Sportradar Group AG (NASDAQ: SRAD) (“Sportradar” or the “Company”),
a leading global sports technology company focused on creating
immersive experiences for sports fans and bettors, today announced
financial results for its first quarter ended March 31, 2024.
Carsten Koerl, Chief Executive Officer of
Sportradar, said: “Fiscal 2024 is off to a great start, building on
the strong momentum and progress we made last year. This quarter,
we saw broad-based strength across our product portfolio including
strong client adoption of our ATP and NBA product offerings. In
light of our strong business fundamentals, we are raising our full
year outlook and are commencing purchases under our share
repurchase program. I would also like to welcome to the leadership
team Craig Felenstein as our Chief Financial Officer and Behshad
Behzadi as our Chief Technology Officer and Chief AI Officer.”
First Quarter 2024 Financial
Highlights
-
Revenue for the current quarter was €265.9 million, up 28%
year-over-year with broad-based strength across the product
portfolio.
-
Within our new revenue groupings, Betting Technology &
Solutions revenues were €218.8 million, up 35% year-over-year, and
Sports Content, Technology & Solutions revenues were €47.1
million, up 5% year-over-year. Betting Technology & Solutions
and Sports Content, Technology & Solutions accounted for 82%
and 18% of total revenue, respectively.
-
From a geographic perspective, Rest of World grew 19% and accounted
for 75% of total revenue, while the U.S. grew 65% and accounted for
25% of total revenue.
-
The current quarter generated a loss of €0.6 million compared to a
profit of €6.8 million for the same quarter last year.
-
Adjusted EBITDA (non-IFRS) for the current quarter was €47.2
million, up 29% year-over-year, primarily due to strong revenue
growth and operating efficiencies which offset higher sports rights
costs.
-
The Company’s loss as a percentage of revenue for the current
quarter was de-minimis, compared to a profit as a percentage of
revenue of 3% for the same quarter last year. Adjusted EBITDA
Margin (non-IFRS) was 18%, a slight improvement to the same quarter
last year.
-
The Company’s customer Net Retention Rate (NRR) (non-IFRS) was 116%
in the first quarter of 2024, compared with 111% in the fourth
quarter of fiscal 2023, demonstrating the Company’s strength in
cross selling and upselling to its clients.
-
As of March 31, 2024, the Company had total liquidity of €494.6
million as compared to €459.6 million as of March 31, 2023.
-
The Company expects to commence purchases under its $200 million
share repurchase program beginning with the opening of the upcoming
trading window.
-
The Company raised its full-year 2024 outlook and now expects to
deliver at least 21% year-over-year growth in revenue and in
Adjusted EBITDA (non-IFRS).
Key Financial and Operating
Metrics
In millions, in Euros €
(unaudited) |
Q1 |
|
Q1 |
|
Change |
|
Change |
Highlights |
2024 |
|
2023 |
|
€ |
|
% |
|
|
|
|
|
|
|
Total Revenue |
265.9 |
|
|
207.6 |
|
|
58.3 |
|
|
28% |
|
Profit (Loss) for the period
(IFRS) |
(0.6 |
) |
|
6.8 |
|
|
(7.4 |
) |
|
-110% |
|
Profit (Loss) for the period
as a percentage of revenue (IFRS) |
0% |
|
|
3% |
|
|
n/a |
|
|
-353 bps |
|
|
|
|
|
|
|
|
Adjusted EBITDA
(non-IFRS) |
47.2 |
|
|
36.7 |
|
|
10.5 |
|
|
29% |
|
Adjusted EBITDA Margin
(non-IFRS) |
18% |
|
|
18% |
|
|
n/a |
|
|
+8 bps |
|
Net Retention Rate
(non-IFRS) |
116% |
|
|
120% |
|
|
n/a |
|
|
-420 bps |
|
|
|
|
|
|
|
|
Supplement Revenue
Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
Grouping |
|
|
|
|
|
|
Betting Technology & Solutions |
218.8 |
|
|
162.6 |
|
|
56.2 |
|
|
35% |
|
Sports Content, Technology & Services |
47.1 |
|
|
45.0 |
