Exhibit
|
Description
|
NEOGAMES S.A.
|
|||
By:
|
/s/ Moti Malul
|
||
Name: Moti Malul
|
|||
Title: Chief Executive Officer
|
|||
• |
The total of Revenues and the Company’s share in NPI revenues was $31.3 million during the second quarter of 2022 compared to $21.4 million during the second quarter of 2021, representing a 46.4% increase from the prior year. Revenues
were $21.1 million during the second quarter of 2022, compared to $12.9 million during the second quarter of 2021. The revenue results include $8.3 million from Aspire Group from the period of June 16, 2022 to June 30, 2022. In addition,
the Company’s share in NPI revenues was $10.3 million during the second quarter of 2022, compared to $8.5 million during the second quarter of 2021, representing an increase of 20.6% year-over-year.
|
• |
Comprehensive loss was $(12.9) million, or $(0.49) per share, during the second quarter of 2022, compared to comprehensive income of $2.8 million, or $0.10 per share, during the second quarter of 2021. The change in comprehensive income
during 2022 was mainly impacted by $14.2 million of Aspire transaction-related expenses.
|
• |
Adjusted EBITDA1 was $10.3 million during the second quarter of 2022, compared to $8.3 million during the second quarter of 2021 representing an increase of 24.0% year-over-year.
Second quarter 2022 results include approximately $1.3 million of Adjusted EBITDA from Aspire Group from the period of June 16, 2022 to June 30, 2022.
|
• |
The total of pro forma combined revenues and the Company’s share in NPI revenues for the six months ended June 30, 2022 including Aspire Global’s revenues would have totaled $148.8 million for the six months ended June 30, 2022. Pro forma
combined revenues would have been $129.4 million during the six months of 2022. In addition, the Company’s share in NPI revenues was $19.4 million during the six months of 2022.
|
• |
Pro forma combined comprehensive loss for the six months ended June 30, 2022 was $18.6 million, or $0.56 per share, and includes $16.3 million of non-recurring transaction-related expenses.
|
• |
Pro forma combined Adjusted EBITDA for the six months ended June 30, 2022 was $34.9 million.
|
• |
Completed the previously announced tender offer for Aspire Global acquiring 99.31% of the outstanding shares. The shares of Aspire Global that remain outstanding are subject to a squeeze-out proceeding which is expected to be completed
during the third quarter.
|
• |
Entered into a multi-year turnkey project with the lottery operator in Brazil’s second largest state of Minas Gerais. The agreement marks the Company’s entry into the Brazilian market with an end-to-end solution of iLottery and online
Sports Betting. The agreement is the Company’s first cooperation with BtoBet, its recently acquired Sports Betting solution as part of Aspire Global.
|
• |
Expanded presence in Canada through a partnership of Pariplay with Atlantic Lottery. Pariplay now offers innovative, feature packed content from its branded in-house Wizard Games, as well as a wide variety of aggregated third-party
games, to players across Atlantic Canada through its Fusion™ platform.
|
• |
Announced a partnership between BtoBet and SOJOGO, the national lottery operator in Mozambique to provide proprietary sportsbook offering for both online operations and retail network.
|
• |
Selected as Lottery Supplier of the Year for the second consecutive year in the EGR B2B Awards 2022 in recognition of demonstrated commercial success and leadership in supplying comprehensive online solutions to lotteries, with a wide
range of technology platforms, games and managed services.
|
• |
Entered into two Aspire Core contracts with B-to-C operators to provide full product and managed services in two European regulated markets.
|
• |
Expanded presence and dominant position in Africa sport betting solutions to 27 countries with a new BtoBet agreement to enter Ethiopia with sportsbook offering to a leading local operator UtopBet.
|
• |
Obtained Gaming Laboratories International’s GLI-33 “Events Wagering System” certification for BtoBet sportsbook platform, allowing for deployment of sportsbook platform to the North American market.
|
• |
Bolstered presence in the U.S. market with 12 new partnerships to provide content aggregation and games through Pariplay, including among others, going live with BetMGM in Michigan and New Jersey and signing a new agreement with
DraftKings.
|
• |
Expanded relationship with Caesars Entertainment to include Pariplay providing games and aggregation in the U.S. and Ontario.
|
• |
Launched 11 games on the Pariplay ignite platform which provides content providers and suppliers access to game development frameworks with tested and approved gaming algorithms,
infrastructure, licensing and global distribution.
