2023 | 2022 | ||||
Actual | Adjusted | Actual | Adjusted | ||
€’m | €’m 1 | €’m | €’m | ||
Continuing operations | |||||
Revenue | 10 | ||||
Distribution costs before depreciation and amortisation | ( | ( | ( | ( | |
Administrative expenses before depreciation and amortisation | ( | ( | ( | ( | |
Impairment of financial assets | ( | ( | ( | ( | |
EBITDA | 11 | ||||
Depreciation and amortisation | ( | ( | ( | ( | |
Impairment of property, plant and equipment and intangible assets | 13 | ( | ( | ||
Profit on disposal of property, plant and equipment and intangibleassets | |||||
Finance income | 14A | ||||
Finance costs | 14B | ( | ( | ( | ( |
Share of loss from associates | 21A | ( | ( | ( | ( |
Unrealised fair value changes of equity investments | 21B | ( | ( | ||
Unrealised fair value changes of derivative financial assets | 21C | ||||
Loss on disposal of subsidiary | 21A | ( | |||
Profit before taxation | 11 | ||||
Income tax expense | 11, 15 | ( | ( | ( | ( |
Profit from continuing operations | 11 | ||||
Profit from discontinued operations, net of tax | 9 | ||||
Profit for the year – total | |||||
Other comprehensive loss: | |||||
Items that are or may be classified subsequently to profit or loss: | |||||
Exchange loss arising on translation of foreign operations | ( | ( | ( | ( | |
Recycling of foreign exchange loss on disposal of foreign | |||||
discontinuedoperations | |||||
Items that will not be classified to profit or loss: | |||||
Gain on remeasurement of employee termination indemnities | |||||
Other comprehensive (loss)/income for the year | ( | ( | |||
Total comprehensive income for the year | |||||
Profit for the year attributable to the owners of the Company | |||||
Total comprehensive income attributable to the owners of the Company | |||||
Earnings per share attributable to the ordinary equity holders of the Company | |||||
Profit or loss – total | |||||
Basic (cents) | 16 | ||||
Diluted (cents) | 16 | ||||
Profit or loss from continuing operations | |||||
Basic (cents) | 16 | ||||
Diluted (cents) | 16 |
Total | |||||||||
attributable | |||||||||
Additional | Employee | Employee | Put/call | Foreign | to equity | Non- | |||
paid in | termination | Retained | Benefit | options | exchange | holders of | controlling | Total | |
capital | indemnities | earnings | Trust | reserve | reserve | Company | interests | equity | |
€’m | €’m | €’m | €’m | €’m | €’m | €’m | €’m | €’m | |
Balance at 1 January 2022 | ( | ( | ( | ( | |||||
Adjustment on initial recognition of IAS 12 | |||||||||
amendment (Note 4A) | |||||||||
Adjusted balance at 1 January 2022 | ( | ( | ( | ( | |||||
Total comprehensive income for the year | |||||||||
Profit for the year | |||||||||
Other comprehensive income for the year | |||||||||
Total comprehensive income for the year | |||||||||
Transactions with the owners of the Company | |||||||||
Contributions and distributions | |||||||||
Exercise of options | ( | ||||||||
Equity-settled share-based payment charge | |||||||||
Total contributions and distributions | |||||||||
Change in ownership interests | |||||||||
Acquisition of non-controlling interest without change | |||||||||
in control | ( | ( | |||||||
Total changes in ownership interests | ( | ( | |||||||
Total transactions with owners of the Company | ( | ( | |||||||
Balance at 31 December 2022/1 January 2023 | ( | ||||||||
Total comprehensive income for the year | |||||||||
Profit for the year | |||||||||
Other comprehensive loss for the year | ( | ( | ( | ||||||
Total comprehensive income for the year | ( | ||||||||
Transactions with the owners of the Company | |||||||||
Contributions and distributions | |||||||||
Exercise of options | ( | ||||||||
Equity-settled share-based payment charge | |||||||||
Transfer from treasury shares to EmployeeBenefitTrust | ( | ||||||||
Total contributions and distributions | ( | ||||||||
Total transactions with owners of the Company | ( | ||||||||
Balance at 31 December 2023 | ( | ( |
2023 | 2022 | 2021 | ||
€’m | €’m | €’m | ||
ASSETS | ||||
Property, plant and equipment | 18 | |||
Right of use assets | 19 | |||
Intangible assets | 20 | |||
Investments in associates | 21A | |||
Other investments | 21B | |||
Derivative financial assets | 21C | |||
Trade receivables | 23 | |||
Deferred tax asset | 33 | |||
Other non-current assets | 22 | |||
Non-current assets | ||||
Trade receivables | 23 | |||
Other receivables | 24 | |||
Inventories | ||||
Cash and cash equivalents | 25 | |||
Assets classified as held for sale | 26 | |||
Current assets | ||||
TOTAL ASSETS | ||||
EQUITY | ||||
Additional paid in capital | ||||
Employee termination indemnities | ( | |||
Employee Benefit Trust | ( | ( | ( | |
Put/call options reserve | ( | |||
Foreign exchange reserve | ( | ( | ||
Retained earnings | ||||
Equity attributable to equity holders of the Company | ||||
Non-controlling interests | ||||
TOTAL EQUITY | 27 | |||
LIABILITIES | ||||
Loans and borrowings | 28 | |||
Bonds | 29 | |||
Lease liability | 19 | |||
Deferred revenues | ||||
Deferred tax liability | 33 | |||
Contingent consideration | 31 | |||
Provisions for risks and charges | 30 | |||
Other non-current liabilities | 34 | |||
Non-current liabilities |
2023 | 2022 | 2021 | ||
€’m | €’m | €’m | ||
LIABILITIES continued | ||||
Bonds | 29 | |||
Trade payables | 32 | |||
Lease liability | 19 | |||
Progressive operators’ jackpots and security deposits | 25 | |||
Client funds | 25 | |||
Income tax payable | ||||
Gaming and other taxes payable | 35 | |||
Deferred revenues | ||||
Contingent consideration | 31 | |||
Provisions for risks and charges | 30 | |||
Other payables | 34 | |||
Liabilities directly associated with assets classified as held for sale | 26 | |||
Current liabilities | ||||
TOTAL LIABILITIES | ||||
TOTAL EQUITY AND LIABILITIES |
2023 | 2022 | ||
€’m | €’m | ||
CASH FLOWS FROM OPERATING ACTIVITIES | |||
Profit for the year | |||
Adjustments to reconcile net income to net cash provided by operating activities (see below) | |||
Net taxes paid | ( | ( | |
Net cash from operating activities | |||
CASH FLOWS FROM INVESTING ACTIVITIES | |||
Net loans granted/repaid | 22 | ( | ( |
Dividend income | |||
Acquisition of subsidiaries/assets under business combinations, net of cash acquired | ( | ( | |
Acquisition of property, plant and equipment | ( | ( | |
Acquisition of intangible assets | ( | ( | |
Capitalised development costs | ( | ( | |
Acquisition of investment in associates | 21A | ( | ( |
Acquisition of investments at fair value through profit or loss | 21B | ( | |
Subcontractor option redemption | 21C | ( | |
Proceeds from the sale of property, plant and equipment and intangible assets | |||
Disposal of Financial segment, net of cash disposed | ( | ||
Disposal of subsidiary, net of cash disposed | ( | ||
Net cash used in investing activities | ( | ( | |
CASH FLOWS FROM FINANCING ACTIVITIES | |||
Interest paid on bonds and loans and borrowings | ( | ( | |
Repayment of loans and borrowings | ( | ( | |
Proceeds from loans and borrowings | |||
Proceeds from the issuance of 2023 Bond, net of issue costs | 29 | ||
Repayment of 2018 Bonds | 29 | ( | ( |
Payment of contingent consideration and redemption liability (see below) | ( | ( | |
Principal paid on lease liability | ( | ( | |
Interest paid on lease liability | ( | ( | |
Net cash from/(used in) financing activities | ( | ||
INCREASE/(DECREASE) IN CASH AND CASH EQUIVALENTS | ( | ||
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR | |||
Exchange gain/(loss) on cash and cash equivalents | ( | ||
CASH AND CASH EQUIVALENTS AT END OF YEAR | 25 |
2023 | 2022 | ||
€’m | €’m | ||
ADJUSTMENTS TO RECONCILE NET INCOME TO NET CASH PROVIDED FROM OPERATING ACTIVITIES | |||
Income and expenses not affecting operating cash flows: | |||
Depreciation on property, plant and equipment | 18 | ||
Amortisation of intangible assets | 20 | ||
Amortisation of right of use assets | 19 | ||
Capitalisation of amortisation of right of use assets | ( | ( | |
Impact on early termination of lease contracts | 19 | ( | ( |
Share of loss from associates | 21A | ||
Impairment and expected credit losses on loans receivable | 22 | ||
Impairment of investment | 21B | ||
Impairment of other receivables | |||
Reversal of impairment of property, plant and equipment | 18 | ( | |
Impairment of intangible assets | 20 | ||
Profit on disposal of Financial segment | 9 | ( | |
Loss on disposal of subsidiary | 21A | ||
Changes in fair value of equity investments | 21B | ||
Changes in fair value of derivative financial assets | 21C | ( | ( |
Fair value loss on convertible loans | |||
Interest on bonds and loans and borrowings | |||
Interest on lease liability | |||
Interest income on loans receivable | 22 | ( | ( |
Income tax expense | |||