|
|
2.1 |
|
|
5% |
|
|
265.9 |
|
|
207.6 |
|
|
58.3 |
|
|
28% |
|
|
|
|
|
|
|
|
Revenue Grouping as %
of Total Revenue |
|
|
|
|
|
|
Betting Technology & Solutions |
82% |
|
|
78% |
|
|
|
|
|
Sports Content, Technology & Services |
18% |
|
|
22% |
|
|
|
|
|
|
|
|
|
|
|
|
Geographic |
|
|
|
|
|
|
Rest of World |
200.4 |
|
|
167.9 |
|
|
32.5 |
|
|
19% |
|
United States |
65.5 |
|
|
39.7 |
|
|
25.8 |
|
|
65% |
|
|
265.9 |
|
|
207.6 |
|
|
58.3 |
|
|
28% |
|
Geographic as % of
Total Revenue |
|
|
|
|
|
|
Rest of World |
75% |
|
|
81% |
|
|
|
|
United States |
25% |
|
|
19% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Recent Company Highlights
- The Company
announced key additions to its leadership team, naming Craig
Felenstein as Chief Financial Officer commencing June 1st and
Behshad Behzadi, who joined the Company on May 1st, as the
Company’s Chief Technology Officer and Chief Artificial
Intelligence Officer.
- Signed an extension of the
Company’s partnership with the Chinese Men’s Professional
Basketball League (CBA) to grow the league’s global presence and
help ensure integrity within Chinese basketball.
- Announced a new long-term
partnership with UTR Sports for the UTR Pro Tennis tour, the top
tennis tour for rising professionals. Tennis is the second most bet
on sport and UTR provides Sportradar with a consistent volume of
tennis matches throughout the year, complementing our tennis
portfolio and reinforcing our selective approach to expanding
sports rights.
- Announced a multi-year strategic
partnership with Oddin.gg, a B2B betting-solutions provider for
esports, to offer AV streaming of Oddin.gg’s exclusive esports
content to Sportradar’s 800+ betting operator clients around the
world.
- Sportradar made Fast Company’s 2024
list of Most Innovative Companies in sports for the Company’s
leading Computer Vision technology and Enhanced Table Tennis
solution.
Update to Segment Reporting
In accordance with our Form 6-K filed on May 8,
2024, Sportradar updated its reportable segments to correspond with
its previously announced re-organization and changes in its
organizational structure designed to drive growth, further
streamline its organization and enhance operational performance and
efficiencies in the delivery of its integrated portfolio of
products and solutions. The Company now has one operating and
reportable segment, will report one consolidated profitability
measure (Adjusted EBITDA), and will present revenue from two major
groups: Betting Technology & Solutions and Sports Content,
Technology & Services. There is no change to the Company’s
disclosures, measurement, or recognition of revenue in accordance
with IFRS 15 Revenue from Contracts with Customers reported in its
Annual Report on Form 20-F for the year ended December 31,
2023.
Revenue
Total Revenue for the current quarter was €265.9
million, up 28% year-over-year driven by growth across the
portfolio, in particular Betting Technology & Solutions.
Betting Technology & Solutions
Betting Technology & Solutions revenues were
€218.8 million, up 35% year-over-year primarily driven by:
- Streaming & Betting Engagement,
up €26 million or 46% year-over-year, primarily due to strong
demand for our ATP content and U.S. market growth.
- Live Data and Odds were up €19
million or 29% year-over-year, primarily due to premium pricing
from NBA and new ATP product offerings.
- Managed Betting Services grew €12
million or 32% year-over-year, primarily driven by higher Managed
Trading Services turnover and higher trading margins.
- As a percentage
of total company revenues, Betting Technology & Solutions
represented 82% of total company revenue in the current quarter as
compared to 78% in the prior year quarter.
