2024 | 2023 | ||||
Actual | Adjusted | Actual | Adjusted | ||
Note | €’m | €’m 1 | €’m 2 | €’m 1,2 | |
Continuing operations | |||||
Revenue | 9 | ||||
Distribution costs before depreciation and amortisation | ( | ( | ( | ( | |
Administrative expenses before depreciation and amortisation | ( | ( | ( | ( | |
Impairment of financial assets | ( | ( | ( | ( | |
EBITDA | 10 | ||||
Depreciation and amortisation | ( | ( | ( | ( | |
Impairment of property, plant and equipment, intangible assets | |||||
and right of use assets | 16, 17, 18 | ( | ( | ||
Provision against asset held for sale | 24 | ( | |||
(Loss)/Profit on disposal of property, plant and equipment and intangible assets | ( | ( | |||
Finance income | 12A | ||||
Finance costs | 12B | ( | ( | ( | ( |
Share of loss from associates | 19A | ( | ( | ( | ( |
Unrealised fair value changes of equity investments | 19B | ( | |||
Unrealised fair value changes of derivative financial assets | 19C | ||||
Profit/(Loss) before taxation from continuing operations | 10 | ( | |||
Income tax expense | 10, 13 | ( | ( | ( | ( |
Profit/(Loss) after taxation from continuing operations | 10 | ( | ( | ||
Profit from discontinued operations, net of tax | 8 | ||||
Profit/(Loss) for the year – total | ( | ||||
Other comprehensive loss: | |||||
Items that are or may be classified subsequently to profit or loss: | |||||
Exchange gain/(loss) arising on translation of foreign operations | ( | ( | |||
Other comprehensive income/(loss) for the year | ( | ( | |||
Total comprehensive income/(loss) for the year | ( | ||||
Profit/(Loss) for the year attributable to the owners of the Company | |||||
Owners of the Company | ( | ||||
Non-controlling interests | 25F | ( | ( | ||
( | |||||
Total comprehensive income/(loss) attributable to the owners of the Company | |||||
Owners of the Company | ( | ||||
Non-controlling interests | 25F | ( | ( | ||
( | |||||
Earnings per share attributable to the ordinary equity | |||||
holders of the Company | |||||
Profit or loss – total | |||||
Basic (cents) | 14 | ( | |||
Diluted (cents) | 14 | ( | |||
Profit or loss from continuing operations | |||||
Basic (cents) | 14 | ( | ( | ||
Diluted (cents) | 14 | ( | ( |
Total | ||||||||
attributable | ||||||||
Additional | Employee | Employee | Foreign | to equity | Non- | |||
paid in | termination | Retained | Benefit | exchange | holders of | controlling | Total | |
capital | indemnities | earnings | Trust | reserve | Company | interests | equity | |
€’m | €’m | €’m | €’m | €’m | €’m | €’m | €’m | |
Balance at 1 January 2023, as previously reported | ( | |||||||
Prior year adjustment (Note 37) | ||||||||
Restated as at 1 January 2023 | ( | |||||||
Total comprehensive income | ||||||||
for the year | ||||||||
Profit for the year | ||||||||
Other comprehensive loss for the year | ( | ( | ( | |||||
Total comprehensive income/(loss) | ||||||||
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 Employee Benefit Trust | ( | |||||||
Total contributions and distributions | ( | |||||||
Total transactions with owners | ||||||||
of the Company | ( | |||||||
Balance at 31 December 2023/ | ||||||||
( | ( | |||||||
Total comprehensive income | ||||||||
for the year | ||||||||
Loss for the year | ( | ( | ( | ( | ||||
Other comprehensive income for the year | ||||||||
Total comprehensive income/(loss) | ||||||||
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 | ( | |||||||
Acquisition of subsidiary with non-controlling interests | ( | ( | ||||||
Total changes in ownership interests | ( | ( | ||||||
Total transactions with owners | ||||||||
of the Company | ( | ( | ||||||
Balance at | ( | ( |
2024 | 2023 | 2022 | ||
Note | €’m | €’m 1 | €’m 1 | |
ASSETS | ||||
Property, plant and equipment | 16 | |||
Right of use assets | 17 | |||
Intangible assets | 18 | |||
Investments in associates | 19A | |||
Other investments | 19B | |||
Derivative financial assets | 19C | |||
Trade receivables | 21 | |||
Deferred tax asset | 31 | |||
Other non-current assets | 20 | |||
Non-current assets | ||||
Trade receivables | 21 | |||
Other receivables | 22 | |||
Inventories | ||||
Cash and cash equivalents | 23 | |||
Assets classified as held for sale | 24 | |||
Current assets | ||||
TOTAL ASSETS | ||||
EQUITY | ||||
Additional paid in capital | ||||
Employee termination indemnities | ||||
Employee Benefit Trust | ( | ( | ( | |
Foreign exchange reserve | ( | |||
Retained earnings | ||||
Equity attributable to equity holders of the Company | ||||
Non-controlling interests | ( | |||
TOTAL EQUITY | 25 | |||
LIABILITIES | ||||
Bonds | 27 | |||
Lease liability | 17 | |||
Deferred revenues | ||||
Deferred tax liability | 31 | |||
Deferred and contingent consideration | 29 | |||
Provisions for risks and charges | 28 | |||
Other non-current liabilities | 32 | |||
Non-current liabilities | ||||
Bonds | ||||
Trade payables | 30 | |||
Lease liability | 17 | |||
Progressive operators’ jackpots and security deposits | 23 | |||
Client funds | 23 | |||
Income tax payable | ||||
Gaming and other taxes payable | ||||
Deferred revenues | ||||
Deferred and contingent consideration | 29 | |||
Provisions for risks and charges | 28 | |||
Other payables | 32 | |||
Liabilities directly associated with assets classified as held for sale | 24 | |||
Current liabilities | ||||
TOTAL LIABILITIES | ||||
TOTAL EQUITY AND LIABILITIES |
2024 | 2023 | ||
Note | €’m | €’m | |
CASH FLOWS FROM OPERATING ACTIVITIES | |||
(Loss)/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 | |||
Loans granted | 20 | ( | ( |
Loans repaid | |||
Interest received | |||
Dividend income | |||
Acquisition of subsidiaries/assets under business combinations, net of cash acquired | 18 | ( | ( |
Acquisition of property, plant and equipment | 16 | ( | ( |
Acquisition of intangible assets | ( | ( | |
Capitalised development costs | ( | ( | |
Acquisition of investment in associates | 19A | ( | ( |
Acquisition of investments at fair value through profit or loss | 19B, 19C | ( | ( |
Subcontractor option redemption | 19C | ( | |
Proceeds from the sale of property, plant and equipment and intangible assets | |||
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 | 27 | ||
Repayment of 2018 Bonds | 27 | ( | |
Repayment of 2019 Bonds | 27 | ( | |
Payment of contingent consideration | ( | ( | |
Principal paid on lease liability | ( | ( | |
Interest paid on lease liability | ( | ( | |
Net cash (used in)/from financing activities | ( | ||
(DECREASE)/INCREASE IN CASH AND CASH EQUIVALENTS | ( | ||
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR | |||
Exchange gain on cash and cash equivalents | |||
CASH AND CASH EQUIVALENTS AT END OF YEAR | |||
Cash and cash equivalents consists of: | |||
Cash and cash equivalents – continuing operations | 23 | ||
Cash and cash equivalents – treated as held for sale | 23, 24 | ||
2024 | 2023 | ||
Note | €’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 | 16 | ||