Changes in equity-settled share-based payment | |||
Movement in contingent consideration and redemption liability | ( | ||
Expected credit loss on cash and cash equivalents | ( | ||
Unrealised exchange gain | ( | ( | |
(Profit)/loss on disposal of property, plant and equipment and intangible assets | ( | ||
Changes in operating assets and liabilities: | |||
Change in trade receivables | ( | ||
Change in other receivables | ( | ||
Change in inventories | ( | ( | |
Change in trade payables | |||
Change in progressive operators, jackpots and security deposits | ( | ||
Change in client funds | ( | ||
Change in other payables | |||
Change in provisions for risks and charges | ( | ( | |
Change in deferred revenues | ( | ||
Payment of contingent consideration and redemption liabilities on previous acquisitions | 2023 | 2022 | |
€’m | €’m | ||
A. Acquisition of Eyecon Limited | |||
B. Acquisition of non-controlling interest of Statscore SP Z.O.O. | |||
C. Other acquisitions | |||
31 December | 31 December | |
2023 | 2022 | |
€’m | €’m | |
Cash and cash equivalents | 516.2 | 426.5 |
Cash held on behalf of clients, progressive jackpots and security deposits | (152.9) | (154.1) |
Adjusted gross cash and cash equivalents | 363.3 | 272.4 |
€’m | |
Assets | |
Deferred tax asset | 1.5 |
Equity | |
Retained earnings | 1.5 |
As previously | |||
reported | Adjustments | As restated | |
Year ended 31 December 2022 | €’m | €’m | €’m |
Distribution costs before depreciation and amortisation | 1,067.3 | 10.2 | 1,077.5 |
Finance costs | 73.0 | (10.2) | 62.8 |
Type of income | Nature, timing of satisfaction of performance obligations and significant payment terms | |
B2B licensee fee | Licensee fee is the standard operator income of the Group which relates to licensed technology and the provision of | |
certain services provided via various distribution channels (online, mobile or land-based interfaces). | ||
Licensee fee is based on the underlying gaming revenue earned by our licensees calculated using the contractual | ||
terms in place. Revenue is recognised when performance obligation is met which is when the gaming transaction | ||
occurs and is net of refunds, concessions and discounts provided to certain licensees. The payment terms of the | ||
B2B licensee fee are on average 30 days from the invoice date. | ||
B2B fixed-fee income | Fixed-fee income is the standard operator income of the Group which includes revenue derived from the provision | |
of certain services and licensed technology for which charges are based on a fixed fee and/or stepped according to | ||
the monthly usage of the service/technology. The usage measurement is typically reset on a monthly basis. | ||
The performance obligation is met and revenue is recognised once the obligations under the contracts have been | ||
met which is when the services have been provided. | ||
Services provided and fees for: | ||
a. | minimum revenue guarantee: the additional revenue recognised by the Group for the difference in the minimum | |
guarantee per licensee contract and actual performance; and | ||
b. | other: hosting, live, set-up, content delivery network and maintenance fees. The fees charged to licensees for | |
these services are fixed per month. | ||
The amounts for the above are recognised over the life of the contracts and are typically charged on a fixed | ||
percentage and stepped according to the monthly usage of the service depending on the type of service. Set-up | ||
fees are recognised over the whole period of the contract, with an average period of 36 months. The revenue is | ||
recognised monthly over the period of the contract and the payment terms of the B2B fixed fee income are on | ||
average 30 days from the invoice date. | ||
B2B cost-based revenue | Cost-based revenue is the standard operator income of the Group which is made of the total revenue charged to | |
the licensee based on the development costs needed to satisfy the contract with the licensee. | ||
The largest type of service included in cost-based revenue is the dedicated team costs. Dedicated team employees | ||
are charged back to the client based on time spent on each product. | ||
Cost-based revenues are recognised on a monthly basis based on the contract in place between each licensee | ||
and Playtech, and any additional services needed on development are charged to the licensee upon delivery of the | ||
service. The payment terms of the B2B cost-based revenue are on average 30 days from the invoice date. | ||
B2B revenue received from | Revenue received from the sale of hardware is the total revenue charged to customers upon the sale of each | |
the sale of hardware | hardware product. The performance obligation is met and revenue is recognised on delivery of the hardware and | |
acceptance by the customer. | ||
Revenue received from future sale of hardware is recognised as deferred revenue. Once the obligation for the future | ||
sale is met, revenue is then recognised in profit or loss. The payment terms of the B2B revenue received from the | ||
sale of hardware are on average 30 days from the invoice date. | ||
Additional B2B services fee | This income is calculated based on the profit and/or net revenues generated by the customer in return for the | |
additional services provided to them by the Group. This is typically charged on a monthly basis and is measured | ||
using a predetermined percentage set in each licensee arrangement. The revenue is only recognised when the | ||
customer’s activities go live and the revenue from the additional B2B services is recognised only once the Group | ||
is unconditionally contractually entitled to it. The Directors have determined that this is when the customer starts | ||
generating profits, which is later than when the customer goes live with its B2C operations. The Directors’ rationale | ||
is that there is uncertainty that the Group will collect the consideration to which it is entitled before the customer | ||
starts generating profits and, therefore, the revenue is wholly variable. The payment terms of the additional B2B | ||
services fees are on average 30 days from the invoice date. |
Type of income | Nature, timing of satisfaction of performance obligations and significant payment terms | |
B2C revenue | In respect of B2C Snaitech revenues, the Group acts as principal with the end customer, with specific revenue | |
policies as follows: | ||
• | The revenues from land-based gaming machines are recognised net of the winnings, jackpots and certain | |
flat-rate gaming tax; revenues are recognised at the time of the bet. | ||
• | The revenues from online gaming (games of skill/casino/bingo) are recognised net of the winnings, jackpots, | |
bonuses and certain flat-rate gaming tax at the conclusion of the bet. | ||
• | The revenues related to the acceptance of fixed odds bets are considered financial instruments under IFRS 9 | |
and are recognised net of certain flat-rate gaming tax, winnings, bonuses and the fair value of open bets at the | ||
conclusion of the event. | ||
• | Poker revenues in the form of commission (i.e. rake) are recognised at the conclusion of each poker hand. | |
The performance obligation is the provision of the poker games to the players. | ||
• | All the revenues from gaming machines are recorded net of players’ winnings and certain gaming taxes while the | |
concession fees payable to the regulator and the compensation of operators, franchisees and platform providers | ||
are accounted as expenses. Revenue is recognised at the time of the bet. | ||
Where the gaming tax incurred is directly measured by reference to the individual customer transaction and related | ||
to the stake (described as “flat-rate tax” above), this is deducted from revenue. | ||
Where the tax incurred is measured by reference to the Group’s net result from betting and gaming activity, this is | ||
not deducted from revenue and is recognised as an expense. | ||
In respect of Sun Bingo and B2C Sport revenue, the Group acts as principal with the end customer, with revenue | ||
being recognised at the conclusion of the event, net of winnings, jackpots and bonuses. | ||
Financial trading income | Financial trading income represents gains (including commission) and losses arising on client trading activity, | |
(discontinued operations) | primarily in contracts for difference on shares, indexes, commodities and foreign exchange. | |
Open client positions are carried at fair market value and gains and losses arising on this valuation are recognised | ||
in revenue as well as gains and losses realised on positions that have closed. | ||
The performance obligation is met in the accounting periods in which the trading transaction occurs and | ||
is concluded. |
% | |
Computers and gaming machines | 20–33 |