Sports Content, Technology & Solutions
Sports Content, Technology & Solutions
revenues were €47.1 million, an increase of 5% year-over-year
primarily driven by:
- Marketing and Media Services up 6%
year-over-year, driven by clients purchasing more services.
- Sports Performance was broadly flat
year-over-year.
- As a percentage
of total company revenues, Sports Content, Technology &
Solutions represented 18% of total company revenue in the current
quarter as compared to 22% in the prior year quarter.
On a geographic basis, Rest of World revenues
were €200.4 million, up 19% year-over-year. United States revenues
were €65.5 million, up 65% year-over-year. As a percentage of total
company revenues, Rest of World and United States represented 75%
and 25%, respectively, as compared to 81% and 19%, respectively, in
the prior year quarter.
Costs and Expenses
- Purchased services and licenses
were €65.2 million, up €16.8 million or 35% year-over-year. Of the
total purchased services and licenses, approximately €26 million
was expensed sport rights. Excluding expensed sport rights,
purchased services were €39 million, up €5 million or 14%
year-over-year driven primarily by the Company’s investments in its
product portfolio.
- Personnel expenses were €79.6
million, up €2.1 million or 3% year-over-year as we benefitted from
our cost actions announced last year and our focus on delivering
improved operating leverage.
- Other Operating expenses were €21.4
million, broadly flat year-over-year as we benefitted from our cost
actions announced last year and our focus on delivering improved
operating leverage.
- Total sport rights costs were €90.9
million, up €39.8 million or 78% year-over-year, driven by new
rights, in particular our ATP and NBA partnership deals. This
increase is in line with our expectations for fiscal 2024.
Share Repurchase Program
In March of this year the Board of Directors
approved a $200 million share repurchase program. The Company
expects to commence purchases under the program beginning with the
opening of the upcoming trading window.
Updated 2024 Annual Financial
Outlook
Sportradar is raising its fiscal 2024 outlook
for revenue and Adjusted EBITDA (non-IFRS) as follows:
- Revenue of €1,060
million compared with prior outlook of €1,050 million, up 21%
year-over-year and representing a 1-percentage point improvement in
our full year growth rate.
- Adjusted EBITDA
(non-IFRS) of at least €202 million compared with prior outlook of
€200 million, up 21% and representing a 1-percentage point
improvement in our full year growth rate.
- Adjusted EBITDA
margin (non-IFRS) of approximately 19%.
Conference Call and Webcast Information
Sportradar will host a conference call to
discuss the first quarter 2024 results today, May 15, 2024, at 8:30
a.m. Eastern Time. Those wishing to participate via webcast should
access the earnings call through Sportradar’s Investor Relations
website. An archived webcast with the accompanying slides will be
available at the Company’s Investor Relations website for one year
after the conclusion of the live event.
About Sportradar
Sportradar Group AG (NASDAQ: SRAD), founded in
2001, is a leading global sports technology company creating
immersive experiences for sports fans and bettors. Positioned at
the intersection of the sports, media and betting industries, the
Company provides sports federations, news media, consumer platforms
and sports betting operators with a best-in-class range of
solutions to help grow their business. As the trusted partner of
organizations like the ATP, NBA, NHL, MLB, NASCAR, UEFA, FIFA, and
Bundesliga, Sportradar covers close to a million events annually
across all major sports. With deep industry relationships and
expertise, Sportradar is not just redefining the sports fan
experience, it also safeguards sports through its Integrity
Services division and advocacy for an integrity-driven environment
for all involved.
For more information about Sportradar, please
visit www.sportradar.com
CONTACT:
Investor Relations:Jim BombasseiChristin
Armacost, CFA investor.relations@sportradar.com
Media:Sandra Lee press@sportradar.com
Non-IFRS Financial Measures and Operating
Metric
We have provided in this press release financial
information that has not been prepared in accordance with IFRS,
including Adjusted EBITDA and Adjusted EBITDA margin, as well as
our operating metric, Net Retention Rate. We use these
non-IFRS financial measures internally in analyzing our financial
results and believe they are useful to investors, as a supplement
to IFRS measures, in evaluating our ongoing operational
performance. We believe that the use of these non-IFRS
financial measures provides an additional tool for investors to use
in evaluating ongoing operating results and trends and in comparing
our financial results with other companies in our industry, many of
which present similar non-IFRS financial measures to investors.
