OTC: TPBTF - Betmakers Technology Group Ltd

Yield per half year: +21.98%
Dividend yield: 0.00%
Sector: Consumer Cyclical

Reporting Betmakers Technology Group Ltd

Capitalization

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Капитализация, млрд $
0.6443 0.3049 0.0968 0.3487 -46.84
Выручка, млрд $
0.0029 0.0056 0.0127 0.0062 0.0086 0.0195 0.0837 0.0883 0.059 0.059 0.0518 46.98
Чистая прибыль, млрд $
-0.0045 -0.0076 -0.006 -0.0036 -0.0021 -0.0175 -0.0815 -0.0361 -0.024 -0.024 -0.0322 62.78
EBIT, млрд $
-0.0019 -0.0047 -0.0053 -0.0049 -0.0052 -0.002 -0.018 -0.0874 -0.0489 -0.0526 -0.0323 56.55
EBITDA, млрд $
0.000608 -0.0028 0.000156 -0.0182 -0.0788 -0.0384 -0.0414 -0.0276 68.82
Баланс стоимость, млрд $
0.0083 0.009 0.0127 0.0192 0.0604 0.1954 0.1192 0.0933 0.0691 0.0691 0.1075 2.73
FCF, млрд $
-0.012 -0.0031 -0.000724 -0.0047 -0.0217 -0.0201 -0.0031 -0.0031 -0.0101 33.76
Операционный денежный поток, млрд $
-0.0013 -0.0033 -0.0061 -0.0114 -0.0031 -0.000501 -0.002 -0.0119 -0.015 -0.0243 -0.0065 37.07
Операционная прибыль, млрд $
-0.0047 -0.0081 -0.0049 -0.0052 -0.0025 -0.018 -0.0874 -0.0489 -0.0117 -0.0117 -0.0337 36.16
Операционные расходы, млрд $
0.0037 0.003 0.0076 0.0137 0.0070 38.72
CAPEX, млрд $
0.000273 0.000263 0.0001 0.0000 0.000183 0.0019 0.0098 0.0044 0.0051 0.0051 0.0043 94.55


Balance sheet

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Наличность, млрд $
0.0024 0.0033 0.0015 0.000453 0.0316 0.1206 0.0551 0.0254 0.0182 0.0182 0.0502 -10.45
Long term investments $
0.00024 0.0002 0.00
Total Receivables $
0.0012 0.0019 0.0054 0.0012 0.0019 0.0088 0.0074 0.0096 0.0078 0.0078 0.0071 32.64
Total Current Assets $
0.0037 0.0053 0.007 0.0018 0.0337 0.1346 0.0687 0.0467 0.0303 0.0303 0.0628 -2.10
Чистые активы, млрд $
0.0000 0.000271 0.000426 0.000306 0.000159 0.000701 0.0139 0.0187 0.0203 0.0327 0.0108 163.77
Активы, млрд $
0.0107 0.0151 0.0159 0.0306 0.0626 0.2303 0.1405 0.1237 0.0934 0.0934 0.1301 8.33
Short Term Debt $
0.0017 0.000502 0.000291 0.000489 0.0007 -26.77
Long Term Debt $
0.0002 0.0088 0.0048 0.0046 188.45
Задолженность, млрд $
0.0023 0.0061 0.0032 0.0114 0.0022 0.0349 0.0213 0.0303 0.0242 0.0242 0.0226 61.54
Чистый долг, млрд $
-0.0701 -0.0498 -0.0599 -15.71
Долг, млрд $
0.0019 0.0091 0.0053 0.0054 40.77
Interest income $
0.0001 0.0000 0 0 0 0.0001 0.00
Расходы на обслуживание долга $
0.0001 0.000429 0.0000 0.000295 0.000236 0.000136 0.000136 0.0002 6.34
Чист. проц. доходы, млрд $
0.0001 0.0000 0 0 -0.000541 0 0 -0.0002 -332.59
Goodwill $
0.0043 0.0043 0.0043 0.0048 0.002 0.0145 0.0145 0.0443 0.0305 0.0308 0.0269 16.26
Себестоимость, млрд $
0.001 0.0028 0.0111 0.0022 0.0022 0.0093 0.0232 0.0333 0.0234 0.0234 0.0183 60.46
Товарно материальные запасы $
0.0044 0.0025 0.0026 0.0023 0.0023 0.0029 -14.97