Office furniture and equipment | 7–33 |
Freehold and leasehold buildings and improvements | 3–20, or over the length of the lease |
% | |
Domain names | Nil |
Internally generated capitalised development costs | 20–33 |
Technology IP | 13–33 |
Customer lists | In line with projected cash flows or 7–20 |
Affiliate contracts | 5–12.5 |
Patents and licences | 10–33 or over the period of the licence |
Closest equivalent | Reconciling items to | |||
APM | IFRS measure | statutory measure | Definition and purpose | |
Adjusted | Operating profit and | Note 11 | Adjusted results exclude the following items: | |
EBITDA and Adjusted Profit | Profit before tax | • | Material non-cash items: these items are excluded to better analyse the | |
underlying cash transactions of the business as management regularly | ||||
monitors the operating cash conversion to Adjusted EBITDA. | ||||
• | Material one-off items: these items are excluded to get normalised results | |||
that are distorted by unusual or infrequent items. Unusual items include | ||||
highly abnormal, one-off and only incidentally relating to the ordinary | ||||
activities of the Group. Infrequent items are those which are not reasonably | ||||
expected to recur in the foreseeable future given the environment in which | ||||
the Group operates. | ||||
• | Investment/acquisition-related items: these items are excluded as they are | |||
not related to the ordinary activities of the business and therefore are not | ||||
considered to be ongoing costs of the operations of the business. | ||||
These APMs provide a consistent measure of the performance of the Group | ||||
from period to period by removing items that are considered to be either | ||||
non-cash, one-off or investment/acquisition related items. This is a key | ||||
management incentive metric. | ||||
Adjusted gross | Cash and cash | Chief Financial | Adjusted gross cash and cash equivalents is defined as the cash and cash | |
cash and cash | equivalents | Officer’s statement | equivalents after deducting the cash balances held on behalf of operators in | |
equivalents | respect of operators’ jackpot games and poker and casino operations as well | |||
as client funds with respect to B2C. | ||||
Net debt | None | Chief Financial | Net debt is defined as the Adjusted gross cash and cash equivalents after | |
Officer’s statement | deducting loans and borrowings and bonds. Used to show level of net debt in | |||
the Group and movement from period to period. | ||||
Adjusted net | Net cash provided by | Chief Financial | Net cash provided by operating activities after adjusting for jackpots and | |
cash provided | operating activities | Officer’s statement | client funds, professional fees and ADM (Italian regulator) security deposit. | |
by operating | Adjusting for the above cash fluctuations is essential in order to truly reflect | |||
activities | the quality of revenue and cash collection. This is because the timing of cash | |||
inflows and outflows for jackpots, security deposits and client funds only | ||||
impact the reported operating cash flow and not Adjusted EBITDA, while | ||||
professional fees are excluded from Adjusted EBITDA but impact operating | ||||
cash flow. | ||||
Cash | None | Chief Financial | Cash conversion is defined as cash generated from operations as a | |
conversion | Officer’s statement | percentage of Adjusted EBITDA. | ||
Adjusted cash | None | Chief Financial | Adjusted cash conversion is defined as Adjusted net cash provided by | |
conversion | Officer’s statement | operating activities as a percentage of Adjusted EBITDA. | ||
Adjusted EPS | EPS | Note 16 | The calculation of Adjusted EPS is based on the Adjusted Profit and weighted | |
average number of ordinary shares outstanding. | ||||
Adjusted | Diluted EPS | Note 16 | The calculation of Adjusted diluted EPS is based on the Adjusted Profit and | |
diluted EPS | weighted average number of ordinary shares outstanding after adjusting for | |||
the effects of all dilutive potential ordinary shares. | ||||
Adjusted tax | Tax expense | Note 11 | Adjusted tax is defined as the tax charge for the period after deducting tax | |
charges related to uncertain tax positions relating to prior years, deferred | ||||
tax on acquisition and the write down of deferred tax assets in respect of tax | ||||
losses arising in prior years. As these items either do not relate to the current | ||||
year or are adjusted in arriving at the Adjusted Profit, they distort the effective | ||||
tax rate for the period. |
Carrying amount | Fair value | |||
2023 | Level 1 | Level 2 | Level 3 | |
€’m | €’m | €’m | €’m | |
Non-current assets | ||||
Other investments (Note 21B) | 92.8 | 15.8 | — | 77.0 |
Derivative financial assets (Note 21C) | 827.8 | — | — | 827.8 |
920.6 | 15.8 | — | 904.8 | |
Carrying amount | Fair value | |||
2022 | Level 1 | Level 2 | Level 3 | |
€’m | €’m | €’m | €’m | |
Non-current assets | ||||
Other investments (Note 21B) | 9.2 | 1.4 | — | 7.8 |
Derivative financial assets (Note 21C) | 636.4 | — | — | 636.4 |
645.6 | 1.4 | — | 644.2 |
Sun Bingo | ||||||||||
and Other | Intercompany | Total | ||||||||
Year ended | B2B | Snaitech | B2C | HAPPYBET | B2C | B2C | Intercompany | Tot al | ||
31 December 2023 | €’m | €’m | €’m | €’m | €’m | €’m | €’m | €’m | ||
Revenue | 684.1 | 946.6 | 73.4 | 18.2 | (1.2) | 1,037.0 | (14.4) | 1,706.7 | ||
Adjusted EBITDA | 182.0 | 256.1 | 6.0 | (11.8) | — | 250.3 | — | 432.3 | ||
Total assets | 2,102.4 | 1,115.5 | 90.6 | 17.3 | — | 1,223.4 | — | 3,325.8 | ||
Total liabilities | 1,018.6 | 469.4 | 26.0 | 5.6 | — | 501.0 | — | 1,519.6 | ||
Total | ||||||||||
Sun Bingo | Gaming – | Financial – | ||||||||
and Other | Intercompany | continuing | discontinued | |||||||
Year ended | B2B | Snaitech | B2C | HAPPYBET | B2C | Total B2C | Intercompany | operations | operations | Tot al |
31 December 2022 | €’m | €’m | €’m | €’m | €’m | €’m | €’m | €’m | €’m | €’m |
Revenue | 632.4 | 899.8 | 65.3 | 20.1 | (2.1) | 983.1 | (13.7) | 1,601.8 | 74.5 | 1,676.3 |
Adjusted EBITDA | 160.2 | 244.0 | 2.0 | (10.8) | — | 235.2 | — | 395.4 | 33.8 | 429.2 |
Total assets | 1,854.1 | 1,070.8 | 89.7 | 9.3 | — | 1,169.8 | — | 3,023.9 | — | 3,023.9 |
Total liabilities | 697.2 | 603.2 | 14.6 | 6.4 | — | 624.2 | — | 1,321.4 | — | 1,321.4 |
2023 | 2022 | |
€’m | €’m | |
Italy | 750.3 | 746.1 |
UK | 332.9 | 328.4 |
Austria | 54.8 | 131.5 |
Alderney | 63.9 | 75.9 |
Sweden | 48.7 | 59.9 |
Gibraltar | 27.8 | 27.9 |
Cyprus | 19.4 | 22.0 |
Latvia | 17.5 | 15.5 |
Australia | 17.3 | 18.8 |
Ukraine | 4.0 | 8.8 |
Estonia | 8.6 | 7.8 |
British Virgin Islands | 7.5 | 8.2 |
Rest of World | 76.6 | 59.7 |
1,429.3 | 1,510.5 |
2023 | 2022 | |||
Actual | Adjusted | Actual | Adjusted | |
€’m | €’m | €’m | €’m | |
Revenue | — | — | 74.5 | 74.5 |
Distribution costs before depreciation and amortisation | — | — | (34.9) | (34.8) |
Administrative expenses before depreciation and amortisation | — | — | (13.3) | (4.0) |
Impairment of financial assets | — | — | (1.9) | (1.9) |
EBITDA | — | — | 24.4 | 33.8 |
Finance income | — | — | 11.6 | 11.6 |
Finance costs | — | — | (0.5) | (0.5) |
Profit on disposal of discontinued operations | — | — | 15.1 | — |
Profit before taxation | — | — | 50.6 | 44.9 |
Tax expense | — | — | (3.6) | (3.7) |
Profit from discontinued operations, net of tax | — | — | 47.0 | 41.2 |
Profit from | |||
discontinued | |||
operations | |||
attributable to | |||
the owners of | |||
Revenue | EBITDA | the Company | |
For the year ended 31 December 2022 | €’m | €’m | €’m |
Reported as actual | 74.5 | 24.4 | 47.0 |
Employee stock option expenses | — | 0.3 | 0.2 |
Professional fees | — | 9.1 | 9.1 |
Profit on disposal of discontinued operations | — | — | (15.1) |
Adjusted measure | 74.5 | 33.8 | 41.2 |
2023 | 2022 | |||
Actual | Adjusted | Actual | Adjusted | |
Basic (cents) | — | — | 15.7 | 13.7 |
Diluted (cents) | — | — | 15.1 | 13.2 |
2023 | 2022 | |
€’m | €’m | |
Operating | — | 28.2 |
Investing | — | (3.8) |
Financing | — | (1.1 ) |
Net cash inflow | — | 23.3 |
Sun Bingo | ||||||||
and Other | Intercompany | Total | ||||||
Primary geographic | B2B | Snaitech | B2C | HAPPYBET | B2C | B2C | Intercompany | Tot al |
markets | €’m | €’m | €’m | €’m | €’m | €’m | €’m | €’m |
Italy | 36.9 | 945.4 | — | — | — | 945.4 | (10.6) | 971.7 |
UK | 127.0 | — | 73.4 | — | — | 73.4 | (3.8) | 196.6 |
Mexico | 183.0 | — | — | — | — | — | — | 183.0 |
Rest of Europe | 232.4 | 1.2 | — | 18.2 | (1.2) | 18.2 | — | 250.6 |
LATAM | 44.8 | — | — | — | — | — | — | 44.8 |
Rest of World | 60.0 | — | — | — | — | — | — | 60.0 |
684.1 | 946.6 | 73.4 | 18.2 | (1.2) | 1,037.0 | (14.4) | 1,706.7 |
B2B | B2C | Intercompany | Tot al | |
Product type | €’m | €’m | €’m | €’m |
B2B licensee fee | 467.2 | — | (12.6) | 454.6 |
