence (AI) for liquidity trading, and Computer Vision technology.

  • Adjusted EBITDA margin2 was 18% in the first quarter of 2023, an increase of 176 bps compared with the prior year period.

  • Adjusted Free Cash Flow2 in the first quarter of 2023 was €12.4 million, compared with €12.9 million for the prior year period, as a result of improved working capital management offset by an unfavorable impact from foreign currency exchange rates. The resulting Cash Flow Conversion2 was 34% in the quarter.

  • The Company’s customer Net Retention Ratio (NRR) was 120% in the first quarter of 2023, an improvement over the NRR from the fourth quarter of 2022 of 119%.

ADVERTISEMENT

Carsten Koerl, Chief Executive Officer of Sportradar said: “We started fiscal 2023 on solid footing, as we continued to deliver strong top line growth, predominately by growing our value add products such as MBS and Live Odds in the Rest of World business, and strong, profitable growth in our U.S. segment. We are also demonstrating operational leverage as we continue to focus on cost discipline across the organization and invest prudently to grow our top line. We are confident that our ongoing product innovation in AI and computer vision will enable us to remain a market leader and increase shareholder value for our investors.”

Key Financial Measures

In millions, in Euros

 

Q1

Q1

Change

 

 

2023

2022

%

 

 

 

 

 

Revenue

 

207.6

 

167.9

 

24

%

 

 

 

 

 

Adjusted EBITDA2

 

36.7

 

26.7

 

37

%

 

 

 

 

 

Adjusted EBITDA margin2

 

18

%

16

%

-

 

 

 

 

 

 

Adjusted Free Cash Flow2

 

12.4

 

12.9

 

(4

%)

 

 

 

 

 

Cash Flow Conversion2

 

34

%

48

%

-

 

Segment Information

RoW Betting

  • Segment revenue in the first quarter of 2023 increased by 25% to €108.5 million compared with the first quarter of 2022. This growth was driven primarily by increased sales of the Company’s higher value-add offerings including MBS, which increased 40% to €37.1 million as well as Live Odds services which increased 29% year over year.

  • Segment Adjusted EBITDA2 in the first quarter of 2023 increased by 6% to €47.4 million compared with the first quarter of 2022. Segment Adjusted EBITDA margin2 decreased to 44% from 51% in the first quarter of 2022 due to increased investment in AI technology for MTS and Computer Vision technology. These investments will enable the Company to further grow revenue and improve its Adjusted EBITDA margin over time.

RoW Audiovisual (AV)

  • Segment revenue in the first quarter of 2023 decreased 3% to €44.6 million compared with the first quarter of 2022. Revenue was impacted by the expected completion of the Tennis Australia contract partially offset by growth in sales to new and existing customers.

  • Segment Adjusted EBITDA2 in the first quarter of 2023 increased 27% to €11.3 million compared with the first quarter of 2022. Segment Adjusted EBITDA margin2 improved to 25% in the first quarter of 2023 compared with 19% in the first quarter of 2022 due to savings associated with the completion of the Tennis Australia contract.

United States

  • Segment revenue in the first quarter of 2023 increased by 55% to €39.7 million ($43.3 million)1 compared with the first quarter of 2022. Results were driven by growth in core betting data products and the ad:s product.

  • Segment Adjusted EBITDA2 in the first quarter of 2023 was €6.8 million ($7.4 million)1 compared with a loss of (€6.4) million in the first quarter of 2022. This is the third consecutive quarter with positive Adjusted EBITDA2 indicating the strong operational leverage in the U.S. business model despite continuous investments. Segment Adjusted EBITDA margin23improved to 17% from (25%) compared with the first quarter of 2022.

Costs and Expenses

  • Purchased services and licenses in the first quarter of 2023 increased by €11.6 million to €48.4 million compared with the first quarter of 2022, reflecting continuous investments in content creation, greater event coverage and higher scouting costs. Of the total purchased services and licenses, approximately €14.0 million were expensed sports rights.

  • Personnel expenses in the first quarter of 2023 increased by €25.2 million to €77.5 million compared with the first quarter of 2022. The increase was primarily as a result of increased investment for growth which was driven by higher headcount associated with investments in AI and Computer Vision, increased share based compensation, and inflationary adjustments for labor costs.

