Exhibit
|
Description
|
NEOGAMES S.A.
|
|||
By:
|
/s/ Moti Malul
|
||
Name: Moti Malul
|
|||
Title: Chief Executive Officer
|
|||
• |
Revenues were $12.9 million during the second quarter of 2021, compared to $13.0 million during the second quarter of 2020, representing a decrease of 0.6% year-over-year. In addition, the Company’s share of NPI revenues was $8.5 million
during the second quarter of 2021, compared to $1.6 million during the second quarter of 2020, representing an increase of 434% year-over-year. The total of revenues and the Company’s share of NPI’s revenues was $21.4 million during the
second quarter of 2021 compared to $14.6 million during the second quarter of 2020, representing an increase of 47.0% year-over-year.
|
• |
Comprehensive income was $2.8 million, or $0.11 per share, during the second quarter of 2021, compared to comprehensive income of $2.4 million, or $0.11 per share, during the second quarter of 2020.
|
• |
Adjusted EBITDA was $8.3 million during the second quarter of 2021, compared to an Adjusted EBITDA of $7.8 million during the second quarter of 2020, representing an increase of 6.6% year-over-year.1
|
• |
Network NGR was $187 million during the second quarter of 2021, compared to $112 million during the second quarter of 2020, representing an increase of 67.2% year-over-year.1
|
• |
Performance in Alberta has continued to exceed expectations during the province’s third live quarter. A successful launch of draw games and growth in existing and new players continue to drive the customer.
|
• |
Signed contract with Lottomatica in Italy to provide its successful eInstant games portfolio.
|
• |
Subsequent to quarter-end, signed contract to enter the Ukrainian market through a deal with Ukrainian National Lottery UNL, illustrating the international appeal of our content.
|
• |
Chosen as the 2021 EGR B2B Award winner for Best Lottery Supplier.
|
• |
Appointed Christopher G. Shaban, a senior lottery industry professional, as EVP Sales, Marketing and Customer Development.
|
• |
Subsequent to quarter end, launched Multi-Game progressive jackpot for eInstants.
|
|
June 30,
|
December 31,
|
||||||
|
2021
|
2020
|
||||||
|
Unaudited
|
Audited
|
||||||
ASSETS
|
||||||||
CURRENT ASSETS
|
||||||||
Cash and cash equivalents
|
$
|
65,395
|
$
|
59,767
|
||||
Designated Cash
|
2,917
|
-
|
||||||
Restricted deposits
|
12
|
12
|
||||||
Prepaid expenses and other receivables
|
2,312
|
1,446
|
||||||
Due from Aspire Group
|
787
|
56
|
||||||
Due from the Michigan Joint Operation and NPI
|
2,827
|
3,192
|
||||||
Trade receivables
|
3,869
|
3,701
|
||||||
Total Current Assets
|
$
|
78,119
|
$
|
68,174
|
||||
NON-CURRENT ASSETS
|
||||||||
Restricted deposits
|
159
|
164
|
||||||
Restricted deposits - Joint Venture
|
3,773
|
3,773
|
||||||
Property and equipment
|
1,308
|
1,301
|
||||||
Intangible assets
|
19,875
|
17,835
|
||||||
Right-of-use assets
|
2,389
|
3,127
|
||||||
Deferred taxes
|
273
|
211
|
||||||
Total Non-Current Assets
|
27,777
|
26,411
|
||||||
Total assets
|
$
|
105,896
|
$
|
94,585
|
||||
|
||||||||
LIABILITIES AND EQUITY
|
||||||||
CURRENT LIABILITIES
|
||||||||
Trade and other payables
|
$
|
4,619
|
$
|
4,910
|
||||
Lease liabilities
|
1,486
|
1,651
|
||||||
Capital notes, loans and accrued interest due to Aspire Group
|
19,337
|
-
|
||||||
Loans and other due to William Hill, net
|
-
|
1,972
|
||||||
Employees withholding payable
|
2,917
|
-
|
||||||
Employees' related payables and accruals
|
4,241
|
3,562
|
||||||
Total Current Liabilities
|
$
|
32,600
|
$
|
12,095
|
||||
NON-CURRENT LIABILITIES
|
||||||||
Capital notes, loans and accrued interest due to Aspire Group
|
$
|
-
|
$
|
17,739
|
||||
Loans and other due to William Hill, net
|
11,766
|
10,666
|
||||||
Company share of Joint Venture net liabilities
|
1,101
|
1,025
|
||||||
Lease liabilities
|
1,198
|
1,855
|
||||||
Accrued severance pay, net
|
414
|
384
|
||||||
Total Non-Current Liabilities