Non-IFRS financial measures should not be
considered in isolation from, or as a substitute for, financial
information prepared in accordance with IFRS. Investors are
encouraged to review the reconciliation of these non-IFRS financial
measures to their most directly comparable IFRS financial measures
provided in the financial statement tables included below in this
press release.
- “Adjusted EBITDA” represents
earnings for the period from continuing operations adjusted for
finance income and finance costs, income tax expense or benefit,
depreciation and amortization (excluding amortization of sport
rights), foreign currency gains or losses, and other items that are
non-recurring or not related to the Company’s revenue-generating
operations, including share-based compensation, impairment charges
or income, management restructuring costs, losses related to
equity-accounted investee (SportTech AG), and professional fees for
the Sarbanes Oxley Act of 2002 and enterprise resource planning
implementations. License fees relating to sport rights are a key
component of how we generate revenue and one of our main operating
expenses. Such license fees are presented either under purchased
services and licenses or under depreciation and amortization,
depending on the accounting treatment of each relevant license.
Only licenses that meet the recognition criteria of IAS 38 are
capitalized. The primary distinction for whether a license is
capitalized or not capitalized is the contracted length of the
applicable license. Therefore, the type of license we enter into
can have a significant impact on our results of operations
depending on whether we are able to capitalize the relevant
license. Our presentation of Adjusted EBITDA removes this
difference in classification by decreasing our EBITDA by our
amortization of sport rights. As such, our presentation of Adjusted
EBITDA reflects the full costs of our sport right's licenses.
Management believes that, by deducting the full amount of
amortization of sport rights in its calculation of Adjusted EBITDA,
the result is a financial metric that is both more meaningful and
comparable for management and our investors while also being more
indicative of our ongoing operating performance.We present Adjusted
EBITDA because management believes that some items excluded are
non-recurring in nature and this information is relevant in
evaluating the results relative to other entities that operate in
the same industry. Management believes Adjusted EBITDA is useful to
investors for evaluating Sportradar’s operating performance against
competitors, which commonly disclose similar performance measures.
However, Sportradar’s calculation of Adjusted EBITDA may not be
comparable to other similarly titled performance measures of other
companies. Adjusted EBITDA is not intended to be a substitute for
any IFRS financial measure.Items excluded from Adjusted EBITDA
include significant components in understanding and assessing
financial performance. Adjusted EBITDA has limitations as an
analytical tool and should not be considered in isolation, or as an
alternative to, or a substitute for, profit for the period, revenue
or other financial statement data presented in our consolidated
financial statements as indicators of financial performance. We
compensate for these limitations by relying primarily on our IFRS
results and using Adjusted EBITDA only as a supplemental
measure.
- “Adjusted EBITDA margin” is the
ratio of Adjusted EBITDA to revenue.
In addition, we define the following operating
metric as follows:
-
“Net Retention Rate” is calculated for a given period by starting
with the reported Trailing Twelve Month revenue from our top 200
customers as of twelve months prior to such period end, or prior
period revenue. We then calculate the reported trailing
twelve-month revenue from the same customer cohort as of the
current period end, or current period revenue. Current period
revenue includes any upsells and is net of contraction and
attrition over the trailing twelve months but excludes revenue from
new customers in the current period. We then divide the total
current period revenue by the total prior period revenue to arrive
at our Net Retention Rate.
The Company is unable to provide a
reconciliation of Adjusted EBITDA to profit (loss) for the period,
its most directly comparable IFRS financial measure, on a
forward-looking basis without unreasonable effort because items
that impact this IFRS financial measure are not within the
Company’s control and/or cannot be reasonably predicted. These
items may include but are not limited to foreign exchange gains and
losses. Such information may have a significant, and potentially
unpredictable, impact on the Company’s future financial
results.