Amortisation of intangible assets | 18 | ||
Amortisation of right of use assets | 17 | ||
Capitalisation of amortisation of right of use assets | ( | ( | |
Impact on early termination of lease contracts | 17 | ( | ( |
Share of loss from associates | 19A | ||
Impairment and expected credit losses on loans receivable | 20 | ||
Impairment of investment | 19B | ||
Impairment of other receivables | |||
Impairment of intangible assets, property, plant and equipment and right of use assets | 16, 17, 18 | ||
Provision against assets held for sale | 24 | ||
Changes in fair value of equity investments | 19B | ( | |
Changes in fair value of derivative financial assets | 19C | ( | ( |
Dividend income | ( | ||
Interest on bonds and loans and borrowings | |||
Interest on lease liability | |||
Interest income on loans receivable | 20 | ( | ( |
Interest income from banks and other | ( | ( | |
Income tax expense | |||
Changes in equity-settled share-based payment | |||
Movement in contingent consideration | |||
Unrealised exchange gain | ( | ( | |
Loss/(profit) 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 | |||
31 December | 31 December | |
2024 | 2023 | |
€’m | €’m | |
Cash and cash equivalents | 454.0 | 516.2 |
Cash held on behalf of clients, progressive jackpots and security deposits | (149.1) | (152.9) |
Adjusted gross cash and cash equivalents | 304.9 | 363.3 |
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 | Cost-based revenue is the standard operator income of the Group which is made up of the total revenue charged to the licensee |
revenue | 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. |
Type of income | Nature, timing of satisfaction of performance obligations and significant payment terms | |
B2B revenue received | Revenue received from the sale of hardware is the total revenue charged to customers upon the sale of each hardware product. | |
from the sale of hardware | 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 | This income is calculated based on the profit and/or net revenues generated by the customer in return for the additional services | |
services fee | 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. | ||
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. |
% | |
Computers and gaming machines | 14–33 |
Office furniture and equipment | 7–33 |
Freehold and leasehold buildings and improvements | 3–20, or over the length of the lease |
% | |
Domain names | Indefinite |
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 EBITDA | Operating profit and | Note 10 | Adjusted results exclude the following items: | |
and Adjusted | Profit before tax | • | Material non-cash items: these items are excluded to better analyse the underlying | |
Profit | 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 not 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 equivalents | |
cash and cash | equivalents | Officer’s statement | after deducting the cash balances held on behalf of operators in respect of operators’ | |
equivalents | 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 deducting | |
Officer’s statement | 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 client funds, | |
cash provided | operating activities | Officer’s statement | professional fees and ADM (Italian regulator) security deposit. Adjusting for the | |
by operating | above cash fluctuations is essential in order to truly reflect the quality of revenue and | |||
activities | 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 conversion | None | Chief Financial | Cash conversion is defined as cash generated from operations as a percentage of | |
Officer’s statement | Adjusted EBITDA. | |||
Adjusted cash | None | Chief Financial | Adjusted cash conversion is defined as Adjusted net cash provided by operating | |
conversion | Officer’s statement | activities as a percentage of Adjusted EBITDA. | ||
Adjusted EPS | EPS | Note 14 | The calculation of Adjusted EPS is based on the Adjusted Profit and weighted average | |
number of ordinary shares outstanding. | ||||
Adjusted diluted | Diluted EPS | Note 14 | The calculation of Adjusted diluted EPS is based on the Adjusted Profit and weighted | |
EPS | average number of ordinary shares outstanding after adjusting for the effects of all | |||
dilutive potential ordinary shares. | ||||
Adjusted tax | Tax expense | Note 10 | 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 | |||
2024 | Level 1 | Level 2 | Level 3 | |
€’m | €’m | €’m | €’m | |
Non-current assets | ||||
Other investments (Note 19B) | 152.1 | 11.1 | — | 141.0 |
Derivative financial assets (Note 19C) | 895.0 | — | — | 895.0 |
1,047.1 | 11.1 | — | 1,036.0 |
Carrying | ||||
amount | Fair value | |||
2023 | Level 1 | Level 2 | Level 3 | |
€’m | €’m | €’m | €’m | |
Non-current assets | ||||
Other investments (Note 19B) | 92.8 | 15.8 | — | 77.0 |
Derivative financial assets (Note 19C) | 827.8 | — | — | 827.8 |
920.6 | 15.8 | — | 904.8 |
Sun Bingo | Total | Snaitech – | |||||||
and Other | Total B2C – | Inter- | continuing | discontinued | Inter- | Total | |||
Ye r ended | B2B | B2C | HAPPYBET | continuing | company | operations | operations | company | Group |
31 December 2024 | €’m | €’m | €’m | €’m | €’m | €’m | €’m | €’m | €’m |
Revenue | 754.3 | 78.9 | 18.9 | 97.8 | (4.1) | 848.0 | 956.1 | (12.6) | 1,791.5 |
Adjusted EBITDA | 222.0 | 4.5 | (11.8) | (7.3) | — | 214.7 | 265.7 | — | 480.4 |
Sun Bingo | Total | ||||
and Other | continuing | ||||
Year ended | B2B | B2C | operations | Held for sale | Total Group |
31 December 2024 | €’m | €’m | €’m | €’m | €’m |
Total assets | 2,126.4 | 105.1 | 2,231.5 | 1,066.4 | 3,297.9 |
Total liabilities | 951.5 | 26.1 | 977.6 | 505.2 | 1,482.8 |
Sun Bingo | Inter- | Total | Snaitech – | ||||||
and Other | Total B2C – | company | continuing | discontinued | Inter- | ||||
Year ended | B2B | B2C | HAPPYBET | continuing | B2C | operations | operations | company | Total Group |
31 December 2023 | €’m | €’m | €’m | €’m | €’m | €’m | €’m | €’m | €’m |
Revenue | 684.1 | 73.4 | 18.2 | 91.6 | (3.8) | 771.9 | 946.6 | (11.8) | 1,706.7 |
Adjusted EBITDA | 182.0 | 6.0 | (11.8) | (5.8) | — | 176.2 | 256.1 | — | 432.3 |
Sun Bingo | ||||||||
and Other | Total | |||||||
Year ended | B2B | B2C | HAPPYBET | Snaitech | Total B2C | Continuing | Held for sale | Total Group |
31 December 2023 | €’m | €’m | €’m | €’m | €’m | €’m | €’m | €’m |
Total assets | 2 ,117.7 | 90.6 | 17.3 | 1,096.2 | 1,204.1 | 3,321.8 | 19.3 | 3,341.1 |
Total liabilities | 1,018.6 | 26.0 | 5.6 | 468.4 | 500.0 | 1,518.6 | 1.0 | 1,519.6 |
2024 | 2023 | |
€’m | €’m | |
Italy | 18.3 | 750.3 |
UK | 299.1 | 332.9 |
Austria | 8.9 | 54.8 |
Alderney | 61.9 | 63.9 |
Sweden | 7.8 | 48.7 |
Gibraltar | 22.3 | 27.8 |
Cyprus | 15.2 | 19.4 |
Latvia | 16.3 | 17.5 |
Australia | 12.4 | 17.3 |
Ukraine | 2.2 | 4.0 |
Estonia | 7.5 | 8.6 |
British Virgin Islands | 6.8 | 7.5 |
