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 $64.3 million during the first quarter of 2023 compared to $22.4 million during the first quarter of
2022, representing a 187% increase from the prior year, reflecting primarily the business combination with Aspire Global.
|
o |
iLottery revenues were $14.4 million during the first quarter of 2023, compared to $13.3 million during the first quarter of 2022, representing an increase of 8.7%
year-over-year. In addition, the Company’s share in NPI revenues was $14.8 million during the first quarter of 2023, compared to $9.2 million during the first quarter of 2022, representing an increase of 60.9% year-over-year.
|
◾ |
NeoGames’ iLottery revenue plus the Company’s share of NPI revenues during the quarter was $29.2 million, up 30.1% year-over-year.
|
• |
iGaming revenues were $35.1 million for the first quarter of 2023 and reflect new commercial terms effective January 1, 2023, to account for the majority of Aspire Core revenues on net basis compared to historical figures which are prepared on a gross basis. If iGaming revenues had been accounted for on a gross
basis for the Aspire Core segment total revenue would have been $55.8 million for iGaming, which would have reflected 20.5% year over year growth when measured in reporting currency.
|
• |
Net loss was $(0.9) million, or $(0.03) per share, during the first quarter of 2023, compared to a net loss of $(0.9) million, or $(0.03) per share, during the first
quarter of 2022. The net loss during the first quarter of 2023 was mainly due to a $0.17 per share impact from the amortization of intangible assets related to the Aspire Global acquisition. Additionally, the first quarter of 2023 reflects
the impact of interest expense related to the transaction that was not incurred during the first quarter of 2022.
|
• |
Adjusted net income1 was $6.8 million, or $0.20 per share, during the first quarter of 2023, compared to a net loss of $(0.9) million, or $(0.03) per share,
during the first quarter of 2022.
|
• |
Adjusted EBITDA1 was $20.2 million during the first quarter of 2023, compared to $8.5 million during the first quarter of 2022, representing an increase of
136.8% year-over-year.
|
• |
Cash and cash equivalents balance as of the end of first quarter of 2023 was $44.4 million, compared to $41.2 million at the end of the fourth quarter 2022, resulting
in a net positive cash position of $3.2 million for the first quarter 2023. Beginning in first quarter 2023, the Company is presenting the quarterly condensed statement of cash flows based on feedback from investors, which can be found in the
tables herein.
|
• |
Virginia became the first US lottery to operate a completely cloud-based iLottery program, including our NeoDraw central draw games system, our NeoSphere PAM as well
as all instant games, allowing the lottery to more easily scale with increased volumes.
|
• |
Continued the rollout of LotoMinas iLottery and online sports betting in Minas Gerais, Brazil, the country’s second largest state.
|
• |
Subsequent to quarter end, won EGR North America’s 2023 Gold award for Best New Game (Desert Fantasy), and distinguished as the Lottery Supplier of the year.
|
• |
Amended and extended for three years the agreement with Caesars to provide the NeoSphere Platform at a guaranteed net profit level for the term of the agreement.
|
• |
BtoBet processed approximately one billion bets during March, an all-time record for a single month.
|
• |
Pariplay went live with 12 operators during the quarter including DraftKings, Betwarrior and Boylesports and signed 9 additional operators including Betsson, Betway
US and Netbet.
|
• |
Aspire introduced a “for you” feature which uses predictive modeling to recommend games to individual players.
|
• |
Held first Capital Markets Day in New York where leaders from across business lines were able to present to over one hundred in person and virtual investors and
analysts.