B2B fixed-fee income | 32.8 | — | (0.8) | 32.0 |
B2B cost-based revenue | 57.4 | — | (1.0) | 56.4 |
B2B revenue received from the sale of hardware | 13.8 | — | — | 13.8 |
Additional B2B services fee | 112.9 | — | — | 112.9 |
Total B2B | 684.1 | — | (14.4) | 669.7 |
Snaitech | — | 946.6 | — | 946.6 |
Sun Bingo and Other B2C | — | 73.4 | — | 73.4 |
HAPPYBET | — | 18.2 | — | 18.2 |
Intercompany | — | (1.2) | — | (1.2) |
Total B2C | — | 1,037.0 | — | 1,037.0 |
Tot a l | 684.1 | 1,037.0 | (14.4) | 1,706.7 |
2023 | |
€’m | |
Regulated – Americas | |
– US and Canada | 13.2 |
– Latin America | 198.7 |
Regulated – Europe (excluding UK) | 200.1 |
Regulated – UK | 126.1 |
Regulated – Rest of World | 7.0 |
Total regulated B2B revenue | 545.1 |
Unregulated | 139.0 |
Total B2B revenue | 684.1 |
Sun Bingo | Total Gaming | Financial | ||||||||
and Other | Intercompany | – continuing | – discontinued | |||||||
B2B | Snaitech | B2C | HAPPYBET | B2C | Total B2C | Intercompany | operations | operations | Tot al | |
Primary geographic markets | €’m | €’m | €’m | €’m | €’m | €’m | €’m | €’m | €’m | €’m |
Italy | 35.1 | 897.7 | — | — | — | 897.7 | (10.0) | 922.8 | 1.3 | 924 .1 |
UK | 127.0 | — | 65.2 | — | — | 65.2 | (3.7) | 188.5 | 34.1 | 222.6 |
Rest of Europe | 233.3 | 2.1 | 0.1 | 20.1 | (2.1) | 20.2 | — | 253.5 | 10.4 | 263.9 |
LATAM | 160.7 | — | — | — | — | — | — | 160.7 | 18.6 | 179.3 |
Rest of World | 76.3 | — | — | — | — | — | — | 76.3 | 10.1 | 86.4 |
632.4 | 899.8 | 65.3 | 20.1 | (2.1) | 983.1 | (13.7) | 1,601.8 | 74.5 | 1,676.3 |
Total Gaming | Financial | |||||
– continuing | – discontinued | |||||
B2B | B2C | Intercompany | operations | operations | Tot al | |
Product type | €’m | €’m | €’m | €’m | €’m | €’m |
B2B licensee fee | 451.7 | — | (12.4) | 439.3 | — | 439.3 |
B2B fixed-fee income | 42.1 | — | (0.6) | 41.5 | — | 41.5 |
B2B cost-based revenue | 59.9 | — | (0.7) | 59.2 | — | 59.2 |
B2B revenue received from the sale of hardware | 13.2 | — | — | 13.2 | — | 13.2 |
Additional B2B services fee | 65.5 | — | — | 65.5 | — | 65.5 |
Total B2B | 632.4 | — | (13.7) | 618.7 | — | 618.7 |
Snaitech | — | 899.8 | — | 899.8 | — | 899.8 |
Sun Bingo and Other B2C | — | 65.3 | — | 65.3 | — | 65.3 |
HAPPYBET | — | 20.1 | — | 20.1 | — | 20.1 |
Intercompany | — | (2.1) | — | (2.1 ) | — | (2.1) |
Total B2C | — | 983.1 | — | 983.1 | — | 983.1 |
Financial | — | — | — | — | 74.5 | 74.5 |
Tota l | 632.4 | 983.1 | (13.7) | 1,601.8 | 74.5 | 1,676.3 |
2022 | |
€’m | |
Regulated – Americas | |
– US and Canada | 7.6 |
– Latin America | 137.1 |
Regulated – Europe (excluding UK) | 184.6 |
Regulated – UK | 126.7 |
Regulated – Rest of World | 5.6 |
Total regulated B2B revenue | 461.6 |
Unregulated | 170.8 |
Total B2B revenue | 632.4 |
2023 | 2022 | |
€’m | €’m | |
Balance at 1 January | 6.0 | 8.1 |
Recognised during the year | 8.0 | 8.4 |
Realised in profit or loss | (7.8) | (10.5) |
Balance at 31 December | 6.2 | 6.0 |
Profit | ||||||
from | ||||||
continuing | ||||||
operations | ||||||
Profit | attributable | |||||
before | to the | |||||
tax from | owners | |||||
EBITDA – | EBITDA – | continuing | of the | |||
Revenue | B2B | B2C | EBITDA | operations | Company | |
For the year ended 31 December 2023 | €’m | €’m | €’m | €’m | €’m | €’m |
Reported as actual | 1,706.7 | 157.9 | 248.6 | 406.5 | 235.8 | 105.1 |
Employee stock option expenses | — | 5.6 | 0.7 | 6.3 | 6.3 | 6.3 |
Professional fees | — | 13.4 | 1.0 | 14.4 | 14.4 | 14.4 |
Impairment of investment and receivables | — | 5.1 | — | 5.1 | 5.1 | 5.1 |
Fair value changes and finance costs on contingent consideration | — | — | — | — | 3.3 | 3.3 |
Fair value changes of equity instruments | — | — | — | — | 6.6 | 6.6 |
Fair value change of derivative financial assets | — | — | — | — | (153.4) | (153.4) |
Amortisation of intangible assets on acquisitions | — | — | — | — | 42.6 | 42.6 |
Impairment of intangible assets | — | — | — | — | 89.8 | 89.8 |
Deferred tax on acquisitions | — | — | — | — | — | (8.2) |
Derecognition of brought forward deferred | ||||||
tax asset | — | — | — | — | — | 37.2 |
Tax related to uncertain positions | — | — | — | — | — | 8.0 |
Adjusted measure | 1,706.7 | 182.0 | 250.3 | 432.3 | 250.5 | 156.8 |
Profit | ||||||
from | ||||||
continuing | ||||||
operations | ||||||
Profit | attributable | |||||
before | to the | |||||
tax from | owners | |||||
EBITDA – | EBITDA – | continuing | of the | |||
Revenue | B2B | B2C | EBITDA | operations | Company | |
For the year ended 31 December 2022 | €’m | €’m | €’m | €’m | €’m | €’m |
Reported as actual | 1,601.8 | 138.4 | 223.9 | 362.3 | 95.6 | 40.6 |
Employee stock option expenses | — | 7.1 | 0.9 | 8.0 | 8.0 | 8.0 |
Professional fees | — | 15.7 | — | 15.7 | 15.7 | 15.7 |
Fair value change and finance cost on contingent | ||||||
consideration and redemption liability | — | (4.3) | — | (4.3) | (4.2) | (4.2) |
Ukraine employee support costs | — | 3.3 | — | 3.3 | 3.3 | 3.3 |
Onerous contract | — | — | 10.4 | 10.4 | 10.4 | 10.4 |
Fair value changes of equity instruments | — | — | — | — | 0.3 | 0.3 |
Fair value changes of derivative financial assets | — | — | — | — | (6.0) | (6.0) |
Fair value loss on convertible loans | — | — | — | — | 3.0 | 3.0 |
Amortisation of intangible assets on acquisitions | — | — | — | — | 42.0 | 42.0 |
Impairment of property, plant and equipment and intangible assets | — | — | — | — | 38.5 | 38.5 |
Loss on disposal of subsidiary | — | — | — | — | 8.8 | 8.8 |
Deferred tax on acquisitions | — | — | — | — | — | (8.3) |
Tax related to uncertain positions | — | — | — | — | — | 8.4 |
Adjusted measure | 1,601.8 | 160.2 | 235.2 | 395.4 | 215.4 | 160.5 |
2023 | 2022 | |
€’m | €’m | |
Reversal of impairment of property, plant and equipment (Note 18) | — | (0.2) |
Impairment of intangible assets (Note 20) | 89.8 | 38.7 |
89.8 | 38.5 |
2023 | 2022 | |
€’m | €’m | |
Interest income | 10.0 | 2.4 |
Dividend income | 0.1 | — |
Net foreign exchange gain | 2.2 | 9.2 |
12.3 | 11.6 |
2023 | 2022 | |
€’m | €’m | |
Interest on bonds | (29.5) | (35.7) |
Interest on lease liability | (5.2) | (5.5) |
Interest on loans and borrowings and other | (2.2) | (6.0) |
Bank facility fees | (2.3) | (7.0) |
Bank charges | (2.8) | (3.9) |
Movement in contingent consideration | (3.3) | (0.1 ) |
Fair value loss on convertible loans | — | (3.0) |
Expected credit loss on loans receivable | (0.9) | (1.6) |
(46.2) | (62.8) | |
Net finance costs | (33.9) | (51.2) |
2023 | 2022 | |
€’m | €’m | |
Current tax expense | ||
Income tax expense for the current year | 26.4 | 19.3 |
Income tax relating to prior years | 16.1 | 9.1 |
Withholding tax | 0.8 | 0.3 |
Total current tax expense | 43.3 | 28.7 |
Deferred tax | ||
Origination and reversal of temporary differences | 85.4 | 23.5 |
Deferred tax movements relating to prior years | 1.8 | 8.1 |
Impact of changes in tax rates | 0.2 | (5.3) |
Total deferred tax expense | 87.4 | 26.3 |
Total tax expense from continuing operations | 130.7 | 55.0 |
2023 | 2022 | |
€’m | €’m | |
Profit for the year | 105.1 | 40.6 |
Income tax expense | 130.7 | 55.0 |
Profit before income tax | 235.8 | 95.6 |
Tax using the Company’s domestic tax rate (23.5% in 2023 and 19% in 2022) | 55.4 | 18.2 |
Tax effect of: | ||
Non-taxable fair value movements on call options | (36.1) | (1.1 ) |
Tax exempt income | — | (4.3) |
Non-deductible expenses | 35.6 | 19.8 |
Deferred tax asset in respect of Group restructuring | (5.2) | (5.4) |
Difference in tax rates applied in overseas jurisdictions | 1.2 | 13.8 |
Impact of changes in tax rates | 0.2 | (5.3) |
Increase in unrecognised tax losses | 24.5 | 2.1 |
Write-down of previously recognised deferred tax assets | 37.2 | — |
Adjustment in respect of previous years: | ||
– Deferred tax | 1.8 | 8.0 |
– Income tax | 16.1 | 9.2 |
Total tax expense | 130.7 | 55.0 |
2023 | 2022 | ||||
Actual | Adjusted | Actual | Adjusted | ||
€’m | €’m | €’m | €’m | ||
Profit attributable to the owners of the Company | 105.1 | 156.8 | 87.6 | 201.7 | |
Basic (cents) | 34.7 | 51.7 | 29.2 | 67.2 | |
Diluted (cents) | 33.7 | 50.2 | 28.1 | 64.7 | |
2023 | 2022 | ||||
Actual | Adjusted | Actual | Adjusted | ||
€’m | €’m | €’m | €’m | ||
Profit attributable to the owners of the Company from continuing operations | 105.1 | 156.8 | 40.6 | 160.5 | |
Basic (cents) | 34.7 | 51.7 | 13.5 | 53.5 | |
Diluted (cents) | 33.7 | 50.2 | 13.0 | 51.5 | |
2023 | 2022 | ||||
Actual | Adjusted | Actual | Adjusted | ||
Number | Number | Number | Number | ||
Denominator – basic | |||||
Weighted average number of equity shares | 303,279,998 | 303,279,998 | 300,059,994 | 300,059,994 | |
Denominator – diluted | |||||
Weighted average number of equity shares | 303,279,998 | 303,279,998 | 300,059,994 | 300,059,994 | |
Weighted average number of option shares | 8,647,771 | 8,647,771 | 11,792,385 | 11,792,385 | |