|
$
|
14,479
|
$
|
31,669
|
||||
EQUITY
|
||||||||
Share capital
|
44
|
44
|
||||||
Reserve with respect to transaction under common control
|
(8,467
|
)
|
(8,467
|
)
|
||||
Reserve with respect to funding transactions with related parties
|
20,072
|
20,072
|
||||||
Share premium
|
70,450
|
68,608
|
||||||
Share based payments reserve
|
3,336
|
3,907
|
||||||
Accumulated losses
|
(26,618
|
)
|
(33,343
|
)
|
||||
Total Equity
|
58,817
|
50,821
|
||||||
Total liabilities and equity
|
$
|
105,896
|
$
|
94,585
|
|
Quarter ended June 30,
|
Year to date June 30,
|
||||||||||||||
2021
|
2020
|
2021
|
2020
|
|||||||||||||
|
||||||||||||||||
Revenues
|
$
|
12,887
|
$
|
12,961
|
$
|
26,236
|
$
|
22,071
|
||||||||
Distribution expenses
|
2,440
|
1,596
|
5,086
|
2,863
|
||||||||||||
Development expenses
|
1,936
|
1,553
|
4,174
|
3,436
|
||||||||||||
Selling and marketing expenses
|
329
|
318
|
607
|
764
|
||||||||||||
General and administrative expenses
|
2,881
|
1,702
|
5,542
|
3,252
|
||||||||||||
Initial public offering expenses
|
-
|
1,089
|
-
|
1,089
|
||||||||||||
Depreciation and amortization
|
3,552
|
2,832
|
6,907
|
5,539
|
||||||||||||
11,138
|
9,090
|
22,316
|
16,943
|
|||||||||||||
Profit from operations
|
1,749
|
3,871
|
3,920
|
5,128
|
||||||||||||
Interest expenses with respect to funding from related parties
|
1,230
|
1,037
|
2,414
|
2,053
|
||||||||||||
Finance income
|
-
|
-
|
-
|
(22
|
)
|
|||||||||||
Finance expenses
|
11
|
169
|
235
|
482
|
||||||||||||
Profit before income taxes expenses
|
508
|
2,665
|
1,271
|
2,615
|
||||||||||||
Income taxes expenses
|
(412
|
)
|
(99
|
)
|
(1,069
|
)
|
(426
|
)
|
||||||||
Profit after income taxes expenses
|
96
|
2,566
|
202
|
2,189
|
||||||||||||
The Company’ share in profits (losses) of Joint Venture
|
2,679
|
(175
|
)
|
6,523
|
(676
|
)
|
||||||||||
Net and total comprehensive income
|
$
|
2,775
|
$
|
2,391
|
$
|
6,725
|
$
|
1,513
|
||||||||
Net incomeper ordinary share outstanding, basic
|
$
|
0.11
|
$
|
0.11
|
$
|
0.27
|
$
|
0.07
|
||||||||
Net income per ordinary share outstanding, diluted
|
$
|
0.10
|
$
|
0.10
|
$
|
0.25
|
$
|
0.06
|
||||||||
|
||||||||||||||||
Weighted average number of ordinary shares outstanding:
|
||||||||||||||||
Basic
|
25,150,311
|
21,994,489
|
25,067,083
|
21,994,408
|
||||||||||||
Diluted
|
26,629,500
|
23,392,060
|
26,611,557
|
23,402,028
|
Quarter ended June 30,
|
Year to date June 30,
|
|||||||||||||||
|
2021
|
2020
|
2021
|
2020
|
||||||||||||
|
||||||||||||||||
Net and total comprehensive income
|
$
|
2,775
|
$
|
2,391
|
$
|
6,725
|
$
|
1,513
|
||||||||
Income Taxes
|
412
|
99
|
1,069
|
426
|
||||||||||||
Interest and finance-related expenses
|
1,241
|
1,206
|
2,649
|
2,513
|
||||||||||||
EBIT
|
4,428
|
3,696
|
10,443
|
4,452
|
||||||||||||
Depreciation and amortization
|
3,552
|
2,832
|
6,907
|
5,539
|
||||||||||||
EBITDA
|
7,980
|
6,528
|
17,350
|
9,991
|
||||||||||||
Initial public offering costs
|
-
|
1,089
|
-
|
1,089
|
||||||||||||
Share based compensation
|
274
|
126
|
540
|
523
|
||||||||||||
Company share of NPI depreciation and amortization
|
55
|
51
|
108
|
100
|
||||||||||||
Adjusted EBITDA
|
$
|
8,309
|
$
|
7,794
|
$
|
17,998
|
$ |
11,703
|
Quarter ended June 30,
|
Year to date June 30,
|
|||||||||||||||
|
2021
|
2020
|
2021
|
2020
|
||||||||||||
Royalties from turnkey contracts
|
$
|
7,620
|
$
|
9,212
|
$ |
16,065
|
$ |
14,430
|
||||||||
Royalties from games contracts
|
503
|
410
|
979
|
800
|
||||||||||||
Use of IP rights
|
2,001
|
1,497
|
3,864
|
3,094
|
||||||||||||
Development and other services – Aspire
|
448
|
511
|
928
|
1,348
|
||||||||||||
Development and other services – NPI
|
1,925
|
1,045
|
3,724
|
1,744
|
||||||||||||
Development and other services – Michigan Joint Operation
|
390
|
286
|
676
|
655
|
||||||||||||
Revenues
|
$
|
12,887
|
$
|
12,961
|
$
|
26,236
|
$
|
22,071
|
||||||||
NeoGames’ NPI Revenues Interest
|
$
|
8,506
|
$
|
1,593
|
$
|
16,754
|
$
|
2,579
|