Safe Harbor for Forward-Looking Statements
Certain statements in this press release may
constitute “forward-looking” statements and information within the
meaning of Section 27A of the Securities Act of 1933, Section 21E
of the Securities Exchange Act of 1934, and the safe harbor
provisions of the U.S. Private Securities Litigation Reform Act of
1995 that relate to our current expectations and views of future
events, including, without limitation, statements regarding future
financial or operating performance, planned activities and
objectives, anticipated growth resulting therefrom, market
opportunities, strategies and other expectations, and our guidance
and outlook, including expected performance for the full year 2024.
In some cases, these forward-looking statements can be identified
by words or phrases such as “may,” “might,” “will,” “could,”
“would,” “should,” “expect,” “plan,” “anticipate,” “intend,”
“seek,” “believe,” “estimate,” “predict,” “potential,” “projects”,
“continue,” “contemplate,” “confident,” “possible” or similar
words. These forward-looking statements are subject to risks,
uncertainties and assumptions, some of which are beyond our
control. In addition, these forward-looking statements reflect our
current views with respect to future events and are not a guarantee
of future performance. Actual outcomes may differ materially from
the information contained in the forward-looking statements as a
result of a number of factors, including, without limitation, the
following: economy downturns and political and market conditions
beyond our control, including the impact of the Russia/Ukraine and
other military conflicts and foreign exchange rate fluctuations;
pandemics, such as the global COVID-19 pandemic, could have an
adverse effect on our business; dependence on our strategic
relationships with our sports league partners; effect of social
responsibility concerns and public opinion on responsible gaming
requirements on our reputation; potential adverse changes in public
and consumer tastes and preferences and industry trends; potential
changes in competitive landscape, including new market entrants or
disintermediation; potential inability to anticipate and adopt new
technology; potential errors, failures or bugs in our products;
inability to protect our systems and data from continually evolving
cybersecurity risks, security breaches or other technological
risks; potential interruptions and failures in our systems or
infrastructure; our ability to comply with governmental laws,
rules, regulations, and other legal obligations, related to data
privacy, protection and security; ability to comply with the
variety of unsettled and developing U.S. and foreign laws on sports
betting; dependence on jurisdictions with uncertain regulatory
frameworks for our revenue; changes in the legal and regulatory
status of real money gambling and betting legislation on us and our
customers; our inability to maintain or obtain regulatory
compliance in the jurisdictions in which we conduct our business;
our ability to obtain, maintain, protect, enforce and defend our
intellectual property rights; our ability to obtain and maintain
sufficient data rights from major sports leagues, including
exclusive rights; any material weaknesses identified in our
internal control over financial reporting; inability to secure
additional financing in a timely manner, or at all, to meet our
long-term future capital needs; risks related to future
acquisitions; and other risk factors set forth in the section
titled “Risk Factors” in our Annual Report on Form 20-F for the
fiscal year ended December 31, 2023, and other documents filed with
or furnished to the SEC, accessible on the SEC’s website at
www.sec.gov and on our website at https://investors.sportradar.com.
These statements reflect management’s current expectations
regarding future events and operating performance and speak only as
of the date of this press release. One should not put undue
reliance on any forward-looking statements. Although we believe
that the expectations reflected in the forward-looking statements
are reasonable, we cannot guarantee that future results, levels of
activity, performance and events and circumstances reflected in the
forward-looking statements will be achieved or will occur. Except
as required by law, we undertake no obligation to update or revise
publicly any forward-looking statements, whether as a result of new
information, future events or otherwise, after the date on which
the statements are made or to reflect the occurrence of
unanticipated events.