  • Other operating expenses in the first quarter of 2023 increased by €1.7 million to €21.2 million, compared with the first quarter of 2022, primarily as a result of higher software license costs, higher audit fees and implementation costs for a new financial management system.

  • Total sports rights costs in the first quarter of 2023 decreased by €2.8 million to €51.2 million compared with the first quarter of 2022, primarily due to savings from the expected completion of the Tennis Australia contract.

Recent Company Highlights

  • SportradarSportradar renewed its partnership with the Big Ten Network extends partnership with the Big 10 Conference to broaden its footprint in the U.S. college space by powering its OTT platform B1G+ through the 2024-2025 college athletics season. Sportradar is providing its technology and data-driven OTT solutions to manage B1G+’s OTT web, mobile and connected TV apps, UX/UI design and third party integration.

  • Sportradar announced the integration of its ad:s technology into Snapchat, creating a new channel for betting operators to engage and acquire customers using the Company’s paid social media advertising service. Using Snapchat’s advanced age and location targeting capabilities to ensure only legally qualified audiences are reached, betting operators have a potential to reach Snapchat’s 350 million daily active users and over 750 million monthly active users.

  • Sportradar was selected as the successful bidder for the global Association of Tennis Professionals (ATP) data and streaming rights starting in 2024 as a result of the Company’s commitment to product innovation. Sportradar offers the broadest reach to tennis fans globally and has been a supplier of official ATP Tour and Challenger Tour secondary data feeds since 2022.

  • Sportradar published its first Sustainability Report highlighting its commitment to sustaining its business, communities and environment. The report is based on Sportradar’s five key sustainability priorities, sustainability, people, oversight, respect and technology-led (SPORT), which are aligned with the standards and framework of the Sustainability Accounting Standards Board (SASB).

  • Sportradar Integrity Services released its second Annual Report on Betting Corruption and Match-Fixing in 2022, revealing the Company had identified 1,212 suspicious matches across 12 sports in 92 countries, an increase of 34% year over year. The overall data confirmed that 99.5% of sporting events are free from match-fixing, with no single sport having a suspicious match ratio of greater than 1%.

  • Sportradar named technology executive Gerard Griffin as Chief Financial Officer effective May 9, 2023. Mr Griffin previously served as CFO of Zynga Inc., a global leader in interactive entertainment, and will be responsible for Sportradar’s accounting, finance and investor relations functions. Mr. Griffin brings more than 25 years of leadership experience in financial and operational management within the gaming, media and technology sectors.

Annual Financial Outlook

Sportradar reaffirmed its annual outlook provided on March 15, 2023, for revenue and Adjusted EBITDA2 for fiscal 2023 as follows:

  • Sportradar expects its revenue for fiscal 2023 to be in the range of €902.0 million to €920.0 million ($983.2 million to $1002.8 million)1, representing growth of 24% to 26% over fiscal 2022.

  • Adjusted EBITDA2 is expected to be in a range of €157.0 million to €167.0 million ($171.1 million to $182.0 million)1, representing 25% to 33% growth versus last year.

  • Adjusted EBITDA margin2 is expected to be in the range of 17% to 18%.4

Conference Call and Webcast Information

Sportradar will host a conference call to discuss the first quarter 2023 results today, May 10, 2023, at 8:00 a.m. Eastern Time. Those wishing to participate via webcast should access the earnings call through Sportradar’s Investor Relations website. An archived webcast with the accompanying slides will be available at the Company’s Investor Relations website for one year after the conclusion of the live event.

About Sportradar

Sportradar Group AG (NASDAQ: SRAD), founded in 2001, is a leading global sports technology company creating immersive experiences for sports fans and bettors. Positioned at the intersection of the sports, media and betting industries, the company provides sports federations, news media, consumer platforms and sports betting operators with a best-in-class range of solutions to help grow their business. As the trusted partner of organizations like the NBA, NHL, MLB, NASCAR, UEFA, FIFA, Bundesliga, ICC and ITF, Sportradar covers close to a million events annually across all major sports. With deep industry relationships and expertise, Sportradar is not just redefining the sports fan experience, it also safeguards sports through its Integrity Services division and advocacy for an integrity-driven environment for all involved.