Rest of World | 101.0 | 76.6 |
579.7 | 1,429.3 |
2024 | 2023 | |||
Actual | Adjusted | Actual | Adjusted | |
€’m | €’m | €’m | €’m | |
Revenue | 956.1 | 956.1 | 946.6 | 946.6 |
Distribution costs before depreciation and amortisation | (655.8) | (655.8) | (658.2) | (657.5) |
Administrative expenses before depreciation and amortisation | (69.7) | (35.1) | (33.8) | (32.9) |
Reversal/(Impairment) of financial assets | 0.5 | 0.5 | (0.1) | (0.1) |
EBITDA | 231.1 | 265.7 | 254.5 | 256.1 |
Depreciation and amortization | (75.7) | (52.9) | (86.7) | (56.1) |
Loss on disposal of property, plant and equipment and intangible assets | — | — | (0.2) | (0.2) |
Finance income | 8.0 | 8.0 | 2.1 | 1.9 |
Finance costs | (5.1) | (5.1) | (4.4) | (4.4) |
Share of (loss)/profit from associates (Note 19A) | (0.1) | (0.1) | 0.1 | 0.1 |
Profit before taxation | 158.2 | 215.6 | 165.4 | 197.4 |
Income tax expense | (45.9) | (50.9) | (48.2) | (54.8) |
Profit from discontinued operations, net of tax | 112.3 | 164.7 | 117.2 | 142.6 |
Profit from | |||
discontinued | |||
operations | |||
attributable to | |||
the owners of | |||
Revenue | EBITDA | the Company | |
For the year ended 31 December 2024 | €’m | €’m | €’m |
Reported as actual | 956.1 | 231.1 | 112.3 |
Employee stock option expenses | — | 0.6 | 0.6 |
Professional fees | — | 0.9 | 0.9 |
SNAI cash bonus 1 | 33.1 | 33.1 | |
Amortisation of intangibles on acquisitions | — | — | 22.8 |
Deferred tax on acquisitions | — | — | (5.0) |
Adjusted measure | 956.1 | 265.7 | 164.7 |
Profit from | |||
discontinued | |||
operations | |||
attributable to | |||
the owners of | |||
Revenue | EBITDA | the Company | |
For the year ended 31 December 2023 | €’m | €’m | €’m |
Reported as actual | 946.6 | 254.5 | 117.2 |
Employee stock option expenses | — | 0.6 | 0.6 |
Professional fees | — | 1.0 | 1.0 |
Fair value changes and finance cost on contingent consideration | — | — | (0.2) |
Amortisation of intangibles on acquisitions | — | — | 30.6 |
Deferred tax on acquisitions | — | — | (6.6) |
Adjusted measure | 946.6 | 256.1 | 142.6 |
2024 | 2023 | |||
Actual | Adjusted | Actual | Adjusted | |
Basic (cents) | 36.8 | 54.0 | 38.6 | 47.0 |
Diluted (cents) | 36.8 | 52.9 | 38.6 | 45.6 |
2024 | 2023 | |
€’m | €’m | |
Operating | 243.9 | 239.0 |
Investing | (76.6) | (57.6) |
Financing | (7.5) | (6.3) |
Net cash inflow | 159.8 | 175.1 |
Sun Bingo | Total | Total | Snaitech- | ||||||
Primary | and Other | B2C | Inter- | Continuing | discontinued | Inter- | Total | ||
geographic | B2B | B2C | HAPPYBET | Continuing | company | operations | operations | company | Group |
markets | €’m | €’m | €’m | €’m | €’m | €’m | €’m | €’m | €’m |
Italy | 41.6 | — | — | — | — | 41.6 | 954.9 | (11.4) | 985.1 |
Mexico | 189.9 | — | — | — | — | 189.9 | — | — | 189.9 |
UK | 137.3 | 78.9 | — | 78.9 | (4.1) | 212.1 | — | — | 212.1 |
Rest of Europe | 232.8 | — | 18.9 | 18.9 | — | 251.7 | 1.2 | (1.2) | 251.7 |
LATAM | 79.2 | — | — | — | — | 79.2 | — | — | 79.2 |
Rest of World | 73.5 | — | — | — | — | 73.5 | — | — | 73.5 |
754.3 | 78.9 | 18.9 | 97.8 | (4.1) | 848.0 | 956.1 | (12.6) | 1,791.5 |
B2B | B2C | Intercompany | Tot al | |
Product type | €’m | €’m | €’m | €’m |
B2B licensee fee | 511.5 | — | — | 511.5 |
B2B fixed-fee income | 65.6 | — | — | 65.6 |
B2B cost-based revenue | 76.2 | — | — | 76.2 |
B2B revenue received from the sale of hardware | 9.7 | — | — | 9.7 |
Additional B2B services fee 1 | 91.3 | — | — | 91.3 |
Total B2B | 754.3 | — | — | 754.3 |
Sun Bingo and Other B2C | — | 78.9 | (4.1) | 74.8 |
HAPPYBET | — | 18.9 | — | 18.9 |
Total B2C | — | 97.8 | (4.1) | 93.7 |
Total from continued operations | 754.3 | 97.8 | (4.1) | 848.0 |
Snaitech – Snaitech- discontinued operations | — | 956.1 | (12.6) | 943.5 |
Total Group | 754.3 | 1,053.9 | (16.7) | 1,791.5 |
2024 | |
€’m | |
Regulated – Americas | |
– US and Canada | 29.8 |
– Latin America | 221.8 |
Regulated – Europe (excluding UK) | 198.7 |
Regulated – UK | 136.2 |
Regulated – Rest of World | 11.9 |
Total regulated B2B revenue | 598.4 |
Unregulated | 155.9 |
Total B2B revenue | 754.3 |
Sun Bingo | Total | Total | Snaitech- | ||||||
Primary | and Other | B2C | Inter- | Continuing | discontinued | Inter- | Total | ||
geographic | B2B | B2C | HAPPYBET | Continuing | company | operations | operations | company | Group |
markets | €’m | €’m | €’m | €’m | €’m | €’m | €’m | €’m | €’m |
Italy | 36.9 | — | — | — | — | 36.9 | 945.4 | (10.6) | 971.7 |
Mexico | 183.0 | — | — | — | — | 183.0 | — | — | 183.0 |
UK | 127.0 | 73.4 | — | 73.4 | (3.8) | 196.6 | — | — | 196.6 |
Rest of Europe | 232.4 | — | 18.2 | 18.2 | — | 250.6 | 1.2 | (1.2) | 250.6 |
LATAM | 44.8 | — | — | — | — | 44.8 | — | — | 44.8 |
Rest of World | 60.0 | — | — | — | — | 60.0 | — | — | 60.0 |
684.1 | 73.4 | 18.2 | 91.6 | (3.8) | 771.9 | 946.6 | (11.8) | 1,706.7 |
B2B | B2C | Intercompany | Tot al | |
Product type | €’m | €’m | €’m | €’m |
B2B licensee fee | 467.2 | — | — | 467.2 |
B2B fixed-fee income | 32.8 | — | — | 32.8 |
B2B cost-based revenue | 57.4 | — | — | 57.4 |
B2B revenue received from the sale of hardware | 13.8 | — | — | 13.8 |
Additional B2B services fee 1 | 112.9 | — | — | 112.9 |
Total B2B | 684.1 | — | — | 684.1 |
Sun Bingo and Other B2C | — | 73.4 | (3.8) | 69.6 |
HAPPYBET | — | 18.2 | — | 18.2 |
Total B2C | — | 91.6 | (3.8) | 87.8 |
Total from continued operations | 684.1 | 91.6 | (3.8) | 771.9 |
Snaitech – discontinued operations | — | 946.6 | (11.8) | 934.8 |
Total Group | 684.1 | 1,038.2 | (15.6) | 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 |
2024 | 2023 | |
€’m | €’m | |
Balance at 1 January | 6.2 | 6.0 |
Recognised during the year | 10.9 | 8.0 |
Realised in profit or loss | (9.3) | (7.8) |
Reclassified to held for sale (Note 24) | (0.9) | — |
Balance at 31 December | 6.9 | 6.2 |
(Loss)/Profit | ||||||
before | (Loss)/Profit | |||||
tax from | from | |||||
EBITDA – | EBITDA – | continuing | continuing | |||
Revenue | B2B | B2C | EBITDA | operations | operations | |
For the year ended 31 December 2024 | €’m | €’m | €’m | €’m | €’m | €’m |
Reported as actual | 848.0 | 135.0 | (7.3) | 127.7 | (9.4) | (136.5) |
Employee stock option expenses 1 | — | 4.7 | — | 4.7 | 4.7 | 4.7 |
Professional fees 2 | — | 22.3 | — | 22.3 | 22.3 | 22.3 |
Contract termination fees 3 | — | 24.0 | — | 24.0 | 24.0 | 24.0 |
Playtech incentive arrangements 4 | — | 36.0 | — | 36.0 | 36.0 | 36.0 |
Fair value changes and finance costs on contingent consideration 5 | — | — | — | — | 3.8 | 3.8 |
Fair value changes of equity instruments 6 | — | — | — | — | (51.1) | (51.1) |
Fair value change of derivative financial assets 6 | — | — | — | — | (61.5) | (61.5) |
Amortisation of intangible assets on acquisitions 7 | — | — | — | — | 6.2 | 6.2 |
Impairment of intangible assets, property plant | ||||||
and equipment and right of use assets 8 | — | — | — | — | 120.2 | 120.2 |
