Elys Game Technology, Corp.

NASDAQ
ELYS
Stock
Yield per half year: 0%
Dividend yield: 0%
Sector: Consumer Cyclical

Reporting Elys Game Technology, Corp.

Capitalization

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
Капитализация, млрд $
0.0034 0.0054 0.0038 0.0066 0.0054 0.0061 0.0545 0.1105 0.0373 0.0146 0.0446 19.07
Выручка, млрд $
0.0017 0.0049 0.0089 0.0229 0.0346 0.0346 0.0356 0.0455 0.0427 0.0427 0.0386 4.30
Чистая прибыль, млрд $
-0.0022 -0.002 -0.002 0.0014 -0.003 -0.003 -0.0093 -0.0151 -0.0183 -0.0183 -0.0097 43.57
EV, млрд $
0.0031 0.0023 0.0256 0.037 0.0605 0.0617 0.0036 0.0088 0.0377 -32.45
EBIT, млрд $
-0.000595 -0.0016 -0.0015 0.0026 0.000672 0.000672 -0.003 -0.0269 -0.0196 -0.0324 -0.0096 -296.33
EBITDA, млрд $
-0.000494 -0.0012 -0.000939 0.0032 0.0012 0.0012 -0.0025 -0.008 -0.0178 -0.0101 -0.0052 -271.49
OIBDA, млрд $
0.0041 0.0046 -0.0044 -0.0258 -0.032 -0.0107 -250.82
Баланс стоимость, млрд $
0.0023 0.0013 0.0025 0.0041 0.0099 0.0099 0.0088 0.0177 0.0072 0.0072 0.0107 -6.17
FCF, млрд $
-0.000611 -0.000624 0.00064 0.0032 -0.0027 -0.0027 -0.000398 -0.0083 -0.0071 -0.0071 -0.0042 21.33
Операционный денежный поток, млрд $
-0.00061 -0.000507 0.000786 0.0034 0.0018 0.0018 -0.000146 -0.0076 -0.0042 -0.0042 -0.0017 -218.47
Операционная прибыль, млрд $
-0.0006 -0.0016 -0.0015 0.0026 0.000427 0.000427 -0.003 -0.0269 -0.0324 -0.0324 -0.0123 -337.70
Операционные расходы, млрд $
0.000893 0.0065 0.0104 0.0056 -0.0341 0.0386 0.0386 0.0551 0.0751 0.0545 0.0347 -217.11
CAPEX, млрд $
0 0.000117 0.000146 0.000181 0.0045 0.0045 0.000252 0.000717 0.0029 0.0029 0.0026 -8.41


Balance sheet

IFRS
Reporting Annual Quarterly
2001 2002 2005 2012 2014 2015 2016 2017 2018 2019 2020 2021 2022 LTM 5 year average CAGR 5
Наличность, млрд $
0.000422 0.000157 0.0022 0.0065 0.0063 0.0063 0.0052 0.0073 0.0034 0.0034 0.0057 -11.61
Short Term Investments $
0.0001 0.00039 0.000365 0.0003 53.97
Long term investments $
0 0 0.000275 0.000178 0.000468 0 0.0000 0.0003 19.39
Total Receivables $
0.000628 0.000178 0.000243 0.0013 0.0011 0.0011 0.0014 0.0027 0.0022 0.0022 0.0017 14.87
Total Current Assets $
0.0019 0.000688 0.0028 0.0079 0.0076 0.0076 0.0073 0.0114 0.0068 0.0068 0.0081 -2.20
Чистые активы, млрд $
0.000204 0.000269 0.000476 0.0013 0.0011 0.00078 0.002 0.0011 33.26
Активы, млрд $
0.0041 0.0037 0.0074 0.0122 0.0226 0.0226 0.0278 0.0446 0.0214 0.0214 0.0278 -1.09
Short Term Debt $
0.000829 0.00072 0.0011 0.0019 0.0051 0.0051 0.0047 0.000348 0.0011 0.0011 0.0033 -26.42
Long Term Debt $
0.000427 0.000363 0.000225 0.0001 0.000417 0.000151 0.000148 0.000148 0.0002 -8.04
Задолженность, млрд $
0.0018 0.0023 0.0049 0.0081 0.0127 0.0127 0.019 0.0268 0.0142 0.0142 0.0171 2.26
Чистый долг, млрд $
0.000406 0.000562 -0.000655 -0.0042 -0.000933 -0.000933 0.000187 -0.0065 -0.000961 -0.000961 -0.0018 0.59
Долг, млрд $
0.0016 0.0022 0.0054 0.0054 0.0054 0.000848 0.0024 0.0024 0.0039 -14.97
Расходы на обслуживание долга $
0.0000 0.000211 0.000736 0.000507 0.0026 0.0026 0.0051 0.0000 0.0000 0.0000 0.0023 47.28
Чист. проц. доходы, млрд $
-0.000736 -0.000507 -0.0026 -0.0051 -0.0011 0.0000 0.0000 -0.0020 8.37
Goodwill $
0.000179 0.00026 0.00026 0.00026 0.000263 0.000263 0.0017 0.0162 0.0017 0.0040 45.24
Амортизация, млрд $
0 0.000101 0.000429 0.000522 0.000601 0.000488 0.000488 0.00049 0.0189 0.0018 0.0044 29.83
Себестоимость, млрд $
0 0.0014 0.0147 0.4142 0.4142 0.0018 0.1693 5.15
Товарно материальные запасы $
0 0.000456 0.000316 0.0001 0.0001 0.000125 0.000222 0.000969 0.0009 0.0009 0.0005 55.18