For more information about Sportradar, please visit www.sportradar.com

CONTACT:

Investor Relations:
Rima Hyder, SVP Head of Investor Relations
Christin Armacost, CFA, Manager Investor Relations
investor.relations@sportradar.com

Media:        
Sandra Lee
comms@sportradar.com

Non-IFRS Financial Measures and Operating Metrics
We have provided in this press release financial information that has not been prepared in accordance with IFRS, including Adjusted EBITDA, Adjusted EBITDA margin, Adjusted Free Cash Flow and Cash Flow Conversion (together, the “Non-IFRS financial measures”), as well as operating metrics, including Net Retention Rate. We use these non-IFRS financial measures internally in analyzing our financial results and believe they are useful to investors, as a supplement to IFRS measures, in evaluating our ongoing operational performance. We believe that the use of these non-IFRS financial measures provides an additional tool for investors to use in evaluating ongoing operating results and trends and in comparing our financial results with other companies in our industry, many of which present similar non-IFRS financial measures to investors.

Non-IFRS financial measures should not be considered in isolation from, or as a substitute for, financial information prepared in accordance with IFRS. Investors are encouraged to review the reconciliation of these non-IFRS financial measures to their most directly comparable IFRS financial measures provided in the financial statement tables included below in this press release.

  • “Adjusted EBITDA” represents profit (loss) for the period adjusted for share based compensation, depreciation and amortization (excluding amortization of sports rights), impairment of intangible assets, other financial assets and equity-accounted investee, loss from loss of control of subsidiary, remeasurement of previously held equity-accounted investee, non-routine litigation costs, management restructuring costs, professional fees for SOX and ERP implementations, one-time charitable donation for Ukrainian relief activities, share of profit (loss) of equity-accounted investee (SportTech AG), foreign currency (gains) losses, finance income and finance costs, and income tax (expense) benefit and certain other non-recurring items, as described in the reconciliation below.

    License fees relating to sports rights are a key component of how we generate revenue and one of our main operating expenses. Such license fees are presented either under purchased services and licenses or under depreciation and amortization, depending on the accounting treatment of each relevant license. Only licenses that meet the recognition criteria of IAS 38 are capitalized. The primary distinction for whether a license is capitalized or not capitalized is the contracted length of the applicable license. Therefore, the type of license we enter into can have a significant impact on our results of operations depending on whether we are able to capitalize the relevant license. Our presentation of Adjusted EBITDA removes this difference in classification by decreasing our EBITDA by our amortization of sports rights. As such, our presentation of Adjusted EBITDA reflects the full costs of our sports right's licenses. Management believes that, by deducting the full amount of amortization of sports rights in its calculation of Adjusted EBITDA, the result is a financial metric that is both more meaningful and comparable for management and our investors while also being more indicative of our ongoing operating performance.

    We present Adjusted EBITDA because management believes that some items excluded are non-recurring in nature and this information is relevant in evaluating the results of the respective segments relative to other entities that operate in the same industry. Management believes Adjusted EBITDA is useful to investors for evaluating Sportradar’s operating performance against competitors, which commonly disclose similar performance measures. However, Sportradar’s calculation of Adjusted EBITDA may not be comparable to other similarly titled performance measures of other companies. Adjusted EBITDA is not intended to be a substitute for any IFRS financial measure.

    Items excluded from Adjusted EBITDA include significant components in understanding and assessing financial performance. Adjusted EBITDA has limitations as an analytical tool and should not be considered in isolation, or as an alternative to, or a substitute for, profit for the period, revenue or other financial statement data presented in our consolidated financial statements as indicators of financial performance. We compensate for these limitations by relying primarily on our IFRS results and using Adjusted EBITDA only as a supplemental measure.

  • “Adjusted EBITDA margin” is the ratio of Adjusted EBITDA to revenue.

  • “Adjusted Free Cash Flow” represents net cash from operating activities adjusted for payments for lease liabilities, acquisition of property and equipment, acquisition of intangible assets (excluding certain intangible assets required to further support an acquired business) and foreign currency gains (losses) on our cash equivalents. We consider Adjusted Free Cash Flow to be a liquidity measure that provides useful information to management and investors about the amount of cash generated by the business after the purchase of property and equipment, of intangible assets and payment of lease liabilities, which can then be used to, among other things, to invest in our business and make strategic acquisitions. A limitation of the utility of Adjusted Free Cash Flow as a measure of liquidity is that it does not represent the total increase or decrease in our cash balance for the year.