|
June 30,
|
December 31,
|
|||||||
2022
|
2021
|
|||||||
|
(Unaudited)
|
(Audited)
|
||||||
ASSETS
|
||||||||
CURRENT ASSETS
|
||||||||
Cash and cash equivalents
|
$
|
129,685
|
$
|
66,082
|
||||
Designated cash
|
-
|
167
|
||||||
Restricted deposit
|
449
|
9
|
||||||
Prepaid expenses and other receivables
|
6,026
|
2,494
|
||||||
Due from Aspire Group
|
-
|
1,483
|
||||||
Due from the Michigan Joint Operation and NPI
|
3,802
|
3,560
|
||||||
Trade receivables
|
38,936
|
3,724
|
||||||
Investment in financial assets
|
457
|
-
|
||||||
Corporation tax receivable
|
11,017
|
-
|
||||||
Total current assets
|
$
|
190,372
|
$
|
77,519
|
||||
NON-CURRENT ASSETS
|
||||||||
Restricted deposit
|
149
|
154
|
||||||
Restricted deposits - Joint Venture
|
4,009
|
3,848
|
||||||
Property and equipment
|
4,354
|
2,159
|
||||||
Intangible assets
|
348,259
|
22,354
|
||||||
Right-of-use assets
|
9,132
|
7,882
|
||||||
Capital note
|
1,591
|
-
|
||||||
Company share of Joint Venture
|
3,924
|
-
|
||||||
Deferred taxes
|
2,147
|
1,839
|
||||||
Total non-current assets
|
373,565
|
38,236
|
||||||
Total assets
|
$
|
563,937
|
$
|
115,755
|
||||
LIABILITIES AND EQUITY
|
||||||||
CURRENT LIABILITIES
|
||||||||
Trade and other payables
|
$
|
46,060
|
$
|
7,902
|
||||
Client liabilities
|
6,067
|
-
|
||||||
Corporation tax payable
|
9,609
|
-
|
||||||
Lease liabilities
|
1,680
|
769
|
||||||
Capital notes and accrued interest due to Aspire Group
|
-
|
21,086
|
||||||
Deferred payment on business combination
|
96,327
|
-
|
||||||
Contingent consideration on business combination
|
26,550
|
-
|
||||||
Employees' withholding payable
|
-
|
167
|
||||||
Employees' related payables and accruals
|
7,208
|
4,202
|
||||||
Total current liabilities
|
$
|
193,501
|
$
|
34,126
|
||||
NON-CURRENT LIABILITIES
|
||||||||
Loans and other due to Caesars, net
|
$
|
3,450
|
$
|
12,899
|
||||
Loans from financial institutions, net
|
203,451
|
-
|
||||||
Company share of Joint Venture net liabilities
|
697
|
830
|
||||||
Lease liabilities
|
7,519
|
7,820
|
||||||
Accrued severance pay, net
|
937
|
286
|
||||||
Deferred taxes
|
8,496
|
-
|
||||||
Total non-current liabilities
|
$
|
224,550
|
$
|
21,835
|
||||
EQUITY
|
||||||||
Share capital
|
59
|
45
|
||||||
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
|
||||||
Accumulated other comprehensive income
|
(1,086
|
)
|
-
|
|||||
Share premium
|
172,622
|
70,812
|
||||||
Share based payments reserve
|
5,750
|
6,023
|
||||||
Accumulated losses
|
(43,064
|
)
|
(28,691
|
)
|
||||
Total equity
|
145,886
|
59,794
|
||||||
Total liabilities and equity
|
$
|
563,937
|
$
|
115,755
|
Quarter ended June 30,
|
Year to date June 30,
|
|||||||||||||||
2022
|
2021
|
2022
|
2021
|
|||||||||||||
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
||||||||||||
|
||||||||||||||||
Revenues
|
$
|
21,052
|
$
|
12,887
|
$
|
34,302
|
$
|
26,236
|
||||||||
Distribution expenses
|
8,440
|
2,440
|
10,905
|
5,086
|
||||||||||||
Development expenses
|
3,029
|
1,936
|
5,571
|
4,174
|
||||||||||||
Selling and marketing expenses
|
681
|
329
|
1,202
|
607
|
||||||||||||
General and administrative expenses
|
4,189
|
2,881
|
7,893
|
5,542
|
||||||||||||
Prospective acquisition related expenses
|
14,161
|
-
|
16,382
|
-
|
||||||||||||
Depreciation and amortization
|
5,051
|
3,552
|
9,005
|
6,907
|
||||||||||||
35,551
|
11,138
|
50,958
|
22,316
|
|||||||||||||
Profit (loss) from operations
|
(14,499
|
)
|
1,749
|
(16,656
|
)
|
3,920
|
||||||||||
Interest expenses with respect to funding from related parties
|
1,227
|
1,230
|
2,867
|
2,414
|
||||||||||||