Weighted average number of shares | 311,927,769 | 311,927,769 | 311,852,379 | 311,852,379 |
2023 | 2022 | |
€’m | €’m | |
Salaries and personnel-related costs | 438.2 | 427.0 |
Cash-settled share-based payments | 0.2 | (0.3) |
Equity-settled share-based payments | 6.3 | 8.3 |
444.7 | 435.0 | |
Average number of personnel: | ||
Distribution | 6,868 | 6,269 |
General and administration | 582 | 538 |
7,450 | 6,807 |
Projection | |||||
Share price at | Dividend | period | |||
Expected life (years) | grant date | yield | Risk-free rate | (years) | Volatility |
3 | £5.85 | Nil | 3.78% | 3 | 36%-46% |
Projection | |||||
Share price at | Dividend | period | |||
Expected life (years) | grant date | yield | Risk-free rate | (years) | Volatility |
3 | £4.58 | Nil | 2.34% | 3 | 41%-49% |
2023 | 2022 | |
Number | Number | |
Shares vested on 1 March 2018 at nil cost | 72,596 | 72,596 |
Shares vested between 1 September 2016 and 1 March 2018 at nil cost | 12,411 | 20,890 |
Shares vested on 1 March 2019 at nil cost | 21,820 | 21,820 |
Shares vested between 1 September 2017 and 1 March 2019 at nil cost | 23,344 | 39,021 |
Shares vested on 21 December 2019 at nil cost | 9,779 | 9,779 |
Shares vested on 1 March 2020 at nil cost | 77,326 | 98,444 |
Shares vested on 1 March 2021 at nil cost | 612,618 | 1,047,782 |
Shares vested between 1 March 2022 and 1 August 2022 at nil cost | 1,260,489 | 2,218,735 |
Shares will vest by 19 December 2024 at nil cost | 1,400,000 | 1,900,000 |
Shares vested between 1 March 2023 and 26 October 2023 at nil cost | 3,323,693 | 6,392,073 |
Shares will vest by 18 August 2025 at nil cost | 351,724 | 351,724 |
Shares will vest by 5 May 2026 at nil cost | 3,012,659 | — |
10,178,459 | 12,172,864 |
2023 | 2022 | 2023 | 2022 | |
Number | Number | Weighted average | Weighted average | |
of options | of options | exercise price | exercise price | |
Outstanding at the beginning of the year | 12,172,864 | 13,882,774 | — | — |
Granted | 3,023,945 | 492,765 | — | — |
Forfeited | (1,137,717) | (408,237) | — | — |
Exercised | (3,880,633) | (1,794,438) | — | — |
Outstanding at the end of the year | 10,178,459 | 12,172,864 | — | — |
2023 | 2022 | ||
Expiry date | Exercise price | Number | Number |
21 December 2025 | Nil | 85,007 | 93,486 |
Between 21 December 2026 and 31 December 2026 | Nil | 54,943 | 70,620 |
Between 1 March 2027 and 28 June 2027 | Nil | 77,326 | 98,444 |
23 July 2028 | Nil | 609,607 | 1,044,771 |
Between 27 February 2029 and 19 December 2029 | Nil | 2,663,500 | 4,121,746 |
Between 17 July 2030 and 26 October 2030 | Nil | 3,323,693 | 6,392,073 |
18 August 2032 | Nil | 351,724 | 351,724 |
5 May 2033 | Nil | 3,012,659 | — |
10,178,459 | 12,172,864 |
Buildings, | |||||
Computer | leasehold | ||||
software | Gaming | Office furniture | buildings and | ||
and hardware | machines | and equipment | improvements | Tot al | |
€’m | €’m | €’m | €’m | €’m | |
Cost | |||||
At 1 January 2023 | 142.5 | 115.2 | 49.0 | 274.4 | 581.1 |
Additions | 19.5 | 23.1 | 6.2 | 8.8 | 57.6 |
Acquisitions through business combinations | — | 0.1 | 0.1 | — | 0.2 |
Disposals | (6.2) | (2.8) | (1.1) | (3.8) | (13.9) |
Reclassifications | — | 1.9 | (1.9) | — | — |
Foreign exchange movement | (2.4) | — | (0.9) | (0.7) | (4.0) |
At 31 December 2023 | 153.4 | 137.5 | 51.4 | 278.7 | 621.0 |
Accumulated depreciation and impairment losses | |||||
At 1 January 2023 | 104.1 | 78.0 | 28.2 | 29.4 | 239.7 |
Charge | 17.5 | 16.1 | 6.1 | 6.8 | 46.5 |
Disposals | (6.1) | (2.6) | (0.7) | (3.6) | (13.0) |
Reclassifications | — | 1.9 | (1.9) | — | — |
Foreign exchange movement | (1.4) | — | (0.4) | (0.6) | (2.4) |
At 31 December 2023 | 114.1 | 93.4 | 31.3 | 32.0 | 270.8 |
Net book value | |||||
At 31 December 2023 | 39.3 | 44.1 | 20.1 | 246.7 | 350.2 |
At 1 January 2023 | 38.4 | 37.2 | 20.8 | 245.0 | 341.4 |
Buildings, | |||||
Computer | leasehold | ||||
software | Gaming | Office furniture | buildings and | ||
and hardware | machines | and equipment | improvements | Tot al | |
€’m | €’m | €’m | €’m | €’m | |
Cost | |||||
At 1 January 2022 | 132.1 | 96.2 | 41 .1 | 270.1 | 539.5 |
Prior year adjustment | (2.8) | 5.5 | 1.1 | (1.4) | 2.4 |
Adjusted balance at 1 January 2022 | 129.3 | 101.7 | 42.2 | 268.7 | 541.9 |
Additions | 19.8 | 15.8 | 8.8 | 9.2 | 53.6 |
Disposals | (6.3) | (2.3) | (2.0) | (3.8) | (14.4) |
Reclassifications | (0.3) | — | — | 0.3 | — |
At 31 December 2022 | 142.5 | 115.2 | 49.0 | 274.4 | 581.1 |
Accumulated depreciation and impairment losses | |||||
At 1 January 2022 | 95.3 | 61.4 | 24.5 | 28.6 | 209.8 |
Prior year adjustment | (1.1) | 4.1 | 0.4 | (1.0) | 2.4 |
Adjusted balance at 1 January 2022 | 94.2 | 65.5 | 24.9 | 27.6 | 212.2 |
Charge | 16.0 | 14.5 | 5.4 | 5.6 | 41.5 |
Impairment loss | — | — | (0.2) | — | (0.2) |
Disposals | (6.1) | (2.0) | (1.9) | (3.8) | (13.8) |
At 31 December 2022 | 104.1 | 78.0 | 28.2 | 29.4 | 239.7 |
Net book value | |||||
At 31 December 2022 | 38.4 | 37.2 | 20.8 | 245.0 | 341.4 |
At 1 January 2022 | 35.1 | 36.2 | 17.3 | 241.1 | 329.7 |
Office leases | Hosting | Machinery rentals | Tot al | |
€’m | €’m | €’m | €’m | |
At 1 January 2023 | 60.5 | 11.1 | — | 71.6 |
Additions/modifications | 14.2 | 6.8 | 1.4 | 22.4 |
On business combinations | 1.9 | — | — | 1.9 |
Amortisation charge | (15.1) | (7.8) | (0.4) | (23.3) |
Foreign exchange movement | (1.6) | — | — | (1.6) |
At 31 December 2023 | 59.9 | 10.1 | 1.0 | 71.0 |
Office leases | Hosting | Tot al | ||
€’m | €’m | €’m | ||
At 1 January 2022 | 67.8 | 6.0 | 73.8 | |
Additions/modifications | 7.4 | 12.1 | 19.5 | |
Disposal of subsidiary | (0.2) | — | (0.2) | |
Amortisation charge | (14.5) | (7.0) | (21.5) | |
At 31 December 2022 | 60.5 | 11.1 | 71.6 |
2023 | 2022 | |
€’m | €’m | |
At 1 January | 85.8 | 90.1 |
Additions/modifications | 22.0 | 18.8 |
On business combinations | 1.9 | — |
Disposal of subsidiary | — | (0.2) |
Accretion of interest | 5.2 | 5.5 |
Payments | (28.3) | (27.1) |
Foreign exchange movement | 0.2 | (1.3) |
At 31 December | 86.8 | 85.8 |
Current | 24.9 | 31.8 |
Non-current | 61.9 | 54.0 |
86.8 | 85.8 |
2023 | 2022 | |
€’m | €’m | |
Amortisation expense of right of use assets | 23.3 | 21.5 |
Interest expense on lease liabilities | 5.2 | 5.5 |
Impact of early termination of lease contracts | (0.4) | (0.7) |
Variable lease payments (included in distribution costs) | — | 0.1 |
28.1 | 26.4 |
Patents, domain | Development | Customer | ||||
names and licence | Technology IP | costs | list and affiliates | Goodwill | Tot al | |
€’m | €’m | €’m | €’m | €’m | €’m | |
Cost | ||||||
At 1 January 2023 | 222.4 | 79.7 | 428.4 | 523.5 | 676.6 | 1,930.6 |
Additions | 51.0 | — | 58.4 | — | — | 109.4 |
Assets acquired through business combinations 1 | 0.4 | — | — | 3.0 | 4.2 | 7.6 |
Disposal | (0.2) | — | (3.4) | — | (0.4) | (4.0) |
Foreign exchange movement | (0.4) | — | — | — | — | (0.4) |
At 31 December 2023 | 273.2 | 79.7 | 483.4 | 526.5 | 680.4 | 2,043.2 |
Accumulated amortisation and impairment losses | ||||||
At 1 January 2023 | 133.8 | 72.4 | 300.3 | 376.4 | 66.8 | 949.7 |
Charge | 43.5 | 3.0 | 49.4 | 30.8 | — | 126.7 |
Impairment loss | 0.4 | — | 3.6 | 0.8 | 85.0 | 89.8 |
Disposals | — | — | (3.4) | — | (0.4) | (3.8) |
Foreign exchange movement | (0.4) | — | — | — | — | (0.4) |
At 31 December 2023 | 177.3 | 75.4 | 349.9 | 408.0 | 151.4 | 1,162.0 |
Net book value | ||||||
At 31 December 2023 | 95.9 | 4.3 | 133.5 | 118.5 | 529.0 | 881.2 |
At 1 January 2023 | 88.6 | 7.3 | 128.1 | 147.1 | 609.8 | 980.9 |
Patents, domain | Development | Customer | ||||
names and licence | Technology IP | costs | list and affiliates | Goodwill | Tot al | |
€’m | €’m | €’m | €’m | €’m | €’m | |
Cost | ||||||
At 1 January 2022 | 191.4 | 86.5 | 363.6 | 526.9 | 773.6 | 1,942.0 |
Prior year adjustment | (1.2) | (4.9) | 11 .1 | (2.9) | (90.0) | (87.9) |
Adjusted balance at 1 January 2022 | 190.2 | 81.6 | 374.7 | 524.0 | 683.6 | 1,854.1 |
Additions | 32.2 | — | 59.4 | — | — | 91.6 |
Assets acquired through business combinations | — | 2.9 | — | — | 5.4 | 8.3 |
Disposal of subsidiary | — | (3.0) | (1.4) | (0.5) | (12.4) | (17.3) |
Write offs | — | (1.8) | (4.3) | — | — | (6.1 ) |
At 31 December 2022 | 222.4 | 79.7 | 428.4 | 523.5 | 676.6 | 1,930.6 |
Accumulated amortisation and impairment losses | ||||||
At 1 January 2022 | 110.6 | 72.7 | 241.3 | 346.2 | 125.1 | 895.9 |
Prior year adjustment | (1.1) | (0.5) | 6.2 | (2.5) | (90.0) | (87.9) |
Adjusted balance at 1 January 2022 | 109.5 | 72.2 | 247.5 | 343.7 | 35.1 | 808.0 |
Charge | 24.3 | 2.9 | 49.7 | 32.9 | — | 109.8 |
Impairment loss | — | — | 7.0 | — | 31.7 | 38.7 |
Disposal of subsidiary | — | (0.9) | — | (0.2) | — | (1.1) |
Write offs | — | (1.8) | (3.9) | — | — | (5.7) |
At 31 December 2022 | 133.8 | 72.4 | 300.3 | 376.4 | 66.8 | 949.7 |