  • “Cash Flow Conversion” is the ratio of Adjusted Free Cash Flow to Adjusted EBITDA.

In addition, we define the following operating metric as follows:

  • “Net Retention Rate” is calculated for a given period by starting with the reported Trailing Twelve Month revenue, which includes both subscription-based and revenue sharing revenue, from our top 200 customers as of twelve months prior to such period end, or prior period revenue. We then calculate the reported trailing twelve-month revenue from the same customer cohort as of the current period end, or current period revenue. Current period revenue includes any upsells and is net of contraction and attrition over the trailing twelve months but excludes revenue from new customers in the current period. We then divide the total current period revenue by the total prior period revenue to arrive at our Net Retention Rate.

The Company is unable to provide a reconciliation of Adjusted EBITDA to profit (loss) for the period, its most directly comparable IFRS financial measure, on a forward- looking basis without unreasonable effort because items that impact this IFRS financial measure are not within the Company’s control and/or cannot be reasonably predicted. These items may include but are not limited to foreign exchange gains and losses. Such information may have a significant, and potentially unpredictable, impact on the Company’s future financial results.

Safe Harbor for Forward-Looking Statements

Certain statements in this press release may constitute “forward-looking” statements and information within the meaning of Section 27A of the Securities Act of 1933, Section 21E of the Securities Exchange Act of 1934, and the safe harbor provisions of the U.S. Private Securities Litigation Reform Act of 1995 that relate to our current expectations and views of future events, including, without limitation, statements regarding future financial or operating performance, planned activities and objectives, anticipated growth resulting therefrom, market opportunities, strategies and other expectations, and expected performance for the full year 2023. In some cases, these forward-looking statements can be identified by words or phrases such as “may,” “might,” “will,” “could,” “would,” “should,” “expect,” “plan,” “anticipate,” “intend,” “seek,” “believe,” “estimate,” “predict,” “potential,” “projects”, “continue,” “contemplate,” “possible” or similar words. These forward-looking statements are subject to risks, uncertainties and assumptions, some of which are beyond our control. In addition, these forward-looking statements reflect our current views with respect to future events and are not a guarantee of future performance. Actual outcomes may differ materially from the information contained in the forward-looking statements as a result of a number of factors, including, without limitation, the following: economy downturns and political and market conditions beyond our control, including the impact of the Russia/Ukraine and other military conflicts; the global COVID-19 pandemic and its adverse effects on our business; dependence on our strategic relationships with our sports league partners; effect of social responsibility concerns and public opinion on responsible gaming requirements on our reputation; potential adverse changes in public and consumer tastes and preferences and industry trends; potential changes in competitive landscape, including new market entrants or disintermediation; potential inability to anticipate and adopt new technology; potential errors, failures or bugs in our products; inability to protect our systems and data from continually evolving cybersecurity risks, security breaches or other technological risks; potential interruptions and failures in our systems or infrastructure; our ability to comply with governmental laws, rules, regulations, and other legal obligations, related to data privacy, protection and security; ability to comply with the variety of unsettled and developing U.S. and foreign laws on sports betting; dependence on jurisdictions with uncertain regulatory frameworks for our revenue; changes in the legal and regulatory status of real money gambling and betting legislation on us and our customers; our inability to maintain or obtain regulatory compliance in the jurisdictions in which we conduct our business; our ability to obtain, maintain, protect, enforce and defend our intellectual property rights; our ability to obtain and maintain sufficient data rights from major sports leagues, including exclusive rights; any material weaknesses identified in our internal control over financial reporting; inability to secure additional financing in a timely manner, or at all, to meet our long-term future capital needs; risks related to future acquisitions; and other risk factors set forth in the section titled “Risk Factors” in our Annual Report on Form 20-F for the fiscal year ended December 31, 2022, and other documents filed with or furnished to the SEC, accessible on the SEC’s website at www.sec.gov and on our website at https://investors.sportradar.com. These statements reflect management’s current expectations regarding future events and operating performance and speak only as of the date of this press release. One should not put undue reliance on any forward-looking statements. Although we believe that the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee that future results, levels of activity, performance and events and circumstances reflected in the forward-looking statements will be achieved or will occur. Except as required by law, we undertake no obligation to update or revise publicly any forward-looking statements, whether as a result of new information, future events or otherwise, after the date on which the statements are made or to reflect the occurrence of unanticipated events.