Provision against asset held for sale | — | — | — | — | 4.3 | 4.3 |
Deferred tax on intangible assets on acquisitions 7 | — | — | — | — | — | (8.0) |
Release of brought forward deferred tax asset 9 | — | — | — | — | — | 30.9 |
Release of brought forward deferred tax asset on Group restructuring 10 | — | — | — | — | — | 26.1 |
Tax on unrealised fair value changes of derivative | ||||||
financial assets 11 | — | — | — | — | — | 10.9 |
Deferred tax on unrealised fair value | ||||||
changes of equity investments 12 | — | — | — | — | — | 12.9 |
Deferred tax asset recognised in respect of refundable tax credit relating to prior years | — | — | — | — | — | (6.5) |
Income tax relating to prior years 13 | — | — | — | — | — | 19.8 |
Adjusted measure | 848.0 | 222.0 | (7.3) | 214.7 | 99.5 | 58.5 |
(Loss)/Profit | ||||||
Profitt | from continuing | |||||
before | operations | |||||
tax from | attributable to the | |||||
EBITDA – | EBITDA – | continuing | owners of the | |||
Revenue | B2B | B2C | EBITDA | operations | Company | |
For the year ended 31 December 2023 | €’m | €’m | €’m | €’m | €’m | €’m |
Reported as actual | 771.9 | 157.9 | (5.9) | 152.0 | 70.4 | (12.1 ) |
Employee stock option expenses 1 | — | 5.6 | 0.1 | 5.7 | 5.7 | 5.7 |
Professional fees 2 | — | 13.4 | — | 13.4 | 13.4 | 13.4 |
Impairment of investment and receivables 3 | — | 5.1 | — | 5.1 | 5.1 | 5.1 |
Fair value changes and finance costs on contingent consideration 4 | — | — | — | — | 3.5 | 3.5 |
Fair value changes of equity instruments 5 | — | — | — | — | 6.6 | 6.6 |
Fair value change of derivative financial assets 5 | — | — | — | — | (153.4) | (153.4) |
Amortisation of intangible assets on acquisitions 6 | — | — | — | — | 12.0 | 12.0 |
Impairment of intangible assets 7 | — | — | — | — | 89.8 | 89.8 |
Deferred tax on acquisitions 6 | — | — | — | — | — | (1.6) |
Derecognition of brought forward deferred | ||||||
tax asset 8 | — | — | — | — | — | 37.2 |
Tax related to uncertain positions 9 | — | — | — | — | — | 8.0 |
Adjusted measure | 771.9 | 182.0 | (5.8) | 176.2 | 53.1 | 14.2 |
2024 | 2023 | |
€’m | €’m | |
Tax on profit or loss for the year | 127.1 | 82.5 |
Adjusted for: | ||
Deferred tax on intangible assets on acquisitions | 8.0 | 1.6 |
Release of brought forward deferred tax asset | (30.9) | (37.2) |
Release of brought forward deferred tax asset on Group restructuring | (26.1) | — |
Tax on unrealised fair value changes of derivative financial assets | (10.9) | — |
Deferred tax on unrealised fair value changes of equity investments | (12.9) | — |
Deferred tax asset recognised in respect of refundable tax credit relating to prior years | 6.5 | — |
Income tax relating to prior years/tax related to uncertain positions | (19.8) | (8.0) |
Adjusted tax | 41.0 | 38.9 |
2024 | 2023 | |
€’m | €’m | |
Group audit and Parent Company (BDO) | 3.0 | 3.0 |
Audit of subsidiaries (BDO) | 1.4 | 1.4 |
Audit of subsidiaries (non-BDO) | 0.2 | 0.2 |
Total audit fees | 4.6 | 4.6 |
Non-audit services provided by Parent Company auditor and its international member firms | ||
Other non-audit services | 1.4 | 0.9 |
Total non-audit fees | 1.4 | 0.9 |
2024 | 2023 | |
€’m | €’m | |
Interest income 1 | 19.7 | 8.0 |
Dividend income | 3.3 | 0.1 |
Net foreign exchange gain | 7.2 | 2.1 |
30.2 | 10.2 |
2024 | 2023 | |
€’m | €’m | |
Interest on bonds | (34.0) | (29.5) |
Interest on lease liability | (3.0) | (3.6) |
Interest on loans and borrowings and other | — | (1.5) |
Bank facility fees | (2.3) | (2.3) |
Bank charges | (0.8) | (0.5) |
Movement in contingent consideration | (3.8) | (3.5) |
Expected credit loss on loans receivable | (2.6) | (0.9) |
(46.5) | (41.8) | |
Net finance costs | (16.3) | (31.6) |
2024 | 2023 | |
€’m | €’m | |
Current tax expense | ||
Income tax expense for the current year | 33.1 | 15.6 |
Income tax relating to prior years | 22.5 | 16.1 |
Withholding tax | 0.3 | 0.8 |
Total current tax expense | 55.9 | 32.4 |
Deferred tax | ||
Origination and reversal of temporary differences | 20.7 | 5.8 |
Deferred tax movements relating to prior years | 50.5 | 44.3 |
Total deferred tax expense | 71.2 | 5 0.1 |
Total tax expense from continuing operations | 127.1 | 82.5 |
2024 | 2023 | |
€’m | €’m | |
Loss from continuing operations | (136.5) | (12 .1) |
Income tax expense | (127.1) | (82.5) |
Profit/(loss) before income tax | (9.4) | 70.4 |
Tax using the Company’s domestic tax rate (25% in 2024 and 23.5% in 2023) | (2.4) | 16.5 |
Tax effect of: | ||
Non-taxable fair value movements on call options | — | (36.1) |
Non-deductible expenses | 29.5 | 29.6 |
Deferred tax asset released in respect of Group restructuring | 26.1 | (5.2) |
Deferred tax asset released in respect of prior years | 30.9 | 3 9.1 |
Deferred tax in respect of refundable credit relating to prior years | (6.5) | — |
Increase in unrecognised tax losses | 40.3 | 24.5 |
Difference in tax rates in overseas jurisdictions | (11.4) | (8.8) |
Other | (1.9) | 7.1 |
Adjustment in respect of previous years in respect of income tax | 22.5 | 15.8 |
Total tax expense | 127.1 | 82.5 |
2024 | 2023 | |||
Actual | Adjusted | Actual | Adjusted | |
€’m | €’m | €’m | €’m | |
Profit/(Loss) attributable to the owners of the Company | (23.9) | 223.5 | 105.1 | 156.8 |
Basic (cents) | (7.8) | 73.2 | 34.7 | 51.7 |
Diluted (cents) | (7.8) | 71.7 | 33.7 | 50.2 |
2024 | 2023 | |||
Actual | Adjusted | Actual | Adjusted | |
€’m | €’m | €’m | €’m | |
Profit/(Loss) attributable to the owners of the Company | ||||
from continuing operations | (136.2) | 58.8 | (12.1) | 14.2 |
Basic (cents) | (44.6) | 19.2 | (3.9) | 4.7 |
Diluted (cents) | (44.6) | 18.8 | (3.9) | 4.6 |
2024 | 2023 | |||
Actual | Adjusted | Actual | Adjusted | |
Number | Number | Number | Number | |
Denominator – basic | ||||
Weighted average number of equity shares | 305,355,970 | 305,355,970 | 303,279,998 | 303,279,998 |
Denominator – diluted | ||||
Weighted average number of equity shares | 305,355,970 | 305,355,970 | 303,279,998 | 303,279,998 |
Weighted average number of option shares | 6,318,633 | 6,318,633 | 8,647,771 | 8,647,771 |
Weighted average number of shares | 311,674,603 | 311,674,603 | 311,927,769 | 311,927,769 |
2024 | 2023 | |
€’m | €’m | |
Salaries and personnel-related costs | 456.1 | 379.9 |
Cash-settled share-based payments | 1.7 | 0.2 |
Equity-settled share-based payments | 4.7 | 5.6 |
462.5 | 385.7 | |
Average number of personnel: | ||
Distribution | 6,712 | 6,130 |
General and administration | 382 | 372 |
6,502 |
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% |
2024 | 2023 | |
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 | 9,902 | 12,411 |
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 | 20,026 | 23,344 |
Shares vested on 21 December 2019 at nil cost | 7,734 | 9,779 |
Shares vested on 1 March 2020 at nil cost | 51,939 | 77,326 |
Shares vested on 1 March 2021 at nil cost | 158,729 | 612,618 |