|
March 31, 2023
|
December 31, 2022
|
|||||||
ASSETS
|
||||||||
CURRENT ASSETS
|
||||||||
Cash and cash equivalents
|
$
|
44,367
|
$
|
41,179
|
||||
Restricted deposits
|
500
|
489
|
||||||
Prepaid expenses and other receivables
|
8,441
|
5,789
|
||||||
Due from the Michigan Joint Operation and NPI
|
4,382
|
3,768
|
||||||
Trade receivables
|
42,347
|
38,537
|
||||||
Income tax receivables
|
229
|
536
|
||||||
Total current assets
|
$
|
100,266
|
$
|
90,298
|
||||
NON-CURRENT ASSETS
|
||||||||
Restricted deposits - Joint Venture and other
|
4,789
|
4,247
|
||||||
Property and equipment
|
3,812
|
3,992
|
||||||
Intangible assets
|
350,096
|
347,213
|
||||||
Right-of-use assets
|
8,411
|
7,973
|
||||||
Investment in Associates
|
5,255
|
4,770
|
||||||
Deferred taxes
|
2,167
|
2,451
|
||||||
Total non-current assets
|
374,530
|
370,646
|
||||||
Total assets
|
$
|
474,796
|
$
|
460,944
|
||||
LIABILITIES AND EQUITY
|
||||||||
CURRENT LIABILITIES
|
||||||||
Trade and other payables
|
$
|
20,019
|
$
|
16,042
|
||||
Royalty payables
|
13,517
|
10,838
|
||||||
Client liabilities
|
5,446
|
6,927
|
||||||
Income tax payables
|
7,917
|
7,396
|
||||||
Gaming tax payables
|
8,779
|
10,133
|
||||||
Lease liabilities
|
1,796
|
1,150
|
||||||
Contingent consideration on business combination and other
|
17,600
|
17,256
|
||||||
Employees' related payables and accruals
|
9,115
|
7,262
|
||||||
Total current liabilities
|
$
|
84,189
|
$
|
77,004
|
||||
NON-CURRENT LIABILITIES
|
||||||||
Liability with respect to Caesars' IP option
|
3,450
|
3,450
|
||||||
Loans from financial institution, net
|
213,685
|
209,287
|
||||||
Company share of Joint Venture liabilities, net
|
530
|
539
|
||||||
Lease liabilities
|
6,437
|
6,823
|
||||||
Accrued severance pay, net
|
1,169
|
1,033
|
||||||
Deferred taxes
|
16,796
|
17,469
|
||||||
Total non-current liabilities
|
$
|
242,067
|
$
|
238,601
|
||||
EQUITY
|
||||||||
Share capital
|
59
|
59
|
||||||
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
|
3,576
|
482
|
||||||
Share premium
|
176,438
|
173,908
|
||||||
Share based payments reserve
|
5,396
|
6,941
|
||||||
Accumulated losses
|
(48,534
|
)
|
(47,656
|
)
|
||||
Total equity
|
148,540
|
145,339
|
||||||
Total liabilities and equity
|
$
|
474,796
|
$
|
460,944
|
Quarter ended March 31,
|
||||||||
|
2023
|
2022
|
||||||
|
||||||||
Revenues
|
$
|
49,533
|
$
|
13,250
|
||||
Distribution expenses
|
23,922
|
2,465
|
||||||
Development expenses
|
4,521
|
2,542
|
||||||
Selling and marketing expenses
|
2,900
|
521
|
||||||
General and administrative expenses
|
7,408
|
3,704
|
||||||
Business combination related expenses
|
-
|
2,221
|
||||||
Depreciation and amortization
|
13,599
|
3,954
|
||||||
52,350
|
15,407
|
|||||||
Loss from operations
|
(2,817
|
)
|
(2,157
|
)
|
||||
Interest expenses with respect to funding from related parties
|
-
|
1,640
|
||||||
Finance expenses
|
5,283
|
499
|
||||||
The Company's share in profits of Joint Venture and associated companies
|
8,389
|
3,887
|
||||||
Profit (loss) before income tax expense
|
289
|
(409
|
)
|
|||||
Income tax expenses
|
(1,167
|
)
|
(484
|
)
|
||||
Net loss
|
$
|
(878
|
)
|
$
|
(893
|
)
|
||
Net income (loss) per common share outstanding, basic