|
SPORTRADAR GROUP AGCONSOLIDATED STATEMENTS
OF PROFIT OR LOSS AND OTHER COMPREHENSIVE
INCOME(Unaudited) |
|
|
|
Three Months EndedMarch 31, |
in €'000 |
2024 |
|
2023 |
Revenue |
265,894 |
|
|
207,564 |
|
Purchased services and
licenses (excluding depreciation and amortization) |
(65,218 |
) |
|
(48,435 |
) |
Internally-developed software
cost capitalized |
10,526 |
|
|
5,327 |
|
Personnel expenses |
(79,567 |
) |
|
(77,468 |
) |
Other operating expenses |
(21,435 |
) |
|
(21,249 |
) |
Depreciation and
amortization |
(76,856 |
) |
|
(47,648 |
) |
Impairment loss on trade
receivables, contract assets and other financial assets |
(1,830 |
) |
|
(1,078 |
) |
Share of loss of
equity-accounted investee |
- |
|
|
(2,356 |
) |
Foreign currency losses,
net |
(14,466 |
) |
|
(3,719 |
) |
Finance income |
2,012 |
|
|
4,885 |
|
Finance costs |
(18,749 |
) |
|
(5,040 |
) |
Net income before
tax |
311 |
|
|
10,783 |
|
Income tax expense |
(960 |
) |
|
(3,973 |
) |
Profit (loss) for the
period |
(649 |
) |
|
6,810 |
|
|
|
|
|
Other Comprehensive
Income (Loss) |
|
|
|
Items that will not be
reclassified subsequently to profit or (loss) |
|
|
|
Remeasurement of defined
benefit liability |
1 |
|
|
- |
|
Related deferred tax
expense |
- |
|
|
- |
|
|
1 |
|
|
- |
|
Items that may be
reclassified subsequently to profit or (loss) |
|
|
|
Foreign currency translation
adjustment attributable to the owners of the Company |
4,009 |
|
|
(3,167 |
) |
Foreign currency translation
adjustment attributable to non-controlling interests |
(12 |
) |
|
3 |
|
|
3,997 |
|
|
(3,164 |
) |
Other comprehensive
income (loss) for the period, net of tax |
3,998 |
|
|
(3,164 |
) |
Total comprehensive
income for the period |
3,349 |
|
|
3,646 |
|
|
|
|
|
Profit (loss)
attributable to: |
|
|
|
Owners of the Company |
(574 |
) |
|
6,822 |
|
Non-controlling interests |
(75 |
) |
|
(12 |
) |
|
(649 |
) |
|
6,810 |
|
Total comprehensive
income (loss) attributable to: |
|
|
|
Owners of the Company |
3,436 |
|
|
3,655 |
|
Non-controlling interests |
(87 |
) |
|
(9 |
) |
|
3,349 |
|
|
3,646 |
|
|
|
|
|
|
|
Profit (loss) for the
period per Class A shares attributable to owners of the
Company |
|
|
|
Basic |
(0.00 |
) |
|
0.02 |
|
Diluted |
(0.00 |
) |
|
0.02 |
|
Profit (loss) for the
period per Class B shares attributable to owners of the
Company |
|
|
|
|
Basic |
(0.00 |
) |
|
0.00 |
|
Diluted |
(0.00 |
) |
|
0.00 |
|
|
|
|
|
|
Weighted-average
number of shares (in thousands) |
|
|
|
|
Weighted-average number of
Class A shares (basic) |
209,871 |
|
|
206,524 |
|
Weighted-average number of
Class A shares (diluted) |
223,606 |
|
|
221,241 |
|
Weighted-average number of
Class B shares (basic and diluted) |
903,671 |
|
|
903,671 |
|
|
|
|
|
|
SPORTRADAR
GROUP AGCONSOLIDATED STATEMENTS OF FINANCIAL
POSITION(Unaudited) |
|
|
|
|
|
in €'000 |
|
March 31, |
|
December 31, |
Assets |
|
2024 |
|
2023 |
Current
assets |
|
|
|
|
Cash and cash equivalents |
|
274,628 |