Net book value | ||||||
At 31 December 2022 | 88.6 | 7.3 | 128.1 | 147.1 | 609.8 | 980.9 |
At 1 January 2022 | 80.7 | 9.4 | 127.2 | 180.3 | 648.5 | 1,046.1 |
2023 | 2022 | |
€’m | €’m | |
Snai | 263.4 | 259.7 |
AUS GMTC | 4.4 | 4.4 |
Bingo retail | 9.5 | 9.5 |
Casino | 50.8 | 50.8 |
Poker | 15.6 | 15.6 |
Eyecon | — | 3.0 |
Quickspin | 10.2 | 19.8 |
Sports B2B | 60.3 | 132.5 |
VB retail | 4.6 | 4.6 |
Services | 109.9 | 109.9 |
Sports B2C | 0.3 | — |
529.0 | 609.8 |
Average revenue | ||
growth rate | Discount | |
2024-2028 | rate applied | |
Snai | 3.1% | 15.2% |
AUS GMTC | 15.8% | 13.1% |
Bingo retail | 4.9% | 13.8% |
Casino | 4.7% | 13.1% |
Poker | 4.0% | 14.9% |
Average revenue | ||
growth rate | Discount | |
2023-2027 | rate applied | |
Snai | 9.4% | 17.3% |
Services | 22.2% | 16.2% |
Casino | 5.5% | 13.9% |
Poker | 6.2% | 17.4% |
VB retail | 10.0% | 12.4% |
2023 | 2022 | |
€’m | €’m | |
A. Investments in associates | 51.5 | 36.6 |
B. Other investments | 92.8 | 9.2 |
C. Derivative financial assets | 827.8 | 636.4 |
972.1 | 682.2 |
2023 | 2022 | |
€’m | €’m | |
Profit or loss | ||
A. Share of loss from associates | (0.8) | (3.8) |
B. Unrealised fair value changes of equity investments | (6.6) | (0.3) |
C. Unrealised fair value changes of derivative financial assets | 153.4 | 6.0 |
Other comprehensive income | ||
Foreign exchange movement from the derivative call options and equity investments held in non-Euro functional | ||
currency subsidiaries | (5.9) | 6.8 |
140.1 | 8.7 |
2023 | 2022 | |
€’m | €’m | |
Caliplay | — | — |
ALFEA SPA | 1.7 | 1.7 |
Galera | — | — |
LSports | 35.2 | 34.9 |
Stats International | — | — |
NorthStar | 9.0 | — |
Sporting News Holdings Limited | 5.6 | — |
Total investment in equity accounted associates | 51.5 | 36.6 |
2023 | 2022 | |
€’m | €’m | |
Share of profit in ALFEA SPA | 0.1 | 0.1 |
Share of loss in Galera | — | (3.6) |
Share of profit/(loss) in LSports | 2.1 | (0.3) |
Share of loss in NorthStar | (2.8) | — |
Share of loss in Sporting News Holdings Limited | (0.2) | — |
Total profit and loss impact | (0.8) | (3.8) |
Sporting | |||||
News | |||||
Holdings | |||||
ALFEA SPA | LSports | NorthStar | Limited | Tot al | |
€’m | €’m | €’m | €’m | €’m | |
Balance as at 31 December 2022/1 January 2023 | 1.7 | 34.9 | — | — | 36.6 |
Additions | — | — | 3.4 | 5.8 | 9.2 |
Conversion of convertible loan to shares | — | — | 8.4 | — | 8.4 |
Share of profit/(loss) | 0.1 | 2.1 | (2.8) | (0.2) | (0.8) |
Dividend income | (0.1) | (1.8) | — | — | (1.9) |
Balance as at 31 December 2023 | 1.7 | 35.2 | 9.0 | 5.6 | 51.5 |
31 December | |
2022 | |
€’m | |
Current assets | 96.7 |
Non-current assets | 30.3 |
Current liabilities | (78.1) |
Non-current liabilities | — |
Equity | 48.9 |
Revenue | 532.1 |
Profit from continuing operations | 30.4 |
Other comprehensive income, net of tax | 2.5 |
Total comprehensive income | 32.9 |
2022 | |
€’m | |
Net asset position as at the date of the disposal (including goodwill of €12.4 million) | 14.7 |
Net consideration | (5.9) |
Loss on disposal | 8.8 |
Playtech’s share | |
of net fair value | |
of the identifiable | |
assets and | |
liabilities acquired | |
2022 | |
€’m | |
Net book value of liabilities acquired | (1.3) |
Fair value of customer contracts and relationships | 7.8 |
Fair value of technology – internally developed | 11.5 |
Fair value of brand | 1.6 |
Deferred tax arising on acquisition | (2.3) |
Total net assets | 17.3 |
Total consideration | 35.3 |
Goodwill | 18.0 |
Playtech’s share | |
of net fair value | |
of the identifiable | |
assets and | |
liabilities acquired | |
2023 | |
€’m | |
Net book value of assets acquired | 0.4 |
Fair value of customer contracts and relationships | 1.0 |
Fair value of brand | 0.9 |
Total net assets | 2.3 |
Total consideration | 8.4 |
Goodwill | 6.1 |
2023 | 2022 | |
€’m | €’m | |
Listed investments | 15.8 | 1.4 |
Investment in Tenlot Guatemala | — | 4.4 |
Investment in Tentech Costa Rica | — | 2.1 |
Investment in Gameco | — | 1.3 |
Investment in Hard Rock Digital | 77.0 | — |
Total other investments | 92.8 | 9.2 |
2023 | 2022 | |
€’m | €’m | |
Profit and loss | ||
Change in fair value of equity investments | (6.6) | (0.3) |
Impairment of investment in Gameco (included in the impairment of financial assets) | (1.3) | — |
(7.9) | (0.3) |
Foreign exchange movement from equity investments held in a non-Euro functional subsidiary | (2.6) | — |
2023 | 2022 | |
€’m | €’m | |
Playtech M&A Call Option (Caliplay) | 730.2 | 524.0 |
Wplay | 88.0 | 93.5 |
Onjoc | 3.1 | 8.6 |
Tenbet | 1.7 | 8.9 |
NorthStar warrants (Note 21A) | — | — |
LSports (Note 21A) | 4.8 | 1.4 |
Total derivative financial assets | 827.8 | 636.4 |
2023 | 2022 | |
€’m | €’m | |
Caliplay | ||
Fair value change of Playtech M&A Call Option | 180.9 | (13.3) |
Playtech Call Option | — | — |
Foreign exchange movement to profit or loss | (16.0) | 30.6 |
Wplay | ||
Fair value change in Wplay | (2.7) | (9.4) |
Foreign exchange movement recognised in other comprehensive income | (2.8) | 5.7 |
Onjoc | ||
Fair value change in Onjoc | (5.3) | 1.3 |
Foreign exchange movement recognised in other comprehensive income | (0.2) | 0.4 |
Tenbet | ||
Fair value change in Tenbet | (6.9) | (3.2) |
Foreign exchange movement recognised in other comprehensive income | (0.3) | 0.7 |
LSports | ||
Fair value change of call option (Note 21A) | 3.4 | — |
Total comprehensive income impact | 150.1 | 12.8 |
2023 | 2022 | |
€’m | €’m | |
Security deposits | 4.3 | 3.3 |
Guarantee for gaming licences | 2.2 | 2.2 |
Prepaid costs relating to Sun Bingo contract | 58.7 | 63.4 |
Loans receivable (net of ECL) | 3.1 | 1.7 |
Loans receivable from related parties (net of ECL) (Note 37) | 58.5 | 27.9 |
Other receivables | 10.2 | 11.1 |
137.0 | 109.6 |
€’m | |
Balance as at 1 January 2023 | 45.9 |
Net loans granted/repaid | 23.4 |
Non-cash loans granted (transfer from trade receivables) | 4.5 |
Non-cash loans repayment (transfer from trade payables) | (0.3) |
Conversion of loan to equity investment (Note 21A) | (8.4) |
Interest charge for the year | 1.9 |
ECL | (0.9) |
Impairment of loans receivable | (1.5) |
Foreign exchange movements | (1.3) |
Balance as at 31 December 2023 | 63.3 |
Split to: | |
Non-current assets | 61.6 |
Current assets (Note 24) | 1.7 |
63.3 |
2023 | 2022 | |
€’m | €’m | |
Trade receivables | 109.9 | 144.5 |
Related parties (Note 37) | 99.1 | 20.5 |
Trade receivables – net | 209.0 | 165.0 |
Split to: | ||
Non-current assets | 1.9 | 1.1 |
Current assets | 207.1 | 163.9 |
209.0 | 165.0 |
2023 | 2022 | |
€’m | €’m | |
Prepaid expenses | 23.3 | 23.4 |
VAT and other taxes | 14.8 | 13.6 |
Security deposits for regulators | 24.4 | 24.2 |
Prepaid costs relating to Sun Bingo contract | 4.4 | 3.6 |
Receivable for legal proceedings and disputes | 16.4 | 16.4 |
Loans receivable (net of ECL) | 0.5 | 13.0 |
Loans receivable from related parties (net of ECL) (Note 37) | 1.2 | 3.3 |
Other receivables from related parties (Note 37) | 0.3 | — |
Other receivables | 15.2 | 10.1 |
100.5 | 107.6 |
2023 | 2022 | |
€’m | €’m | |
Cash at bank | 516.6 | 426.8 |
Deposits | — | 0.1 |
Cash and cash equivalents in the statement of cash flows | 516.6 | 426.9 |
Less: expected credit loss (Note 39A) | (0.4) | (0.4) |
516.2 | 426.5 |
2023 | 2022 | |
€’m | €’m | |
Funds attributed to jackpots | 81.1 | 84.7 |
Security deposits | 29.9 | 29.6 |
Players’ balances | 41.9 | 39.8 |
152.9 | 154.1 |
2023 | 2022 | |
€’m | €’m | |
Assets | ||
Property, plant and equipment | 19.3 | 19.6 |
2023 | 2022 | |
Number | Number | |
of shares | of shares | |
Authorised | N/A | N/A |
Issued and paid up | 309,294,243 | 309,294,243 |
Shares in issue/ | ||||
circulation | Shares held by | |||
Number of shares | Treasury shares | EBT | To ta l | |
At 1 January 2022 | 299,244,326 | 2,937,550 | 7,112,367 | 309,294,243 |
Exercise of options | 1,743,990 | — | (1,743,990) | — |
At 31 December 2022/1 January 2023 | 300,988,316 | 2,937,550 | 5,368,377 | 309,294,243 |
Transfer from treasury shares to EBT | — | (2,937,550) | 2,937,550 | — |
Exercise of options | 3,704,491 | — | (3,704,491) | — |
At 31 December 2023 | 304,692,807 | — | 4,601,436 | 309,294,243 |
Reserve | Description and purpose |
Additional paid in capital | Share premium (i.e. amount subscribed for share capital in excess of nominal value) |
Employee Benefit Trust | Cost of own shares held in treasury by the trust |
Foreign exchange reserve | Gains/losses arising on retranslating the net assets of overseas operations |
Employee termination indemnities | Gains/losses arising from the actuarial remeasurement of the employee termination indemnities |
Non-controlling interest | The portion of equity ownership in a subsidiary not attributable to the owners of the Company |