|
$
|
(0.03
|
)
|
$
|
(0.03
|
)
|
||
Net income (loss) per common share outstanding, diluted
|
$
|
(0.03
|
)
|
$
|
(0.03
|
)
|
||
Weighted average number of ordinary shares outstanding:
|
||||||||
Basic
|
33,521,194
|
25,593,101
|
||||||
Diluted
|
33,521,194
|
25,593,101
|
||||||
Adjusted EPS2
|
$
|
0.20
|
$
|
(0.03
|
)
|
YTD
March 31, 2023
|
||||
Cash flows from operating activities:
|
||||
Net loss
|
$
|
(878
|
)
|
|
Changes in other financial assets and liabilities
|
(1,847
|
)
|
||
Amortization and depreciation
|
13,599
|
|||
Finance expenses
|
5,283
|
|||
Share based compensation
|
975
|
|||
Other
|
(71
|
)
|
||
Net cash generated from operating activities
|
$
|
17,061
|
||
Net cash used in investing activities
|
$
|
(9,767
|
)
|
|
Net cash used in financing activities
|
$
|
(4,879
|
)
|
|
Net increase in cash and cash equivalents
|
2,415
|
|||
Cash and cash equivalents – beginning of period
|
41,179
|
|||
Currency exchange differences on cash and cash equivalents
|
773
|
|||
Cash and cash equivalents – end of period
|
$
|
44,367
|
Quarter ended March 31,
|
||||||||
2023
|
2022
|
|||||||
Net loss
|
$
|
(878
|
)
|
$
|
(893
|
)
|
||
Income tax expenses
|
1,167
|
484
|
||||||
Finance expenses
|
5,283
|
2,139
|
||||||
EBIT
|
5,572
|
1,730
|
||||||
Depreciation and amortization
|
13,599
|
3,954
|
||||||
EBITDA
|
19,171
|
5,684
|
||||||
Business combination related expenses
|
-
|
2,221
|
||||||
Share-based compensation
|
975
|
595
|
||||||
Company share of NPI depreciation and amortization
|
49
|
29
|
||||||
Adjusted EBITDA
|
$
|
20,195
|
$
|
8,529
|
Quarter ended March 31,
|
||||||||
2023
|
2022
|
|||||||
Royalties from turnkey contracts
|
$
|
8,015
|
$
|
6,960
|
||||
Royalties from games contracts
|
391
|
536
|
||||||
Use of IP rights
|
4,529
|
3,320
|
||||||
Development and other services - Aspire
|
-
|
426
|
||||||
Development and other services - NPI
|
1,215
|
1,675
|
||||||
Development and other services - Michigan Joint Operation
|
259
|
332
|
||||||
Revenues
|
$
|
14,409
|
$
|
13,250
|
||||
NeoGames' NPI revenues interest
|
$
|
14,751
|
$
|
9,170
|
||||
NeoGames revenues plus NPI revenues interest
|
$
|
29,160
|
$
|
22,420
|
||||
iGaming revenues
|
35,124
|
-
|
||||||
Revenues plus NeoGames NPI revenues interest
|
$
|
64,284
|
$
|
22,420
|
||||
Quarter ended March 31,
|
||||||||
2023
|
2022
|
|||||||
Net loss
|
$
|
(878
|
)
|
$
|
(893
|
)
|
||
Amortization attributable to business combination, net of tax
|
7,721
|
-
|
||||||
Adjusted net income (loss)
|
$
|
6,843
|
$
|
(893
|
)
|
|||
Adjusted net income (loss) per common share outstanding
|
$
|
0.20
|
$
|
(0.03
|
)
|
Quarter ended March 31,
|
$ Change
|
% Change
|
||||||||||||||||||||||||||
2023
|
2022
|
As reported
|
Foreign exchange impact
|
In constant currency
|
As reported
|
In constant currency
|
||||||||||||||||||||||
Aspire Core3
|
$
|
17,090
|
$
|
38,108
|
$
|
17,090
|
$
|
777
|
$
|
17,867
|
(55.2
|
)%
|
(53.1
|
)%
|
||||||||||||||
Games
|
10,426
|
9,000
|
10,426
|
474
|
10,900
|
15.8
|
%
|
21.1
|
%
|
|||||||||||||||||||
Sports
|
7,608
|
4,865
|
7,608
|
346
|
7,954
|
56.4
|
%
|
63.5
|
%
|
|||||||||||||||||||
Net Revenues, as reported
|
$
|
35,124
|
$
|
51,973
|
$
|
35,124
|
$
|
1,598
|
$
|
36,721
|