Finance expenses
|
1,155
|
11
|
1,654
|
235
|
||||||||||||
The Company's share in profits of Joint Venture
|
4,566
|
2,679
|
8,453
|
6,523
|
||||||||||||
Profit (loss) before income tax expense
|
(12,315
|
)
|
3,187
|
(12,724
|
)
|
7,794
|
||||||||||
Income taxes expense
|
(596
|
)
|
(412
|
)
|
(1,080
|
)
|
(1,069
|
)
|
||||||||
Net and total comprehensive income (loss)
|
$
|
(12,911
|
)
|
$
|
2,775
|
$
|
(13,804
|
)
|
$
|
6,725
|
||||||
Net income (loss) per ordinary share outstanding, basic
|
$
|
(0.49
|
)
|
$
|
0.11
|
$
|
(0.53
|
)
|
$
|
0.27
|
||||||
Net income (loss) per ordinary share outstanding, diluted
|
$
|
(0.49
|
)
|
$
|
0.10
|
$
|
(0.53
|
)
|
$
|
0.25
|
||||||
Weighted average number of ordinary shares outstanding:
|
||||||||||||||||
Basic
|
26,158,125
|
25,150,311
|
25,902,178
|
25,067,083
|
||||||||||||
Diluted
|
26,158,125
|
26,629,500
|
25,902,178
|
26,611,557
|
Quarter ended June 30,
|
Year to date June 30,
|
|||||||||||||||
2022
|
2021
|
2022
|
2021
|
|||||||||||||
Net and total comprehensive income (loss)
|
$
|
(12,911
|
)
|
$
|
2,775
|
$
|
(13,804
|
)
|
$
|
6,725
|
||||||
Income taxes expense
|
596
|
412
|
1,080
|
1,069
|
||||||||||||
Interest and finance-related expenses
|
2,382
|
1,241
|
4,521
|
2,649
|
||||||||||||
EBIT
|
(9,933
|
)
|
4,428
|
(8,203
|
)
|
10,443
|
||||||||||
Depreciation and amortization
|
5,051
|
3,552
|
9,005
|
6,907
|
||||||||||||
EBITDA
|
(4,882
|
)
|
7,980
|
802
|
17,350
|
|||||||||||
Prospective acquisition related expenses
|
14,161
|
-
|
16,382
|
-
|
||||||||||||
Share-based compensation
|
998
|
274
|
1,593
|
540
|
||||||||||||
Company share of NPI depreciation and amortization
|
28
|
55
|
57
|
108
|
||||||||||||
Adjusted EBITDA
|
$
|
10,305
|
$
|
8,309
|
$
|
18,834
|
$
|
17,998
|
||||||||
Portion of Aspire Adjusted EBITDA included in Neogames Adjusted EBIDTA for the period
|
(1,289
|
)
|
(1,820
|
)
|
||||||||||||
Aspire Global Adjusted EBITDA, full period3 4
|
$
|
8,652
|
$
|
17,883
|
||||||||||||
Pro forma combined Adjusted EBITDA
|
$
|
17,668
|
$
|
34,897
|
Quarter ended June 30,
|
Year to date June 30,
|
|||||||||||||||
2022
|
2021
|
2022
|
2021
|
|||||||||||||
Royalties from turnkey contracts
|
$
|
7,226
|
$
|
7,620
|
$
|
14,186
|
$
|
16,065
|
||||||||
Royalties from games contracts
|
358
|
503
|
894
|
979
|
||||||||||||
Use of IP rights
|
2,916
|
2,001
|
6,236
|
3,864
|
||||||||||||
Development and other services - Aspire
|
421
|
448
|
847
|
928
|
||||||||||||
Development and other services - NPI
|
1,405
|
1,925
|
3,081
|
3,724
|
||||||||||||
Development and other services - Michigan Joint Operation
|
426
|
390
|
758
|
676
|
||||||||||||
Revenues
|
$
|
12,752
|
$
|
12,887
|
$
|
26,002
|
$
|
26,236
|
||||||||
NeoGames' NPI revenues interest
|
$
|
10,256
|
$
|
8,506
|
$
|
19,426
|
$
|
16,754
|
||||||||
NeoGames Revenues plus NPI revenues interest
|
$
|
23,008
|
$
|
21,393
|
$
|
45,428
|
$
|
42,990
|
||||||||
Aspire Global revenues
|
8,300
|
-
|
8,300
|
-
|
||||||||||||
Revenues plus NeoGames NPI revenues interest
|
$
|
31,308
|
$
|
21,393
|
$
|
53,728
|
$
|
42,990
|
||||||||
Aspire Global, full period
|
||||||||||||||||
Core
|
$
|
37,457
|
$
|
39,672
|
$
|
75,565
|
$
|
74,261
|
||||||||
Games
|
8,704
|
7,408
|
17,704
|
14,147
|
||||||||||||
Sports
|
5,285
|
3,223
|
10,150
|
6,063
|
||||||||||||
Net revenues
|
$
|
51,446
|
$
|
50,303
|
$
|
103,419
|
$
|
94,471
|
||||||||
Pro forma combined revenues
|
$
|
64,198
|
$
|
63,190
|
$
|
129,421
|
$
|
120,707
|
||||||||
Pro forma combined revenues plus NPI revenues interest
|
$
|
74,454
|
$
|
71,696
|
$
|
148,847
|
$
|
137,461
|