|
|
277,174 |
|
Trade receivables |
|
82,776 |
|
|
71,246 |
|
Contract assets |
|
93,956 |
|
|
60,869 |
|
Other assets and
prepayments |
|
32,473 |
|
|
33,252 |
|
Income tax receivables |
|
5,392 |
|
|
6,527 |
|
|
|
489,225 |
|
|
449,068 |
|
Non-current
assets |
|
|
|
|
Property and equipment |
|
71,163 |
|
|
72,762 |
|
Intangible assets and
goodwill |
|
1,644,356 |
|
|
1,697,331 |
|
Other financial assets and
other non-current assets |
|
11,703 |
|
|
11,806 |
|
Deferred tax assets |
|
18,752 |
|
|
16,383 |
|
|
|
1,745,974 |
|
|
1,798,282 |
|
Total
assets |
|
2,235,199 |
|
|
2,247,350 |
|
Current
liabilities |
|
|
|
|
Loans and borrowings |
|
8,894 |
|
|
9,586 |
|
Trade payables |
|
240,885 |
|
|
259,667 |
|
Other liabilities |
|
66,016 |
|
|
55,724 |
|
Contract liabilities |
|
31,336 |
|
|
26,595 |
|
Income tax liabilities |
|
7,034 |
|
|
4,542 |
|
|
|
354,165 |
|
|
356,114 |
|
Non-current
liabilities |
|
|
|
|
Loans and borrowings |
|
39,554 |
|
|
40,559 |
|
Trade payables |
|
902,030 |
|
|
908,499 |
|
Contract liabilities |
|
43,969 |
|
|
39,526 |
|
Other non-current
liabilities |
|
1,584 |
|
|
8,500 |
|
Deferred tax liabilities |
|
21,295 |
|
|
21,315 |
|
|
|
1,008,432 |
|
|
1,018,399 |
|
Total
liabilities |
|
1,362,597 |
|
|
1,374,513 |
|
|
|
|
|
|
Ordinary shares |
|
27,551 |
|
|
27,421 |
|
Treasury shares |
|
(7,873 |
) |
|
(2,322 |
) |
Additional paid-in
capital |
|
669,422 |
|
|
653,840 |
|
Retained earnings |
|
159,358 |
|
|
173,629 |
|
Other reserves |
|
19,189 |
|
|
15,226 |
|
Equity attributable to
owners of the Company |
|
867,647 |
|
|
867,794 |
|
Non-controlling interest |
|
4,955 |
|
|
5,043 |
|
Total
equity |
|
872,602 |
|
|
872,837 |
|
Total liabilities and
equity |
|
2,235,199 |
|
|
2,247,350 |
|
|
|
|
|
|
|
|
|
SPORTRADAR
GROUP AGCONSOLIDATED STATEMENTS OF CASH
FLOWS(Unaudited) |
|
|
|
in €'000 |
Three months endedMarch 31, |
OPERATING
ACTIVITIES: |
2024 |
|
2023 |
Profit (loss) for the period |
(649 |
) |
|
6,810 |
|
Adjustments to reconcile profit
for the year to net cash provided by operating activities: |
|
|
Income tax expense |
960 |
|
|
3,973 |
|
Interest income |
(2,037 |
) |
|
(1,735 |
) |
Interest expense |
18,893 |
|
|
5,040 |
|
Foreign currency loss, net |
14,466 |
|
|
3,719 |
|
Amortization and impairment of
intangible assets |
72,818 |
|
|
44,418 |
|
Depreciation of property and
equipment |
4,038 |
|
|
3,230 |
|
Equity-settled share-based
payments |
1,995 |
|
|
8,812 |
|
Share of loss of equity-accounted
investees |
— |
|
|
2,356 |
|
Other |
(2,412 |
) |
|
(5,313 |
) |
Cash flow from operating
activities before working capital changes, interest and income
taxes |
108,072 |
|
|
71,310 |
|
Increase in trade receivables,
contract assets, other assets and prepayments |
(43,192 |
) |
|
(12,196 |
) |
Increase in trade and other
payables, contract and other liabilities |
18,791 |
|
|
4,530 |
|
Changes in working
capital |
(24,401 |
) |
|
(7,666 |
) |
Interest paid |
(18,678 |