Retained earnings | Cumulative net gains and losses recognised in the consolidated statement of comprehensive income |
2018 | Bond | 2019 | Bond | 2023 | Bond | Tot al | |
€’m | €’m | €’m | €’m | ||||
At 1 January 2022 | 527.6 | 347.4 | — | 875.0 | |||
Repayment of bonds | (330.0) | — | — | (330.0) | |||
Release of capitalised expenses | 2.0 | 0.6 | — | 2.6 | |||
At 31 December 2022/1 January 2023 | 199.6 | 348.0 | — | 547.6 | |||
Repayment of bonds | (200.0) | — | — | (200.0) | |||
Issue of new bond | — | — | 297.2 | 297.2 | |||
Release of capitalised expenses | 0.4 | 0.6 | 0.3 | 1.3 | |||
At 31 December 2023 | — | 348.6 | 297.5 | 646.1 |
2023 | 2022 | |
€’m | €’m | |
Split to: | ||
Non-current | 646.1 | 348.0 |
Current | — | 199.6 |
646.1 | 547.6 |
Legal and | ||||
regulatory | Contractual | Other | Total | |
€’m | €’m | €’m | €’m | |
Balance at 1 January 2023 | 7.3 | 4.2 | 2.4 | 13.9 |
Provisions made during the year | 0.6 | 1.9 | 0.9 | 3.4 |
Provisions used during the year | (1.1 ) | (3.7) | (0.2) | (5.0) |
Provisions reversed during the year | (1.1) | (1.6) | (0.1 ) | (2.8) |
Balance at 31 December 2023 | 5.7 | 0.8 | 3.0 | 9.5 |
Legal and | ||||
regulatory | Contractual | Other | Total | |
€’m | €’m | €’m | €’m | |
2022 | ||||
Non-current | 7.3 | 0.3 | 2.4 | 10.0 |
Current | — | 3.9 | — | 3.9 |
7.3 | 4.2 | 2.4 | 13.9 | |
2023 | ||||
Non-current | 5.7 | 0.3 | 2.9 | 8.9 |
Current | — | 0.5 | 0.1 | 0.6 |
5.7 | 0.8 | 3.0 | 9.5 |
2023 | 2022 | |
€’m | €’m | |
Non-current contingent consideration | ||
Acquisition of Aus GMTC PTY Ltd | 5.4 | 2.1 |
Others | 0.4 | 0.2 |
Total non-current contingent consideration | 5.8 | 2.3 |
Current contingent consideration consists of: | ||
Other acquisitions | 0.4 | 0.6 |
Total current contingent consideration | 0.4 | 0.6 |
Total contingent consideration | 6.2 | 2.9 |
2023 | 2022 | |
€’m | €’m | |
Acquisition of Aus GMTC PTY Ltd | 45.3 | 46.7 |
Other acquisitions | 0.8 | 0.8 |
46.1 | 47.5 |
2023 | 2022 | |
€’m | €’m | |
Suppliers | 46.0 | 47.0 |
Customer liabilities | 20.9 | 14.2 |
66.9 | 61.2 |
2023 | 2022 | |
€’m | €’m | |
Balance at 1 January | (10.8) | 14.0 |
Adjustment on initial recognition of IAS 12 amendment (restated Note 4A) | — | 1.5 |
Balance at 1 January (restated) | (10.8) | 15.5 |
Charge to profit or loss (Note 15) | (87.4) | (26.3) |
On business combinations | (0.9) | — |
At 31 December | (99.1) | (10.8) |
2023 | 2022 | |
€’m | €’m | |
Split as: | ||
Deferred tax liability | (161.6) | (124.8) |
Deferred tax asset | 62.5 | 114.0 |
(99.1) | (10.8) |
2023 | 2022 | |
€’m | €’m | |
Deferred tax recognised on Group restructuring | 47.2 | 56.8 |
Tax losses | 29.7 | 75.9 |
Other temporary and deductible differences | (6.4) | 30.3 |
Deferred tax on acquisitions | (81.2) | (88.4) |
Intangible assets | (88.4) | (85.4) |
(99.1) | (10.8) |
2023 | 2022 | |
€’m | €’m | |
Accelerated capital allowances | (2.0) | (1.3) |
Employee pension liabilities | — | (0.3) |
Other temporary and deductible differences | (39.4) | (26.6) |
Leases | 0.1 | (0.1) |
Tax losses | (46.1) | 2.0 |
(87.4) | (26.3) |
2023 | 2022 | |
€’m | €’m | |
Non-current liabilities | ||
Payroll and related expenses | 30.6 | 23.9 |
Other | 4.2 | 1.0 |
34.8 | 24.9 | |
Current liabilities | ||
Payroll and related expenses | 99.8 | 99.7 |
Accrued expenses | 76.0 | 48.2 |
VAT payable | 2.7 | 3.0 |
Interest payable | 5.9 | 7.4 |
Other payables | 33.1 | 10.8 |
217.5 | 169.1 |
2023 | 2022 | |
€’m | €’m | |
Gaming tax | 116.1 | 112.5 |
Other | — | 0.3 |
116.1 | 112.8 |
2023 | 2022 | |
€’m | €’m | |
Revenue | ||
Investments in associates | 193.4 | 132.7 |
Interest income | ||
Investments in associates | 1.7 | 0.8 |
Operating expenses | ||
Investments in associates | 0.7 | — |
Dividend income | ||
Investments in associates | 2.0 | — |
2023 | 2022 | |
€’m | €’m | |
Trade receivables (Note 23) | ||
Investments in associates | 99.1 | 20.5 |
Other receivables (Note 24) | ||
Investments in associates | 0.3 | — |
Loans and interest receivable – current (Note 24) | ||
Investments in associates | 1.3 | 3.4 |
Loans and interest receivable – non-current (Note 22) | ||
Investments in associates | 60.9 | 29.0 |
2023 | 2022 | |
€’m | €’m | |
Short-term employee benefits | 16.5 | 13.6 |
Post-employment benefits | 0.1 | 0.1 |
Termination benefits | 0.1 | 1.2 |
Share-based payments | 2.8 | 2.2 |
19.5 | 17.1 |
Proportion of voting | ||||
rights and ordinary | ||||
Name | Country of incorporation | share capital held | Nature of business | |
Playtech Holdings Limited | Isle of Man | 100% | Main trading company of the Group up to December 2020, which | |
owned the intellectual property rights and licensed the software to | ||||
customers. From January 2021 onwards, following the transfer of | ||||
intellectual property rights to Playtech Software Limited, the principal | ||||
activity of this company is the holding of investment in subsidiaries | ||||
Playtech Software Limited | United Kingdom | 100% | Main trading company from 2021 onwards, owns the intellectual | |
property rights and licenses the software to customers | ||||
Video B Holding Limited | British Virgin Islands | 100% | Trading company for the Videobet software, owns the intellectual property | |
rights of Videobet and licenses it to customers. From January 2021 | ||||
onwards, the principal activity is the holding of investment in subsidiaries | ||||
Playtech Services (Cyprus) Limited | Cyprus | 100% | Manages the iPoker Network in regulated markets and is a main holding | |
company of the Group | ||||
VB (Video) Cyprus Limited | Cyprus | 100% | Trading company for the Videobet product to Romanian companies | |
Virtue Fusion (Alderney) Limited | Alderney | 100% | Online bingo and casino software provider | |
Intelligent Gaming Systems Limited | United Kingdom | 100% | Casino management systems to land-based businesses | |
VF 2011 | Limited | Alderney | 100% | Holds licence in Alderney for online gaming and Bingo B2C operations |
PT Turnkey Services Limited | Isle of Man | 100% | Holding company of the Turnkey Services group | |
PT Entretenimiento Online EAD | Bulgaria | 100% | Poker and bingo network for Spain | |
PT Marketing Services Limited | British Virgin Islands | 100% | Holding company | |
PT Operational Services Limited | British Virgin Islands | 100% | Holding company | |
PT Network Management Limited | British Virgin Islands | 100% | Holding company | |
Videobet Interactive Sweden AB | Sweden | 100% | Trading company for the Aristocrat Lotteries VLTs | |
Quickspin AB | Sweden | 100% | Owns video slots intellectual property | |
Best Gaming Technology GmbH | Austria | 100% | Trading company for sports betting | |
Playtech BGT Sports Limited | Cyprus | 100% | Trading company for sports betting and provider of development services | |
ECM Systems Ltd | United Kingdom | 100% | Owns bingo software intellectual property and bingo hardware | |
Eyecon Limited | Alderney | 100% | Develops and provides online gaming slots | |
Rarestone Gaming PTY Ltd | Australia | 100% | Development company | |
HPYBET Austria GmbH | Austria | 100% | Operating shops in Austria | |
Snaitech SPA | Italy | 100% | Italian retail betting market and gaming machine market | |
OU Playtech (Estonia) | Estonia | 100% | Designs, develops and manufactures online software | |
Techplay Marketing Limited | Israel | 100% | Provider of marketing support services, software development and | |
support services | ||||
OU Videobet | Estonia | 100% | Develops software for fixed odds betting terminals and casino machines | |
(as opposed to online software) | ||||
Playtech Bulgaria EOOD | Bulgaria | 100% | Designs, develops and manufactures online software | |
PTVB Management Limited | Isle of Man | 100% | Management services company | |
Techplay S.A. Software Limited | Israel | 100% | Software development and operational support services | |
CSMS Limited | Bulgaria | 100% | Consulting and online technical support, data mining processing and | |
advertising services to Group companies | ||||
Mobenga AB Limited | Sweden | 100% | Mobile sportsbook betting platform developer | |
PokerStrategy Ltd | Gibraltar | 100% | Operates poker community business | |
Snai Rete Italia S.r.l. | Italy | 100% | Italian retail betting market | |
PT Services UA LTD | Ukraine | 100% | Designs, develops and manufactures software | |
Trinity Bet Operations Ltd | Malta | 100% | Retail and digital sports betting | |
Euro live Technologies SIA | Latvia | 100% | Provider of live services to Group companies |
Carrying | ||||||
amount | Fair value | |||||
Measurement | 2023 | Level 1 | Level 2 | Level 3 | ||
Note | category | €’m | €’m | €’m | €’m | |
31 December 2023 | ||||||
Non-current assets | ||||||
Equity investments | 21B | FVTPL | 92.8 | 15.8 | — | 77.0 |
Derivative financial assets | 21C | FVTPL | 827.8 | — | — | 827.8 |