SPORTRADAR GROUP AG
INTERIM CONDENSED CONSOLIDATED STATEMENTS OF PROFIT OR LOSS AND OTHER COMPREHENSIVE INCOME
(Expressed in thousands of Euros)

 

 

Three Months Ended March 31,

 

 

2022

 

 

2023

 

Revenue

 

167,876

 

 

207,564

 

Purchased services and licenses (excluding depreciation and amortization)

 

(36,836

)

 

(48,435

)

Internally-developed software cost capitalized

 

4,008

 

 

5,327

 

Personnel expenses

 

(52,254

)

 

(77,468

)

Other operating expenses

 

(19,507

)

 

(21,249

)

Depreciation and amortization

 

(52,470

)

 

(47,648

)

Impairment loss on trade receivables, contract assets and other financial assets

 

(1,012

)

 

(1,078

)

Share of loss of equity-accounted investees

 

(101

)

 

(2,356

)

Foreign currency gains (losses), net

 

10,419

 

 

(3,719

)

Finance income

 

86

 

 

4,885

 

Finance costs

 

(8,922

)

 

(5,040

)

Net income before tax

 

11,287

 

 

10,783

 

Income tax expense

 

(3,079

)

 

(3,973

)

Profit for the period

 

8,208

 

 

6,810

 

Other Comprehensive Income

 

 

 

 

Items that will not be reclassified subsequently to profit or loss

 

 

 

 

Remeasurement of defined benefit liability

 

18

 

 

-

 

Related deferred tax expense

 

(3

)

 

-

 

 

 

15

 

 

-

 

Items that may be reclassified subsequently to profit or loss

 

 

 

 

Foreign currency translation adjustment attributable to the owners of the company

 

1,686

 

 

(3,167

)

Foreign currency translation adjustment attributable to non-controlling interests

 

(51

)

 

3

 

 

 

1,635

 

 

(3,164

)

Other comprehensive income (loss) for the period, net of tax

 

1,650

 

 

(3,164

)

Total comprehensive income (loss) for the period

 

9,858

 

 

3,646

 

 

 

 

 

 

Profit (loss) attributable to:

 

 

 

 

Owners of the Company

 

8,122

 

 

6,822

 

Non-controlling interests

 

86

 

 

(12

)

 

 

8,208

 

 

6,810

 

Total comprehensive income (loss) attributable to:

 

 

 

 

Owners of the Company

 

9,823

 

 

3,655

 

Non-controlling interests

 

35

 

 

(9

)

 

 

9,858

 

 

3,646

 

 

 

 

 

 

Profit per Class A share attributable to owners of the Company

 

 

 

 

Basic

 

0.03

 

 

0.02

 

Diluted

 

0.03

 

 

0.02

 

Profit per Class B share attributable to owners of the Company

 

 

 

 

Basic

 

0.00

 

 

0.00

 

Diluted

 

0.00

 

 

0.00

 

 

 

 

 

 

Weighted-average number of shares (in thousands)

 

 

 

 

Weighted-average number of Class A shares (basic)

 

206,627

 

 

206,524

 

Weighted-average number of Class A shares (diluted)

 

219,273

 

 

221,241

 

Weighted-average number of Class B shares (basic and diluted)

 

903,671

 

 

903,671

 

 

 

 

 

 

 

 

SPORTRADAR GROUP AG
INTERIM CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
(Expressed in thousands of Euros)

 

 

December 31,

 

March 31,

Assets

 

2022

 

2023

Current assets

 

 

 

 

Cash and cash equivalents

 

243,757

 

 

239,634

 

Trade receivables

 

63,412

 

 

67,792

 

Contract assets

 

50,482

 

 

58,231

 

Other assets and prepayments

 

42,913

 

 

39,666

 

Income tax receivables

 

1,631

 

 

1,641

 

 

 

402,195

 

 

406,964

 

Non-current assets

 