Shares vested between 1 March 2022 and 1 August 2022 at nil cost | 561,678 | 1,260,489 |
Shares vested by 19 December 2024 at nil cost | 700,000 | 1,400,000 |
Shares vested between 1 March 2023 and 26 October 2023 at nil cost | 1,820,235 | 3,323,693 |
Shares will vest by 18 August 2025 at nil cost | 351,724 | 351,724 |
Shares will vest by 5 May 2026 at nil cost | 2,954,767 | 3,012,659 |
6,731,150 | 10,178,459 |
2024 | 2023 | |||
2024 | 2023 | Weighted | Weighted | |
Number | Number | average | average | |
of options | of options | exercise price | exercise price | |
Outstanding at the beginning of the year | 10,178,459 | 12,172,864 | — | — |
Granted | — | 3,023,945 | — | — |
Forfeited | (761,466) | (1,137,717) | — | — |
Exercised | (2,685,843) | (3,880,633) | — | — |
Outstanding at the end of the year | 6,731,150 | 10,178,459 | — | — |
2024 | 2023 | ||
Expiry date | Exercise price | Number | Number |
21 December 2025 | Nil | 82,498 | 85,007 |
Between 21 December 2026 and 31 December 2026 | Nil | 49,580 | 54,943 |
Between 1 March 2027 and 28 June 2027 | Nil | 51,939 | 77,326 |
23 July 2028 | Nil | 155,718 | 609,607 |
Between 27 February 2029 and 19 December 2029 | Nil | 1,264,689 | 2,663,500 |
Between 17 July 2030 and 26 October 2030 | Nil | 1,820,235 | 3,323,693 |
18 August 2032 | Nil | 351,724 | 351,724 |
5 May 2033 | Nil | 2,954,767 | 3,012,659 |
6,731,150 | 10,178,459 |
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 2024 | 153.4 | 137.5 | 51.4 | 278.7 | 621.0 |
Additions | 18.6 | 26.1 | 6.2 | 11.4 | 62.3 |
Acquisitions through business combinations | 0.1 | 0.3 | 0.3 | — | 0.7 |
Disposals | (4.6) | (7.2) | (2.3) | (3.0) | (17.1 ) |
Reclassification to assets classified as held for sale (Note 24) | (1.2) | (104.8) | (22.0) | (233.8) | (361.8) |
Foreign exchange movement | 0.4 | — | 0.2 | 0.5 | 1.1 |
At 31 December 2024 | 166.7 | 51.9 | 33.8 | 53.8 | 306.2 |
Accumulated depreciation and impairment losses | |||||
At 1 January 2024 | 114.1 | 93.4 | 31.3 | 32.0 | 270.8 |
Charge | 18.7 | 16.5 | 5.7 | 8.0 | 48.9 |
Impairment loss | — | 0.2 | 0.1 | — | 0.3 |
Disposals | (4.2) | (6.5) | (2.2) | (2.4) | (15.3) |
Reclassifications | — | (0.2) | 0.2 | — | — |
Reclassification to assets classified as held for sale (Note 24) | (1.2) | (69.3) | (12.3) | (9.9) | (92.7) |
Foreign exchange movement | 0.2 | — | — | 0.1 | 0.3 |
At 31 December 2024 | 127.6 | 34.1 | 22.8 | 27.8 | 212.3 |
Net book value | |||||
At 31 December 2024 | 39.1 | 17.8 | 11.0 | 26.0 | 93.9 |
At 1 January 2024 | 39.3 | 44.1 | 20.1 | 246.7 | 350.2 |
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 |
Office | Machinery | |||
leases | Hosting | rentals | Tot al | |
€’m | €’m | €’m | €’m | |
At 1 January 2024 | 59.9 | 10.1 | 1.0 | 71.0 |
Additions/modifications | 9.8 | 7.1 | 0.1 | 17.0 |
On business combinations | 2.0 | — | — | 2.0 |
Reclassification to assets classified as held for sale (Note 24) | (31.1) | (0.5) | (0.8) | (32.4) |
Amortisation charge | (14.9) | (8.1) | (0.3) | (23.3) |
Impairment loss | (0.2) | — | — | (0.2) |
Foreign exchange movement | (0.1) | — | — | (0.1) |
At 31 December 2024 | 25.4 | 8.6 | — | 34.0 |
Office | Machinery | |||
leases | Hosting | 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 |
2024 | 2023 | |
€’m | €’m | |
At 1 January | 86.8 | 85.8 |
Additions/modifications | 16.7 | 22.0 |
On business combinations | 2.0 | 1.9 |
Reclassification to assets classified as held for sale (Note 24) | (34.7) | — |
Accretion of interest | 4.7 | 5.2 |
Payments | (30.5) | (28.3) |
Foreign exchange movement | 1.3 | 0.2 |
At 31 December | 46.3 | 86.8 |
Current | 19.8 | 24.9 |
Non-current | 26.5 | 61.9 |
46.3 | 86.8 |
2024 | 2023 | |
€’m | €’m | |
Amortisation expense of right of use assets | 18.7 | 18.3 |
Interest expense on lease liabilities | 3.0 | 3.6 |
Impact of early termination of lease contracts | (0.2) | (0.1 ) |
21.5 | 21.8 |
Patents, | ||||||
domain | Customer | |||||
names and | Development | list and | ||||
licence | Technology IP | costs | affiliates | Goodwill | Tot al | |
€’m | €’m | €’m | €’m | €’m | €’m | |
Cost | ||||||
At 1 January 2024 | 273.2 | 79.7 | 483.4 | 526.5 | 680.4 | 2,043.2 |
Additions | 11.7 | — | 50.0 | — | — | 61.7 |
Assets acquired through business combinations* | — | — | — | — | 15.4 | 15.4 |
Reclassification to assets classified as held for sale (Note 24) | (243.4) | — | (12.3) | (245.3) | (307.6) | (808.6) |
Disposal | — | — | (5.1) | — | (3.4) | (8.5) |
Foreign exchange movement | 0.1 | — | — | — | — | 0.1 |
At 31 December 2024 | 41.6 | 79.7 | 516.0 | 281.2 | 384.8 | 1,303.3 |
Accumulated amortisation and impairment losses | ||||||
At 1 January 2024 | 177.3 | 75.4 | 349.9 | 408.0 | 151.4 | 1,162.0 |
Charge | 40.8 | 1.8 | 45.2 | 21.2 | — | 109.0 |
Impairment loss | 2.1 | 0.1 | 20.6 | 26.5 | 70.4 | 119.7 |
Reclassification to assets classified as held for sale (Note 24) | (180.4) | — | (6.5) | (181.6) | (25.3) | (393.8) |
Disposals | — | — | (5.1) | — | (2.7) | (7.8) |
Foreign exchange movement | 0.1 | — | — | — | — | 0.1 |
At 31 December 2024 | 39.9 | 77.3 | 404.1 | 274.1 | 193.8 | 989.2 |
Net book value | ||||||
At 31 December 2024 | 1.7 | 2.4 | 111.9 | 7.1 | 191.0 | 314.1 |
At 1 January 2024 | 95.9 | 4.3 | 133.5 | 118.5 | 529.0 | 881.2 |
Patents, domain | Customer | |||||
names and | Development | list and | ||||
licence | Technology IP | costs | 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 | 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 |
2024 | 2023 | |
€’m | €’m | |
SNAI (Reclassified to assets held for sale) | — | 263.4 |
AUS GMTC | 4.4 | 4.4 |
Bingo retail | 9.5 | 9.5 |
Casino | 50.8 | 50.8 |
Poker (€5.0 million reclassified to assets held for sale – Note 24) | 10.6 | 15.6 |
Quickspin | — | 10.2 |
Sports B2B | — | 60.3 |
VB retail | 4.6 | 4.6 |
Services | 109.9 | 109.9 |
Sports B2C | — | 0.3 |
MixZone | 1.2 | — |
191.0 | 529.0 |
Average | ||
revenue | ||
growth rate | Discount | |
2025–2029 | rate applied | |
AUS GMTC | 10.8% | 11.46% |
Bingo retail | 8.8% | 12.12% |
Bingo VF | 8.1% | 13.49% |
Casino | 6.0% | 11.59% |
Services | (1.5%) | 16.61% |
Poker | 0.8% | 12.75% |
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% |
2024 | 2023 | |
€’m | €’m | |
A. Investments in associates | 76.4 | 51.5 |
B. Other investments | 152.1 | 92.8 |
C. Derivative financial assets | 895.0 | 827.8 |
1,123.5 | 972.1 |
2024 | 2023 | |
€’m | €’m | |
Profit or loss | ||
A. Share of loss from associates | (3.8) | (0.9) |
B. Unrealised fair value changes of equity investments | 51.1 | (6.6) |
C. Unrealised fair value changes of derivative financial assets | 61.5 | 153.4 |
Other comprehensive income | ||
Foreign exchange movement from the derivative call options and equity investments held in non-Euro functional currency | ||
subsidiaries | 12.4 | (5.9) |
121.2 | 140.0 |
2024 | 2023 | |
€’m | €’m | |
Caliplay | — | — |
ALFEA SPA | 1.6 | 1.7 |
Galera | — | — |
LSports | 65.6 | 35.2 |
Stats International | — | — |