Share

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS -0.3475 -0.254 0.1466 -0.3211 -0.3211 -0.9069 -0.6695 -0.6954 -0.27 -0.6954 -0.5726 -3.41
Цена акции ао 0.7112 0.5758 0.593 2.72 4.73 0.28 0.2537 0.0004 0.0004 0.0004 1.05 -84.67
Число акций ао, млн 5.82 7.59 9.25 9.49 9.49 10.23 22.5 26.25 31.89 26.25 20.07 27.43
FCF/акцию -0.1242 -0.1071 0.0843 0.3435 -0.2825 -0.2825 -0.0389 -0.3676 -0.2706 -0.2706 -0.2484 -0.86


Efficiency

IFRS
Reporting Annual Quarterly
2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % -94.59 -155.07 -78.98 33.2 -43.56 -30.85 -99.33 -113.51 -146.7 -146.7 -86.7900 27.49
ROA, % -52.54 -55.38 -26.49 11.17 -17.5 -13.49 -36.8 -41.61 -55.38 -55.38 -32.9560 25.91
ROIC, % -6.68 -37.35 -22.0150 136.46
ROS, % 5.97 -8.81 -8.81 -26.66 -33.07 -42.78 -42.86 -42.86 -42.86 -42.86 -40.8860 5.32
ROCE, % -124.82 -58.61 63.08 6.28 6.28 -26.26 -77.4 -184.88 -450 -450 -146.4520 -334.99
Ebit margin, % 0.4508 1.94 -21.15 -33.64 -46.01 -75.88 -75.88 -34.9480 -308.19
Рентаб EBITDA, % -24.6 -10.55 13.98 3.36 3.36 -7.04 -17.6 -41.71 -23.65 -23.65 -17.3280 -247.74
Чистая рентаб, % -124.67 -41.51 -22.12 5.97 -8.81 -8.81 -26.07 -33.07 -42.78 -42.78 -23.9080 37.17
Operation Margin, % 11.35 1.24 1.24 -20.21 -59.05 -75.96 -75.88 -75.88 -75.88 -75.88 -72.5300 5.14
Доходность FCF, % -6.54 -17.75 -11.6 17 48.29 -49.95 -44.13 -0.7292 -7.49 -19.07 -24.2738 -17.52


Coefficients

IFRS
Reporting Annual Quarterly
2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
-5.87 -1.59 -2.66 -1.91 4.82 -1.76 -1.99 -5.49 -7.33 -2.04 -3.7220 3.00
P/BV
1.5 4.12 1.51 1.6 2.69 3.84 6.86 3.84 0.6411 1.36 3.57 -24.94
P/S
1.98 1.1 0.4232 0.2878 0.7682 1.1 1.7 1.5 0.1074 0.2276 1.04 -32.53
P/FCF
2.07 -2 -2.27 -137.14 -13.36 -5.24 0 0 0 0 -32.0020 21.24
E/P
0.2076 -0.5678 -0.5016 -0.1822 -0.1363 -0.4901 0 0 0 0 -0.3756 -2.90
EV/EBIT
203.36 55.08 -8.29 -4.03 -0.1845 -0.2716 -0.2716 -0.2716 -2.6095 -49.53
EV/EBITDA
-3.31 0.7317 22.08 31.89 -24.16 -7.7 -0.2035 -0.8675 4.38 -139.17
EV/S
0.1023 0.1282 0.145 0.9819 2.28 0.0849 0.2061 0.2061 0.2061 0.2061 0.5966 -38.17
EV/FCF
4.86 0.7359 -1.65 -1.87 -92 -12.54 -0.51 -1.24 -1.24 -1.24 -21.5060 -57.74
Debt/EBITDA
0.697 4.62 4.62 -0.6639 -0.0623 -0.137 -0.2376 -0.2376 -0.2376 -0.2376 -0.1824 30.70
Netdebt/Ebitda
-1.33 -1.45 -0.8042 11.71 0.8073 0.054 0.0951 0.0951 0.0951 0.0951 0.2293 -34.80
Debt/Ratio
0.1823 0.2371 0.2315 0.0277 0.0112 0.1142 0.1121 0.1121 0.1121 0.1121 0.0923 58.52
Debt/Equity
0.5416 0.5425 0.5295 0.0493 0.0282 0.3412 0 0 1.97 1.97 0.5836 30.05
Debt/Net Income
1.63 -1.76 -1.72 -0.0999 -0.0332 -0.1336 -0.1311 -0.1311 -0.1311 -0.1311 -0.1120 31.61
PEG
0 0
Бета
-4.33 13.21 11.72 11.72 6.87 -239.36
Индекс Альтмана
3.5 1.41 1.02 2.3 2.86 0.0962 0.8975 0.8975 0.9195 0.9195 1.13 -20.30


Dividends

IFRS
Reporting Annual Quarterly
2019 2020 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.002 0.002 0.0020 0.00
Дивиденд
0
Див доход, ао, %
0
Дивиденды / прибыль, %
-66.88 -20.5 -43.6900 -44.64


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS
Reporting Annual Quarterly
2018 2019 2020 2021 2022 2023 2024 CAGR 5
CAPEX/Выручка, %
12.89 12.89 0.6767 1.57 6.81 -11.98
Персонал, чел
87 87 0.00