) |
|
(4,595 |
) |
Interest received |
2,037 |
|
|
1,731 |
|
Income taxes received/(paid) |
149 |
|
|
(3,331 |
) |
Net cash from
operating activities |
67,179 |
|
|
57,449 |
|
|
|
|
INVESTING
ACTIVITIES: |
|
|
Acquisition of intangible
assets |
(63,444 |
) |
|
(38,511 |
) |
Acquisition of property and
equipment |
(1,768 |
) |
|
(2,165 |
) |
Acquisition of subsidiaries, net
of cash acquired |
(717 |
) |
|
(10,179 |
) |
Acquisition of financial
assets |
— |
|
|
(3,716 |
) |
Proceeds from sale of intangible
assets |
22 |
|
|
— |
|
Collection of loans
receivable |
— |
|
|
21 |
|
Collection of deposits |
66 |
|
|
201 |
|
Payment of deposits |
(45 |
) |
|
(73 |
) |
Net cash used in
investing activities |
(65,886 |
) |
|
(54,422 |
) |
|
|
|
FINANCING
ACTIVITIES: |
|
|
Payment of lease liabilities |
(1,999 |
) |
|
(1,531 |
) |
Principal payments on bank
debt |
(60 |
) |
|
(364 |
) |
Purchase of treasury shares |
(5,551 |
) |
|
(1,847 |
) |
Change in bank overdrafts |
18 |
|
|
39 |
|
Net cash used in from
financing activities |
(7,592 |
) |
|
(3,703 |
) |
Net decrease in cash
and cash equivalents |
(6,299 |
) |
|
(676 |
) |
Cash and cash equivalents as of
January 1, |
277,174 |
|
|
243,757 |
|
Effects of movements in exchange
rates |
3,753 |
|
|
(3,446 |
) |
Cash and cash
equivalents as of March 31, |
274,628 |
|
|
239,634 |
|
|
|
|
IFRS to Non-IFRS Reconciliations
The following table reconciles Adjusted EBITDA
(non-IFRS) to the most directly comparable IFRS financial
performance measure, which is profit (loss) for the period
(unaudited):
Reconciliation of IFRS Profit (loss) to Adjusted
EBITDA |
|
Three Months Ended |
|
March 31, |
in €'000 |
2024 |
|
2023 |
Profit (loss) for the period (IFRS) |
(649 |
) |
|
6,810 |
|
Finance income |
(2,012 |
) |
|
(4,885 |
) |
Finance costs |
18,749 |
|
|
5,040 |
|
Depreciation and
amortization |
76,856 |
|
|
47,648 |
|
Amortization of sport
rights |
(64,871 |
) |
|
(37,190 |
) |
Foreign currency losses,
net |
14,466 |
|
|
3,719 |
|
Share based compensation |
2,071 |
|
|
8,954 |
|
Management restructuring
costs |
1,620 |
|
|
- |
|
Share of loss of
equity-accounted investee |
- |
|
|
2,356 |
|
Professional fees for SOX and
ERP implementations |
- |
|
|
245 |
|
Income tax expense |
960 |
|
|
3,973 |
|
Adjusted EBITDA
(non-IFRS) |
47,190 |
|
|
36,670 |
|
|
|
|
|
|
|
The most directly comparable IFRS measure of
Adjusted EBITDA margin (non-IFRS) is profit (loss) for the period
as a percentage of revenue as disclosed below (unaudited):
Profit (loss) for the period as a percentage of
revenue |
|
Three Months Ended |
|
March 31, |
in €'000 |
2024 |
|
2023 |
Profit (loss) for the period |
(649 |
) |
|
6,810 |
|
Revenue |
265,894 |
|
|
207,564 |
|
Profit (loss) for the
period as a percentage of revenue |
0% |
|
|
3% |
|
|
|
|
|
|
|
Sportrader (NASDAQ:SRAD)
Graphique Historique de l'Action
De Déc 2024 à Jan 2025
Sportrader (NASDAQ:SRAD)
Graphique Historique de l'Action
De Jan 2024 à Jan 2025