NorthStar | 5.4 | 9.0 |
Sporting News Holdings Limited | 5.4 | 5.6 |
Total investment in equity accounted associates | 78.0 | 51.5 |
Transfer to held for sale | (1.6) | — |
Total investment in equity accounted associates (continued operations) | 76.4 | 51.5 |
2024 | 2023 | |
€’m | €’m | |
Share of loss in Galera | — | — |
Share of profit in LSports | — | 2.1 |
Share of loss in NorthStar | (3.6) | (2.8) |
Share of loss in Sporting News Holdings Limited | (0.2) | (0.2) |
Total profit and loss impact | (3.8) | (0.9) |
Sporting | ||||
News | ||||
Holdings | ||||
LSports | NorthStar | Limited | Tot al | |
€’m | €’m | €’m | €’m | |
Balance as at 31 December 2023/1 January 2024 | 35.2 | 9.0 | 5.6 | 49.8 |
Transfer of fair value of the option on exercise | 4.8 | — | — | 4.8 |
Total consideration to acquire additional 18% shareholding (pre-dilution) | 25.8 | — | — | 25.8 |
Share of loss | — | (3.6) | (0.2) | (3.8) |
Dividend income | (0.2) | — | — | (0.2) |
Balance as at 31 December 2024 | 65.6 | 5.4 | 5.4 | 76.4 |
31 December | 31 December | |
2024 1 | 2023 2 | |
€’m | €’m | |
Current assets | 191.8 | 215.0 |
Non-current assets | 18.2 | 23.9 |
Current liabilities | (204.5) | (123.6) |
Non-current liabilities | — | — |
Equity | 5.5 | 115.3 |
Revenue | 863.7 | 759.4 |
Profit from continuing operations | 36.3 | 58.8 |
Other comprehensive income/(loss), net of tax | (20.5) | 10.4 |
Total comprehensive income | 15.8 | 69.2 |
Playtech’s share of net fair | |
value of the identifiable assets | |
and liabilities acquired | |
2024 | |
€’m | |
Net book value of assets acquired | 3.7 |
Fair value of customer contracts and relationships | 28.4 |
Fair value of technology – internally developed | 23.4 |
Fair value of brand | 4.8 |
Deferred tax arising on acquisition | (4.3) |
Total net assets | 56.0 |
Resulting goodwill | 14.0 |
31 December | 31 December | |
2024 1 | 2023 1 | |
€’m | €’m | |
Current assets | 9.5 | 10.9 |
Non-current assets | 43.0 | 26.8 |
Current liabilities | (8.7) | (6.6) |
Non-current liabilities | (8.3) | (2.3) |
Equity | 35.5 | 28.8 |
2024 | 2023 | |
€’m | €’m | |
Listed investments | 11.1 | 15.8 |
Investment in Tenlot Guatemala | — | — |
Investment in Tentech Costa Rica | — | — |
Investment in Gameco | — | — |
Investment in Hard Rock Digital | 141.0 | 77.0 |
Total other investments | 152.1 | 92.8 |
2024 | 2023 | |
€’m | €’m | |
Profit and loss | ||
Change in fair value of equity investments | 51.1 | (6.6) |
Impairment of investment in Gameco (included in the impairment of financial assets) | — | (1.3) |
51 .1 | (7.9) | |
Other comprehensive income | ||
Foreign exchange movement from equity investments held in a non-Euro functional subsidiary | 6.4 | (2.6) |
2024 | 2023 | |
€’m | €’m | |
Playtech M&A Call Option (Caliplay) | 801.9 | 730.2 |
Wplay | 84.7 | 88.0 |
Onjoc | 3.4 | 3.1 |
Tenbet | 0.4 | 1.7 |
Tenlot El Salvador S.A. de C.V | 4.6 | — |
NorthStar warrants (Note 19A) | — | — |
LSports (Note19A) | — | 4.8 |
Total derivative financial assets | 895.0 | 827.8 |
2024 | 2023 | |
€’m | €’m | |
Caliplay | ||
Fair value change of Playtech M&A Call Option | 26.1 | 180.9 |
Foreign exchange movement to profit or loss | 45.6 | (16.0) |
Wplay | ||
Fair value change in Wplay | (9.0) | (2.7) |
Foreign exchange movement recognised in other comprehensive income | 5.7 | (2.8) |
Onjoc | ||
Fair value change in Onjoc | 0.1 | (5.3) |
Foreign exchange movement recognised in other comprehensive income | 0.2 | (0.2) |
Tenbet | ||
Fair value change in Tenbet | (1.3) | (6.9) |
Foreign exchange movement recognised in other comprehensive income | — | (0.3) |
Tenlot El Salvador S.A. de C.V | ||
Fair value change in Tenlot El Salvador S.A. de C.V | — | — |
Foreign exchange movement recognised in other comprehensive income | 0.1 | — |
LSports | ||
Fair value change of call option (Note 19A) | — | 3.4 |
Total comprehensive income impact | 67.5 | 150.1 |
2024 | 2023 | |
€’m | €’m | |
Security deposits | 2.5 | 4.3 |
Guarantee for gaming licences | 2.1 | 2.2 |
Prepaid costs relating to Sun Bingo contract | 56.2 | 58.7 |
Loans receivable (net of ECL) | 3.4 | 3.1 |
Loans receivable from related parties (net of ECL) (Note 33) | 82.5 | 58.5 |
Other receivables | 0.3 | 10.2 |
147.0 | 137.0 |
€’m | |
Balance as at 1 January 2024 | 63.3 |
Net loans granted/repaid | 25.3 |
Non-cash loans granted (transfer from trade receivables) | 1.0 |
Interest charge for the year | 3.3 |
ECL | (2.6) |
Foreign exchange movements | 2.9 |
Balance as at 31 December 2024 | 93.2 |
Split to: | |
Non-current assets | 85.9 |
Current assets (Note 22) | 7.3 |
93.2 |
2024 | 2023 | |
€’m | €’m | |
Trade receivables | 85.4 | 109.9 |
Related parties (Note 33) | 56.2 | 9 9.1 |
Trade receivables – net | 141.6 | 209.0 |
Split to: | ||
Non-current assets | — | 1.9 |
Current assets | 141.6 | 207.1 |
141.6 | 209.0 |
2024 | 2023 | |
€’m | €’m | |
Prepaid expenses | 21.4 | 23.3 |
VAT and other taxes | 14.2 | 14.8 |
Security deposits for regulators | — | 24.4 |
Prepaid costs relating to Sun Bingo contract | 4.5 | 4.4 |
Receivable for legal proceedings and disputes 1 | — | 16.4 |
Loans receivable (net of ECL) | 0.9 | 0.5 |
Loans receivable from related parties (net of ECL) (Note 33) | 6.4 | 1.2 |
Other receivables from related parties (Note 33) | 0.3 | 0.3 |
Other receivables | 4.8 | 15.2 |
Caliplay – funds held in escrow (Note 6) | 33.3 | — |
85.8 | 100.5 |
2024 | 2023 | |
€’m | €’m | |
Continuing operations | ||
Cash at bank | 268.5 | 516.6 |
Treated as held for sale | ||
Cash at bank | 185.9 | — |
Cash and cash equivalents in the statement of cash flows | 454.4 | 516.6 |
Less: expected credit loss (Note 35A) | (0.4) | (0.4) |
454.0 | 516.2 |
2024 | 2023 | |
€’m | €’m | |
Continuing operations | ||
Funds attributed to jackpots | 76.7 | 81.1 |
Security deposits | 23.1 | 29.9 |
Players’ balances 1 | 2.5 | 41.9 |
102.3 | 152.9 | |
Treated as held for sale | ||
Funds attributed to jackpots | 5.9 | — |
Security deposits | 7.2 | — |
Players’ balances 1 | 33.7 | — |
46.8 | — |
2024 | 2023 | |
€’m | €’m | |
Assets | ||
A. Property, plant and equipment | — | 19.3 |
B. Snaitech B2C CGU | 1,058.6 | — |
C. HAPPYBET CGU | 2.8 | — |
D. Poker Strategy | 5.0 | — |
1,066.4 | 19.3 |
€’m | |
Assets | |
Property, plant and equipment | 288.8 |
Right of use assets | 32.4 |
Intangible assets | 409.8 |
Investment in associates | 1.6 |
Trade receivables | 81.1 |
Inventory | 0.6 |
Other receivables | 63.2 |
Cash and cash equivalents | 181.1 |
Assets classified as held for sale | 1,058.6 |
Liabilities | |
Deferred tax liability | 143.6 |
Trade payables | 25.8 |
Progressive operators’ jackpots and security deposits | 12.9 |
Client funds | 33.2 |
Income tax payable | 43.3 |
Gaming and other taxes payable | 106.0 |
Lease liability | 34.5 |
Deferred revenues | 0.9 |
Contingent consideration | 2.0 |
Provisions for risks and charges | 8.2 |
Other payables | 91.5 |