 

 

 

Property and equipment

 

37,887

 

 

37,934

 

Intangible assets and goodwill

 

843,632

 

 

848,503

 

Equity-accounted investees

 

33,888

 

 

31,533

 

Other financial assets and other non-current assets

 

44,445

 

 

47,835

 

Deferred tax assets

 

27,014

 

 

25,175

 

 

 

986,866

 

 

990,980

 

Total assets

 

1,389,061

 

 

1,397,944

 

Current liabilities

 

 

 

 

Loans and borrowings

 

7,361

 

 

7,532

 

Trade payables

 

204,994

 

 

205,113

 

Other liabilities

 

65,268

 

 

58,311

 

Contract liabilities

 

23,172

 

 

32,044

 

Income tax liabilities

 

8,693

 

 

8,281

 

 

 

309,488

 

 

311,281

 

Non-current liabilities

 

 

 

 

Loans and borrowings

 

15,484

 

 

14,505

 

Trade payables

 

269,917

 

 

272,761

 

Other non-current liabilities

 

10,695

 

 

6,131

 

Deferred tax liabilities

 

26,048

 

 

25,232

 

 

 

322,144

 

 

318,629

 

Total liabilities

 

631,632

 

 

629,910

 

 

 

 

 

 

Ordinary shares

 

27,323

 

 

27,369

 

Treasury shares

 

(2,705

)

 

(4,552

)

Additional paid-in capital

 

590,191

 

 

600,338

 

Retained earnings

 

117,155

 

 

122,191

 

Other reserves

 

19,624

 

 

16,463

 

Equity attributable to owners of the Company

 

751,588

 

 

761,809

 

Non-controlling interest

 

5,841

 

 

6,225

 

Total equity

 

757,429

 

 

768,034

 

Total liabilities and equity

 

1,389,061

 

 

1,397,944

 

 

 

 

 

 

 

 

SPORTRADAR GROUP AG
INTERIM CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Expressed in thousands of Euros)     

 

Three Months Ended March 31,

 

2022

 

2023

OPERATING ACTIVITIES:

 

 

 

 

Profit for the period

8,208

 

 

6,810

 

Adjustments to reconcile profit for the period to net cash provided by operating activities:

 

 

Income tax expense

3,079

 

 

3,973

 

Interest income

(86

)

 

(1,735

)

Interest expense

8,859

 

 

5,040

 

Impairment losses (income) on financial assets

28

 

 

 

Other financial expenses

63

 

 

 

Foreign currency loss (gain), net

(10,419

)

 

3,719

 

Amortization and impairment of intangible assets

49,707

 

 

44,418

 

Depreciation of property and equipment

2,763

 

 

3,230

 

Equity-settled share-based payments

3,911

 

 

8,812

 

Share of loss of equity-accounted investee

101

 

 

2,356

 

Other

(984

)

 

(5,313

)

 

 

 

Cash flow from operating activities before working capital changes, interest and income taxes

65,230

 

 

71,310

 

 

 

 

Increase in trade receivables, contract assets, other assets and prepayments

(15,331

)

 

(12,196

)

Decrease (Increase) in trade and other payables, contract and other liabilities

(3,530

)

 

4,530

 

 

 

 

Changes in working capital

(18,861

)

 

(7,666

)

 

 

 

Interest paid

(4,855

)

 

(4,595

)

Interest received

62

 

 

1,731

 

Income taxes received (paid)

152

 

 

(3,331

)

 

 

 

Net cash from operating activities

41,728

 

 

57,449

 

 

 

 

INVESTING ACTIVITIES:

 

 

Acquisition of intangible assets

(34,255

)

 

(38,511

)

Acquisition of property and equipment

(1,389

)

 

(2,165

)

Acquisition of subsidiaries, net of cash acquired

(11,604

)

 

(10,179

)

Acquisition of financial assets

 

 

(3,716

)

Collection of loans receivable

 

 

21

 

Collection of deposits

45

 

 

201

 

Payment of deposits

(57

)

 

(73

)

 

 

 

Net cash used in investing activities

(47,260

)

 

(54,422

)

 

 

 

FINANCING ACTIVITIES:

 

 

Payment of lease liabilities

(1,444

)

 

(1,531

)