Share

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS -0.0461 -0.019 -0.0315 -0.0087 -0.0038 -0.0215 -0.0901 -0.0382 -0.0248 -0.0248 -0.0357 45.52
Цена акции ао 0.0641 0.062 0.1873 0.7927 0.1883 0.0545 0.0657 0.0627 0.0627 0.2328 -39.80
Число акций ао, млн 769.22 189.52 413.49 568.54 812.82 569.52 584.77 598.14 598.14 626.76 1.02
FCF/акцию -0.0632 -0.0075 -0.0013 -0.0057 -0.038 -0.0344 -0.0052 -0.0052 -0.0169 31.95


Efficiency

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % -54.39 -84.28 -54.9 -22.61 -5.38 -13.65 -67.26 -34.23 -29.5 -29.5 14.92 -30.0040 40.54
ROA, % -42.45 -50.35 -38.49 -15.5 -4.59 -11.92 -57.07 -27.53 -22.08 -22.08 6.65 -24.6380 36.91
ROS, % -135.52 -46.92 -58.53 -24.94 -89.72 -97.37 -40.88 -40.68 -40.68 -40.68 11.73 -61.8660 -14.63
ROCE, % -55.95 -58.1 -38.09 -22.54 -3.26 -8.66 -68.83 -51.12 -75.97 -75.97 21.28 -41.5680 87.71
Ebit margin, % -23.08 -107.36 -104.42 -55.38 -89.11 -89.11 -75.8700 31.02
Рентаб EBITDA, % 4.77 -44.89 1.82 -93.55 -94.15 -43.49 -70.09 -70.09 25.86 -59.8920 -307.55
Чистая рентаб, % -157.28 -135.52 -46.92 -58.53 -24.94 -89.72 -97.37 -40.88 -40.68 -40.68 11.73 -58.7180 10.28
Operation Margin, % -143.35 -38.34 -85.06 -29.39 -92.69 -104.42 -55.38 -19.83 -19.83 -19.83 18.03 -58.4300 -26.54
Доходность FCF, % -0.7231 -11.28 -33.58 -15.1944 259.44


Coefficients

IFRS
Reporting Annual Quarterly
2014 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
-36.9 -3.42 -2.5 30.42 -14.2733 -59.23
P/BV
1.56 1.34 0.5836 3.54 1.87 0.8453 1.17 1.17 4.30 1.60 14.92
P/S
1.56 4.16 4.11 35.51 2.67 0.8931 1.38 1.38 4.34 8.91 -19.61
P/FCF
-138.29 -8.87 0 0 0 0 15.28 -73.5800 -74.67
E/P
-0.0271 -0.2927 -0.4008 0 0 0 1.58 -0.2402 145.46
EV/EBIT
0 0 0
EV/S
0 0 0 0 4.59
EV/FCF
0 0 0 14.81
Debt/EBITDA
-0.5009 -0.0671 0 0 0 0 2.47 -0.2840 -63.40
Netdebt/Ebitda
4.58 0.6321 0 0 0 0 1.42 2.61 -62.85
Debt/Ratio
0.3615 0.0396 0.0376 0 0 0 0 0.28 0.1462 -52.97
Debt/Equity
0.9041 0.0467 0.0444 0 0 0.3497 0.3497 1.27 0.3362 -21.14
Debt/Net Income
-1.05 -0.5222 -0.0649 0 0 0 0 6.86 -0.5457 -60.46
PEG
0 0
Бета
-3.99 3.42 2.81 2.81 0.93 0.7467 -188.97
Индекс Альтмана
0 0.1766 0.2799 0.2799 293.47 0.2283 25.89


Dividends

IFRS
Reporting Annual
LTM Industry average 5 year average CAGR 5
Дивиденд
0
Див доход, ао, %
0 9.26


Pay for your subscription

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

Subscribe

Other

IFRS
Reporting Annual
2023 2024 CAGR 5
Персонал, чел
440 440 0.00