Liabilities directly associated with the asset classified as held for sale | 501.9 |
€’m | |
Assets | |
Trade receivables and other receivables | 2.3 |
Cash and cash equivalents | 4.8 |
Provision against assets held for sale | (4.3) |
Assets classified as held for sale | 2.8 |
Liabilities | |
Trade payables | 0.4 |
Progressive operators’ jackpots and security deposits | 0.2 |
Client funds | 0.5 |
Gaming and other taxes payable | 0.3 |
Lease liability | 0.2 |
Provisions for risks and charges | 0.5 |
Other payables | 0.7 |
Liabilities directly associated with the asset classified as held for sale | 2.8 |
2024 | 2023 | |
Number | Number | |
of shares | of shares | |
Authorised 1 | N/A | N/A |
Issued and paid up | 309,294,243 | 309,294,243 |
Shares in issue/ | ||||
circulation | ||||
Number of | Shares held by | |||
shares | Treasury shares | EBT | Tot al | |
At 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 2023/1 January 2024 | 304,692,807 | — | 4,601,436 | 309,294,243 |
Exercise of options | 2,531,953 | — | (2,531,953) | — |
At 31 December 2024 | 307,224,760 | — | 2,069,483 | 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 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 2023/1 January 2024 | — | 348.6 | 297.5 | 646.1 | |||
Repayment of bonds | — | (200.0) | — | (200.0) | |||
Release of capitalised expenses | — | 1.0 | 0.6 | 1.6 | |||
At 31 December 2024 | — | 149.6 | 298.1 | 447.7 |
2024 | 2023 | |
€’m | €’m | |
Split to: | ||
Non-current | 447.7 | 646.1 |
Current | — | — |
447.7 | 646.1 |
Legal and | ||||
regulatory | Contractual | Other | Total | |
€’m | €’m | €’m | €’m | |
Balance at 1 January 2024 | 5.7 | 0.8 | 3.0 | 9.5 |
Provisions made during the year | 0.5 | — | 1.4 | 1.9 |
Provisions used during the year | (0.7) | — | (0.3) | (1.0) |
Provisions reversed during the year | (0.4) | (0.5) | (0.8) | (1.7) |
Reclassification to assets classified as held for sale (Note 24) | (5.1) | (0.3) | (3.3) | (8.7) |
Balance at 31 December 2024 | — | — | — | — |
Legal and | ||||
regulatory | Contractual | Other | Total | |
€’m | €’m | €’m | €’m | |
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 | |
2024 | ||||
Non-current | — | — | — | — |
Current | — | — | — | — |
— | — | — | — |
2024 | 2023 | |
€’m | €’m | |
Non-current contingent consideration | ||
Acquisition of AUS GMTC PTY Ltd | 9.8 | 5.4 |
Others | — | 0.4 |
Total non-current contingent consideration | 9.8 | 5.8 |
Current deferred and contingent consideration consists of: | ||
LSports – deferred | 6.9 | — |
Other acquisitions – contingent | 1.2 | 0.4 |
Total current deferred and contingent consideration | 8.1 | 0.4 |
Total contingent consideration | 17.9 | 6.2 |
2024 | 2023 | |
€’m | €’m | |
Acquisition of AUS GMTC PTY Ltd | 48.1 | 45.3 |
LSports | 6.9 | — |
Other acquisitions | 1.2 | 0.8 |
56.2 | 46.1 |
2024 | 2023 | |
€’m | €’m | |
Suppliers | 25.2 | 46.0 |
Customer liabilities | 36.4 | 20.9 |
61.6 | 66.9 |
2024 | 2023 | |
€’m | €’m | |
At 1 January as previously reported | (83.8) | (10.8) |
Impact of correction of errors | — | 15.3 |
Restated balance at 1 January | (83.8) | 4.5 |
Charge to profit or loss (continuing and discontinued operations) | (62.4) | (87.4) |
On business combinations | — | (0.9) |
Reclassification to assets classified as held for sale (Note 24) | 143.6 | — |
At 31 December | (2.6) | (83.8) |
2024 | 2023 | |
€’m | €’m | |
Split as: | ||
Deferred tax liability | (19.2) | (161.6) |
Deferred tax asset | 16.6 | 77.8 |
(2.6) | (83.8) |
2024 | 2023 | |
€’m | €’m | |
Deferred tax recognised on Group restructuring | — | 36.8 |
Tax losses | 2.9 | 20.6 |
Other temporary and deductible differences | (5.3) | (6.4) |
Deferred tax on acquisitions | (0.2) | (81.2) |
Intangible assets | — | (53.6) |
(2.6) | (83.8) |
2024 | 2023 | |
€’m | €’m | |
Accelerated capital allowances | (24.2) | (2.0) |
Other temporary and deductible differences | (21.3) | (39.4) |
Leases | — | 0.1 |
Tax losses | (16.9) | (4 6.1) |
(62.4) | (87.4) |
2024 | 2023 | |
€’m | €’m | |
Non-current liabilities | ||
Payroll and related expenses | 14.0 | 30.6 |
Other | 1.1 | 4.2 |
15.1 | 34.8 | |
Current liabilities | ||
Payroll and related expenses | 146.0 | 99.8 |
Accrued expenses | 47.9 | 76.0 |
VAT payable | 3.1 | 2.7 |
Interest payable | 2.6 | 5.9 |
Other payables | 11.2 | 33.1 |
210.8 | 217.5 |
2024 | 2023 | |
€’m | €’m | |
Revenue | ||
Investments in associates | 209.2 | 193.4 |
Interest income | ||
Investments in associates | 10.6 | 1.7 |
Operating expenses | ||
Investments in associates | 0.8 | 0.7 |
Dividend income | ||
Investments in associates | 0.4 | 2.0 |
2024 | 2023 | |
€’m | €’m | |
Trade receivables (Note 21) | ||
Investments in associates | 56.2 | 99.1 |
Other receivables (Note 22) | ||
Investments in associates | 0.3 | 0.3 |
Loans and interest receivable – current (Note 22) | ||
Investments in associates | 6.5 | 1.3 |
Loans and interest receivable – non-current (Note 20) | ||
Investments in associates | 87.6 | 60.9 |
Trade payables | ||
Investments in associates | 0.2 | — |
2024 | 2023 | |
€’m | €’m | |
Short-term employee benefits | 48.8 | 16.5 |
Post-employment benefits | — | 0.1 |
Termination benefits | — | 0.1 |
Share-based payments | 2.2 | 2.8 |
51.0 | 19.5 |
Proportion of | ||||
voting rights | ||||
Country of | and ordinary | |||
Name | 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 Entertenimiento 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 | 2024 | Level 1 | Level 2 | Level 3 | ||
Note | category | €’m | €’m | €’m | €’m | |
Continuing operations | ||||||
31 December 2024 | ||||||
Non-current assets | ||||||
Equity investments | 19B | FVTPL | 152.1 | 11.1 | — | 141.0 |
Derivative financial assets | 19C | FVTPL | 895.0 | — | — | 895.0 |
Loans receivable | 20 | Amortised cost | 85.9 | — | — | — |
Current assets | ||||||
Trade receivables | 21 | Amortised cost | 141.6 | — | — | — |
Loans receivable | 20 | Amortised cost | 7.3 | — | — | — |
Cash and cash equivalents | 23 | Amortised cost | 268.1 | — | — | — |
Non-current liabilities | ||||||
Bonds | 27 | Amortised cost | 447.7 | — | — | — |
Lease liability | 17 | Amortised cost | 26.5 | — | — | — |
Deferred and contingent and consideration | 29 | FVTPL | 9.8 | — | — | 9.8 |
Current liabilities | ||||||
Trade payables | 30 | Amortised cost | 61.6 | — | — | — |
Lease liability | 17 | Amortised cost | 19.8 | — | — | — |
Progressive operators’ jackpots and security | ||||||
deposits | 23 | Amortised cost | 99.8 | — | — | — |
Client funds | 23 | Amortised cost | 2.5 | — | — | — |
Deferred and contingent and consideration | 29 | FVTPL | 8.1 | — | — | 8.1 |
Interest payable | 32 | Amortised cost | 2.6 | — | — | — |
Carrying amount | Fair value | |||||
Measurement | 2024 | Level 1 | Level 2 | Level 3 | ||
Note | category | €’m | €’m | €’m | €’m | |
Treated as held for sale | ||||||
31 December 2024 | ||||||
Current assets | ||||||
Trade receivables | 24 | Amortised cost | 81.7 | — | — | — |