Acquisition of non-controlling interests

(28,246

)

 

 

Principal payments on bank debt

(135

)

 

(364

)

Purchase of treasury shares

(390

)

 

(1,847

)

Change in bank overdrafts

(13

)

 

39

 

 

 

 

Net cash used in financing activities

(30,228

)

 

(3,703

)

 

 

 

Net decrease in cash and cash equivalents

(35,760

)

 

(676

)

Cash and cash equivalents as of January 1

742,773

 

 

243,757

 

Effects of movements in exchange rates

8,514

 

 

(3,446

)

 

 

 

Cash and cash equivalents as of March 31

715,527

 

 

239,634

 

 

 

 

The tables below show the information related to each reportable segment for the three-month periods ended March 31, 2022 and 2023.

 

Three Months Ended March 31, 2022

in €'000

RoW Betting

RoW Betting AV

United States

Total reportable segments

All other segments

Total

Segment revenue

86,737

 

45,923

 

25,667

 

158,327

 

9,549

 

167,876

 

Segment Adjusted EBITDA

44,617

 

8,934

 

(6,422

)

47,129

 

(3,714

)

43,415

 

Unallocated corporate expenses()

 

 

 

 

 

(16,714

)

Adjusted EBITDA

 

 

 

 

 

26,701

 

Adjusted EBITDA margin

51

%

19

%

(25

%)

30

%

(39

%)

16

%


 

Three Months Ended March 31, 2023

in €'000

RoW Betting

RoW Betting AV

United States

Total reportable segments

All other segments

Total

Segment revenue

108,500

 

44,554

 

39,737

 

192,791

 

14,773

 

207,564

 

Segment Adjusted EBITDA

47,388

 

11,341

 

6,824

 

65,553

 

(3,147

)

62,406

 

Unallocated corporate expenses(1)

 

 

 

 

 

(25,736

)

Adjusted EBITDA

 

 

 

 

 

36,670

 

Adjusted EBITDA margin

44

%

25

%

17

%

34

%

(21

%)

18

%

(1) Unallocated corporate expenses primarily consist of salaries and wages for management, legal, human resources, finance, office, technology and other costs not allocated to the segments.

The following table reconciles Adjusted EBITDA to the most directly comparable IFRS financial performance measure, which is profit for the period:

 

Three Months Ended March 31,

in €'000

2022

 

2023

 

Profit for the period

8,208

 

6,810

 

Share based compensation

3,911

 

8,954

 

Litigation costs1

1,284

 

-

 

Professional fees for SOX and ERP implementations

1,425

 

245

 

One-time charitable donation for Ukrainian relief activities

147

 

-

 

Depreciation and amortization

52,470

 

47,648

 

Amortization of sports rights

(42,268

)

(37,190

)

Impairment loss (gain) on other financial assets

28

 

-

 

Share of loss of equity-accounted investee 2

-

 

2,356

 

Foreign currency (gains) losses, net

(10,419

)

3,719

 

Finance income

(86

)

(4,885

)

Finance costs

8,922

 

5,040

 

Income tax expense

3,079

 

3,973

 

Adjusted EBITDA

26,701

 

36,670

 

(1) Includes legal related costs in connection with a non-routine litigation.
(2) Includes the related share in the equity-accounted investee of SportTech AG

The following table presents a reconciliation of Adjusted Free Cash Flow to the most directly comparable IFRS financial performance measure, which is net cash from operating activities:

 

 

Three Months Ended March 31,

in €'000

 

2022

 

2023

 

Net cash from operating activities

41,728

 

57,449

 

Acquisition of intangible assets

(34,255

)

(38,511

)

Acquisition of property and equipment

(1,389

)

(2,165

)

Payment of lease liabilities

(1,444

)

(1,531

)

Foreign currency gains (losses) on cash equivalents

8,243

 

(2,849

)

Adjusted Free Cash Flow

12,883

 

12,393

 



1 For the convenience of the reader, we have translated Euros amounts at the noon buying rate of the Federal Reserve Bank on March 31, 2023, which was €1.00 to $1.09.
2 Non-IFRS financial measure; see “Non-IFRS Financial Measures and Operating Metrics” and accompanying tables for further explanations and reconciliations of non-IFRS measures to IFRS measures.