Convertible loans | 22 | FVTPL | 3.5 | — | — | 3.5 |
Trade receivables | 23 | Amortised cost | 1.9 | — | — | — |
Loans receivable | 22 | Amortised cost | 58.1 | — | — | — |
Current assets | ||||||
Trade receivables | 23 | Amortised cost | 207.1 | — | — | — |
Loans receivables | 24 | Amortised cost | 1.7 | — | — | — |
Cash and cash equivalents | 25 | Amortised cost | 516.2 | — | — | — |
Non-current liabilities | ||||||
Bonds | 29 | Amortised cost | 646.1 | — | — | — |
Lease liability | 19 | Amortised cost | 61.9 | — | — | — |
Contingent consideration | 31 | FVTPL | 5.8 | — | — | 5.8 |
Current liabilities | ||||||
Trade payables | 32 | Amortised cost | 66.9 | — | — | — |
Lease liability | 19 | Amortised cost | 24.9 | — | — | — |
Progressive operators’ jackpots and security | ||||||
deposits | 25 | Amortised cost | 111.0 | — | — | — |
Client funds | 25 | Amortised cost | 41.9 | — | — | — |
Contingent consideration | 31 | FVTPL | 0.4 | — | — | 0.4 |
Interest payable | 34 | Amortised cost | 5.9 | — | — | — |
Carrying amount | Fair value | |||||
Measurement | 2022 | Level 1 | Level 2 | Level 3 | ||
Note | category | €’m | €’m | €’m | €’m | |
31 December 2022 | ||||||
Non-current assets | ||||||
Equity investments | 21B | FVTPL | 9.2 | 1.4 | — | 7.8 |
Derivative financial assets | 21C | FVTPL | 636.4 | — | — | 636.4 |
Trade receivables | 23 | Amortised cost | 1.1 | — | — | — |
Loans receivable | 22 | Amortised cost | 29.6 | — | — | — |
Current assets | ||||||
Trade receivables | 23 | Amortised cost | 163.9 | — | — | — |
Convertible loans | 24 | FVTPL | 8.3 | — | — | 8.3 |
Loans receivables | 24 | Amortised cost | 8.0 | — | — | — |
Cash and cash equivalents | 25 | Amortised cost | 426.5 | — | — | — |
Non-current liabilities | ||||||
Bonds | 29 | Amortised cost | 348.0 | — | — | — |
Lease liability | 19 | Amortised cost | 54.0 | — | — | — |
Contingent consideration | 31 | FVTPL | 2.3 | — | — | 2.3 |
Current liabilities | ||||||
Bonds | 29 | Amortised cost | 199.6 | — | — | — |
Trade payables | 32 | Amortised cost | 61.2 | — | — | — |
Lease liability | 19 | Amortised cost | 31.8 | — | — | — |
Progressive operators’ jackpots and security | ||||||
deposits | 25 | Amortised cost | 114.3 | — | — | — |
Client funds | 25 | Amortised cost | 39.8 | — | — | — |
Contingent consideration | 31 | FVTPL | 0.6 | — | — | 0.6 |
Interest payable | 34 | Amortised cost | 7.4 | — | — | — |
Financial institutions | Financial institutions | ||
with A- and | with below A- rating | ||
Tot al | above rating | and no rating | |
€’m | €’m | €’m | |
At 31 December 2023 | 516.6 | 337.0 | 179.6 |
At 31 December 2022 | 426.9 | 214.2 | 212.7 |
More than | ||||
1–2 months | 2 months | |||
Tot al | Not past due | overdue | past due | |
31 December 2023 | €’m | €’m | €’m | €’m |
Expected credit loss rate | 3.2% | 4.8% | 1.0% | 2.1% |
Gross carrying amount | 215.8 | 109.3 | 62.9 | 43.6 |
Expected credit loss | (6.8) | (5.3) | (0.6) | (0.9) |
Trade receivables – net | 209.0 | 104.0 | 62.3 | 42.7 |
More than | ||||
1–2 months | 2 months | |||
Tot al | Not past due | overdue | past due | |
31 December 2022 | €’m | €’m | €’m | €’m |
Expected credit loss rate | 2.7% | 3.0% | 1.1% | 2.9% |
Gross carrying amount | 169.5 | 124.8 | 27.2 | 17.5 |
Expected credit loss | (4.5) | (3.7) | (0.3) | (0.5) |
Trade receivables – net | 165.0 | 121.1 | 26.9 | 17.0 |
2023 | 2022 | |
€’m | €’m | |
Balance at 1 January | 4.5 | 6.8 |
Charged to profit or loss | 2.3 | (2.3) |
Balance at 31 December | 6.8 | 4.5 |
2023 | 2022 | |
€’m | €’m | |
Balance at 1 January | 1.6 | — |
Charged to profit or loss | 0.9 | 1.6 |
Balance at 31 December | 2.5 | 1.6 |
Contractual cash flows | |||||
Carrying | More than | ||||
amount | Tot al | Within 1 year | 1–5 years | 5 years | |
2023 | €’m | €’m | €’m | €’m | €’m |
Bonds | 646.1 | 762.8 | 32.5 | 730.3 | — |
Lease liability | 86.8 | 96.8 | 26.7 | 53.5 | 16.6 |
Contingent consideration | 6.2 | 7.8 | 0.4 | 7.4 | — |
Trade payables | 66.9 | 66.9 | 66.9 | — | — |
Progressive operators’ jackpots and security deposits | 111.0 | 111.0 | 111.0 | — | — |
Client funds | 41.9 | 41.9 | 41.9 | — | — |
Interest payable | 5.9 | 5.9 | 5.9 | — | — |
Provisions for risks and charges | 9.5 | 9.5 | 0.6 | 8.9 | — |
974.3 | 1,102.6 | 285.9 | 800.1 | 16.6 | |
2022 | |||||
Bonds | 547.6 | 604.6 | 221.1 | 383.5 | — |
Lease liability | 85.8 | 110.2 | 34.1 | 43.1 | 33.0 |
Contingent consideration | 2.9 | 7.9 | 0.2 | 7.7 | — |
Trade payables | 61.2 | 61.2 | 61.2 | — | — |
Progressive operators’ jackpots and security deposits | 114.3 | 114.3 | 114.3 | — | — |
Client funds | 39.8 | 39.8 | 39.8 | — | — |
Interest payable | 7.4 | 7.4 | 7.4 | — | — |
Provisions for risks and charges | 13.9 | 13.9 | 3.9 | 10.0 | — |
872.9 | 959.3 | 482.0 | 444.3 | 33.0 |
In other | |||||
In EUR | In USD | In GBP | currencies | Tot al | |
31 December 2023 | €’m | €’m | €’m | €’m | €’m |
Cash and cash equivalents | 418.7 | 11.2 | 69.7 | 17.0 | 516.6 |
Progressive operators’ jackpots and security deposits | (140.3) | (0.4) | (12.2) | — | (152.9) |
Cash and cash equivalents less client funds | 278.4 | 10.8 | 57.5 | 17.0 | 363.7 |
In other | |||||
In EUR | In USD | In GBP | currencies | Tot al | |
31 December 2022 | €’m | €’m | €’m | €’m | €’m |
Cash and cash equivalents | 338.5 | 5.8 | 60.2 | 22.4 | 426.9 |
Progressive operators’ jackpots and security deposits | (139.0) | (0.2) | (14.9) | — | (154.1) |
Cash and cash equivalents less client funds | 199.5 | 5.6 | 45.3 | 22.4 | 272.8 |
Liabilities | ||||||
Interest on | Contingent | |||||
loans and | consideration | |||||
Loans and | borrowings | and redemption | Lease | |||
borrowings | Bonds | and bonds | liability | liabilities | Tot al | |
€’m | €’m | €’m | €’m | €’m | €’m | |
Balance at 1 January 2023 | — | 547.6 | 7.3 | 2.9 | 85.8 | 643.6 |
Changes from financing cash flows | ||||||
Interest payable on bonds and loans and borrowings | — | — | (31.3) | — | — | (31.3) |
Repayment of loans and borrowings | (77.4) | — | — | — | — | (77.4) |
Proceeds from loans and borrowings | 79.9 | — | — | — | — | 79.9 |
Proceeds from the issuance of bonds | — | 297.2 | — | — | — | 297.2 |
Repayment of bonds | — | (200.0) | — | — | — | (200.0) |
Payment of contingent consideration | — | — | — | (0.2) | — | (0.2) |
Principal paid on lease liability | — | — | — | — | (23.1) | (23.1) |
Interest paid on lease liability | — | — | — | — | (5.2) | (5.2) |
Total changes from financing cash flows | 2.5 | 97.2 | (31.3) | (0.2) | (28.3) | 39.9 |
Other changes | ||||||
Liability related | ||||||
New leases | — | — | — | — | 22.0 | 22.0 |
On business combinations | — | — | — | 0.4 | 1.9 | 2.3 |
Interest on bonds and loans and borrowings | — | 1.3 | 29.6 | — | — | 30.9 |
Interest on lease liability | — | — | — | — | 5.2 | 5.2 |
Movement in contingent consideration | — | — | — | 3.3 | — | 3.3 |
Foreign exchange difference | (2.5) | — | 0.3 | (0.2) | 0.2 | (2.2) |
Total liability-related other changes | (2.5) | 1.3 | 29.9 | 3.5 | 29.3 | 61.5 |
Balance at 31 December 2023 | — | 646.1 | 5.9 | 6.2 | 86.8 | 745.0 |
Liabilities | ||||||
Interest on | Contingent | |||||
loans and | consideration | |||||
Loans and | borrowings | and redemption | Lease | |||
borrowings | Bonds | and bonds | liability | liabilities | Tot al | |
€’m | €’m | €’m | €’m | €’m | €’m | |
Balance at 1 January 2022 | 167.1 | 875.0 | 10.4 | 11.0 | 95.3 | 1,158.8 |
Changes from financing cash flows | ||||||
Interest payable on bonds and loans and borrowings | — | — | (36.7) | — | — | (36.7) |
Repayment of loans and borrowings | (166.1) | — | — | — | — | (166.1) |
Repayment of bonds | — | (330.0) | — | — | — | (330.0) |
Payment of contingent consideration and redemption liability | — | — | — | (5.9) | — | (5.9) |
Principal paid on lease liability | — | — | — | — | (22.5) | (22.5) |
Interest paid on lease liability | — | — | — | — | (5.7) | (5.7) |
Total changes from financing cash flows | (166.1) | (330.0) | (36.7) | (5.9) | (28.2) | (566.9) |
Other changes | ||||||
Liability related | ||||||
New leases | — | — | — | — | 19.0 | 19.0 |
Interest on bonds and loans and borrowings | — | 2.6 | 33.6 | — | — | 36.2 |
Interest on lease liability | — | — | — | — | 5.7 | 5.7 |
Movement in deferred and contingent | ||||||
consideration and redemption liability | — | — | — | (4.3) | — | (4.3) |
Payment of contingent consideration related to investments | — | — | — | (1.0) | — | (1.0) |
Additional contingent consideration | — | — | — | 2.9 | — | 2.9 |
Disposal of subsidiary/discontinued operations | — | — | — | — | (4.7) | (4.7) |
Foreign exchange difference | (1.0) | — | — | 0.2 | (1.3) | (2.1) |
Total liability-related other changes | (1.0) | 2.6 | 33.6 | (2.2) | 18.7 | 51.7 |
Balance at 31 December 2022 | — | 547.6 | 7.3 | 2.9 | 85.8 | 643.6 |