Cash and cash equivalents | 23 | Amortised cost | 185.9 | — | — | — |
Current liabilities | ||||||
Trade payables | 24 | Amortised cost | 26.2 | — | — | — |
Lease liability | 24 | Amortised cost | 34.7 | — | — | — |
Progressive operators’ jackpots and security | ||||||
deposits | 24 | Amortised cost | 13.1 | — | — | — |
Client funds | 24 | Amortised cost | 33.7 | — | — | — |
Contingent consideration | 24 | FVTPL | 2.0 | — | — | 2.0 |
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 | 19B | FVTPL | 92.8 | 15.8 | — | 77.0 |
Derivative financial assets | 19C | FVTPL | 827.8 | — | — | 827.8 |
Convertible loans | 20 | FVTPL | 3.5 | — | — | 3.5 |
Trade receivables | 21 | Amortised cost | 1.9 | — | — | — |
Loans receivable | 20 | Amortised cost | 58.1 | — | — | — |
Current assets | ||||||
Trade receivables | 21 | Amortised cost | 207.1 | — | — | — |
Loans receivables | 20 | Amortised cost | 1.7 | — | — | — |
Cash and cash equivalents | 23 | Amortised cost | 516.2 | — | — | — |
Non-current liabilities | ||||||
Bonds | 27 | Amortised cost | 646.1 | — | — | — |
Lease liability | 17 | Amortised cost | 61.9 | — | — | — |
Contingent consideration | 29 | FVTPL | 5.8 | — | — | 5.8 |
Current liabilities | ||||||
Trade payables | 30 | Amortised cost | 66.9 | — | — | — |
Lease liability | 17 | Amortised cost | 24.9 | — | — | — |
Progressive operators’ jackpots and security | ||||||
deposits | 23 | Amortised cost | 111.0 | — | — | — |
Client funds | 23 | Amortised cost | 41.9 | — | — | — |
Contingent consideration | 29 | FVTPL | 0.4 | — | — | 0.4 |
Interest payable | 32 | Amortised cost | 5.9 | — | — | — |
Financial | |||
Financial | institutions | ||
institutions | with below | ||
with A- and | A- rating | ||
Tot al | above rating | and no rating | |
€’m | €’m | €’m | |
Continuing operations | |||
At 31 December 2024 | 268.5 | 254.9 | 13.6 |
At 31 December 2023 | 516.6 | 337.0 | 179.6 |
Treated as held for sale | |||
At 31 December 2024 | 185.9 | 61.0 | 124.9 |
At 31 December 2023 | — | — | — |
More than | ||||
1–2 months | 2 months | |||
Tot al | Not past due | overdue | past due | |
31 December 2024 | €’m | €’m | €’m | €’m |
Expected credit loss rate | 2.2% | 2.2% | 3.4% | 2.1% |
Trade receivables after specific provision | 228.3 | 193.4 | 11.6 | 23.3 |
Expected credit loss | (5.1) | (4.2) | (0.4) | (0.5) |
Trade receivables – net | 223.2 | 189.2 | 11.2 | 22.8 |
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 % |
Trade receivables after specific provision | 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 |
2024 | 2023 | |
€’m | €’m | |
Balance at 1 January | 6.8 | 4.5 |
(Reversed) / Charged to profit or loss | (1.7) | 2.3 |
Balance at 31 December | 5.1 | 6.8 |
2024 | 2023 | |
€’m | €’m | |
Balance at 1 January 2024/2023 | 2.5 | 1.6 |
Charged to profit or loss | 2.7 | 0.9 |
Balance at 31 December 2024/2023 | 5.2 | 2.5 |
Contractual cash flows | |||||
Carrying | More than | ||||
amount | Tot al | Within 1 year | 1–5 years | 5 years | |
2024 | €’m | €’m | €’m | €’m | €’m |
Bonds | 447.7 | 519.7 | 24.0 | 495.7 | — |
Lease liability | 46.3 | 54.7 | 20.8 | 23.7 | 10.2 |
Deferred and contingent consideration | 17.9 | 19.7 | 8.1 | 11.6 | — |
Trade payables | 61.6 | 61.6 | 61.6 | — | — |
Progressive operators’ jackpots and security deposits | 99.8 | 99.8 | 99.8 | — | — |
Client funds | 2.5 | 2.5 | 2.5 | — | — |
Interest payable | 2.6 | 2.6 | 2.6 | — | — |
678.4 | 760.6 | 219.4 | 531.0 | 10.2 |
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 |
Deferred and 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 |
In other | |||||
In EUR | In USD | In GBP | currencies | Tot al | |
31 December 2024 | €’m | €’m | €’m | €’m | €’m |
Continuing operations | |||||
Cash and cash equivalents | 180.9 | 11.7 | 61.8 | 14.1 | 268.5 |
Progressive operators’ jackpots and security deposits | (87.8) | (1.0) | (13.5) | — | (102.3) |
Cash and cash equivalents less client funds | 93.1 | 10.7 | 48.3 | 14.1 | 166.2 |
In other | |||||
In EUR | In USD | In GBP | currencies | Tot al | |
31 December 2024 | €’m | €’m | €’m | €’m | €’m |
Treated as held for sale | |||||
Cash and cash equivalents | 185.9 | — | — | — | 185.9 |
Progressive operators’ jackpots and security deposits | (46.8) | — | — | — | (46.8) |
Cash and cash equivalents less client funds | 139.1 | — | — | — | 139.1 |
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 |
Liabilities | ||||||
Interest on | ||||||
loans and | Deferred and | |||||
Loans and | borrowings | contingent | Lease | |||
borrowings | Bonds | and bonds | consideration | liabilities | Tot al | |
€’m | €’m | €’m | €’m | €’m | €’m | |
Balance at 1 January 2024 | — | 646.1 | 5.9 | 6.2 | 86.8 | 745.0 |
Changes from financing cash flows | ||||||
Interest paid on bonds | — | — | (35.0) | — | — | (35.0) |
Repayment of bonds | — | (200.0) | — | — | — | (200.0) |
Payment of contingent consideration | — | — | — | (0.5) | — | (0.5) |
Principal paid on lease liability | — | — | — | — | (25.8) | (25.8) |
Interest paid on lease liability | — | — | — | — | (4.7) | (4.7) |
Total changes from financing cash flows | — | (200.0) | (35.0) | (0.5) | (30.5) | (266.0) |
Other changes | ||||||
Liability related | ||||||
New leases | — | — | — | — | 16.7 | 16.7 |
On business combinations | — | — | — | 1.6 | 2.0 | 3.6 |
Contingent consideration on acquisition of investments | — | — | — | 8.1 | — | 8 .1 |
Interest on bonds and loans and borrowings | — | 1.6 | 32.4 | — | — | 34.0 |
Interest on lease liability | — | — | — | — | 4.7 | 4.7 |
Movement in contingent consideration | — | — | — | 3.8 | — | 3.8 |
Foreign exchange difference | — | — | — | 0.7 | 1.5 | 2.2 |
Total liability-related other changes | — | 1.6 | 32.4 | 14.2 | 24.9 | 73 .1 |
Balance at 31 December 2024 | — | 447.7 | 3.3 | 19.9 | 81.2 | 552.1 |
Liabilities | ||||||
Interest on | ||||||
loans and | Deferred and | |||||
Loans and | borrowings | contingent | Lease | |||
borrowings | Bonds | and bonds | consideration | 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 paid on bonds | — | — | (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 |
Impact of correction of error | |||
As previously | |||
reported | Adjustments | As restated | |
€’m | €’m | €’m | |
Deferred tax assets | 114.0 | 15.3 | 129.3 |
Other assets | 2,909.9 | — | 2,909.9 |
Total assets | 3,023.9 | 15.3 | 3,039.2 |
Total liabilities | 1,321.4 | — | 1,321.4 |
Retained earnings | 1,113.0 | 15.3 | 1,128.3 |
Others | 589.5 | — | 589.5 |
Total equity | 1,702.5 | 15.3 | 1,717.8 |
As previously | |||
reported | Adjustments | As restated | |
31 December 2023 | €’m | €’m | €’m |
Deferred tax assets | 62.5 | 15.3 | 77.8 |
Other assets | 3,263.3 | — | 3,263.3 |
Total assets | 3,325.8 | 15.3 | 3,341.1 |
Total liabilities | 1,519.6 | — | 1,519.6 |
Retained earnings | 1,219.2 | 15.3 | 1,234.5 |
Others | 587.0 | — | 587.0 |
Total equity | 1,806.2 | 15.3 | 1,821.5 |