Statements - Fundamenty - Všechna data pro vaši analýzu

Nástroje

Akciový screener

Kalendář zisků

Super investoři

Ostatní

IČ: 19940963

5. května 521, 501 01 Turnov

Zásady GDPR

Podmínky služby

Všechna práva vyhrazena @ 2024, Fundamenty.cz

Proudly created by draftspot.net

SciPlay Corporation

SCPL

Valuace

93

Růst

53

Zdraví

74

Cena

$ 22.95

+0.01 (0.02%)

Návštěvnost webu

Zprávy společnosti

Výsledovka

Výsledovka

Rozvaha

Peněžní toky

V miliónech (USD)

Revenue		TTM	2022	2021	2020	2019	2018	2017
Total Revenues		729.2	671.0	606.1	582.2	465.8	416.2	361.4
Cost of Revenues		223.8	204.0	190.0	185.3	158.5	160.4	138.6
Gross Profit		505.4	467.0	416.1	396.9	307.3	255.8	222.8

Revenue		2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021	1-2021
Total Revenues		189.9	186.4	182.1	170.8	160.1	158.0	154.4	146.6	154.0	151.1
Cost of Revenues		58.2	57.7	55.9	52.0	47.9	48.2	48.7	46.2	48.0	47.1
Gross Profit		131.7	128.7	126.2	118.8	112.2	109.8	105.7	100.4	106.0	104.0

Operating Income		TTM	2022	2021	2020	2019	2018	2017
R&D Expenses		49.2	46.8	39.7	33.3	23.6	25.6	26.5
Selling General & Admin Expenses		263.2	245.2	197.7	196.9	170.3	140.2	131.2
Depreciation & Amortization		34.7	31.6	15.5	13.7	12.4	15.1	17.0
Total Operating Expenses		340.7	313.4	252.9	239.9	200.9	180.9	174.7
Operating Income		159.7	148.5	194.7	155.0	103.7	46.4	47.8

Operating Income		TTM	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021	1-2021
R&D Expenses		12.5	12.7	12.2	11.8	11.3	11.5	10.9	9.8	9.5	9.5
Selling General & Admin Expenses		67.0	69.0	60.3	66.9	61.3	56.7	49.2	46.0	52.1	50.4
Depreciation & Amortization		11.2	8.7	7.0	7.8	7.7	9.1	4.2	4.4	3.5	3.4
Total Operating Expenses		90.7	87.6	78.1	84.3	78.1	72.9	64.3	60.2	65.1	63.3
Operating Income		39.2	39.7	47.4	33.4	33.0	34.7	13.0	-38.5	39.8	40.4

Net Income		TTM	2022	2021	2020	2019	2018	2017
Interest Income		0.0	0.0	0.0	0.0	0.0	0.0	0.0
Interest Expense		25.4	-3.0	0.0	0.0	0.0	0.0	0.0
Other Expense		13.3	3.0	-64.0	-0.6	-1.5	-25.5	-2.9
IBT		173.0	151.5	130.7	154.4	102.2	49.4	45.2
Income Tax Expense		3.3	0.7	5.7	8.4	8.7	10.4	22.1
Net Income		133.9	150.8	125.0	146.0	93.5	39.0	23.1

Net Income		TTM	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021	1-2021
Interest Income		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Interest Expense		0.0	33.1	-2.1	-5.6	-5.5	2.7	-10.0	0.0	0.0	0.0
Other Expense		3.8	6.0	2.1	1.4	-1.1	-0.5	-29.0	-1.6	-1.2	-0.7
IBT		43.0	45.7	49.5	34.8	33.0	34.2	12.4	38.6	39.7	40.0
Income Tax Expense		1.6	3.9	-3.3	1.1	0.7	2.2	0.2	1.6	1.8	2.1
Net Income		5.6	41.8	52.8	33.7	32.3	32.0	2.2	5.9	5.9	5.3

Per Share Data		TTM	2022	2021	2020	2019	2018	2017
EPS		$5.83	$6.31	$5.17	$6.40	$4.12	$1.77	$1.05
EPS Diluted		$5.72	$6.16	$5.00	$5.98	$4.12	$1.77	$1.05
Shares Outstanding		21.4	23.9	24.2	22.8	22.7	22.0	22.0
Diluted Shares Outstanding		22.3	24.5	25.0	24.4	22.7	22.0	22.0

Per Share Data		TTM	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021	1-2021
EPS		$0.26	$1.82	$2.33	$1.42	$1.31	$1.30	$0.09	$0.24	$0.24	$0.23
EPS Diluted		$0.25	$1.82	$2.25	$1.40	$1.30	$1.29	$0.09	$0.24	$0.24	$0.21
Shares Outstanding		21.4	22.0	22.7	23.7	24.6	24.6	24.5	24.5	24.4	23.2
Diluted Shares Outstanding		22.3	23.0	23.5	24.0	24.8	24.8	24.8	24.8	24.7	25.1

Current Assets		TTM	2022	2021	2020	2019	2018	2017
Cash And Equivalents		394.9	330.1	364.4	268.9	110.6	10.0	16.8
Short Term Investments		0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Cash & ST Investments		394.9	330.1	364.4	268.9	110.6	10.0	16.8
Accounts Receivable		63.7	51.0	39.6	36.6	32.1	32.7	35.4
Inventory		0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Current Assets		5.6	8.0	6.4	5.9	4.3	4.4	3.8
Total Current Assets		464.2	389.1	410.4	311.4	147.0	47.1	56.0

Current Assets		2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021	1-2021
Cash And Equivalents		394.9	357.5	330.1	299.2	316.1	292.0	364.4	330.8	300.8	272.0
Short Term Investments		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Cash & ST Investments		394.9	357.5	330.1	299.2	316.1	292.0	364.4	330.8	300.8	272.0
Accounts Receivable		63.7	64.2	51.0	43.6	41.2	42.8	39.6	35.6	51.1	53.3
Inventory		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Current Assets		5.6	7.3	8.0	7.7	19.0	16.5	6.4	17.1	13.7	13.0
Total Current Assets		464.2	429.0	389.1	350.5	376.3	351.3	410.4	383.5	365.6	338.3

Long-Term Assets		TTM	2022	2021	2020	2019	2018	2017
Net Property, Plant & Equipment		8.0	7.8	10.3	12.9	10.6	1.8	1.7
Goodwill		215.6	217.6	131.1	129.8	120.7	120.7	120.7
Intangible Assets		72.1	74.8	49.6	30.3	17.0	17.9	29.8
Long-Term Investments		0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Long-Term Assets		1.9	1.9	1.7	1.9	2.2	1.0	0.7
Total Long-Term Assets		369.9	376.6	271.2	257.4	237.6	147.8	155.6
Total Assets		834.1	765.7	681.6	568.8	384.6	194.9	211.6

Long-Term Assets		2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021	1-2021
Net Property, Plant & Equipment		8.0	7.8	7.8	8.3	8.5	9.5	10.3	10.9	11.6	12.0
Goodwill		215.6	216.1	217.6	217.5	219.0	222.6	131.1	130.2	129.3	127.8
Intangible Assets		72.1	79.6	74.8	77.4	80.1	80.9	49.6	52.6	44.8	44.8
Long-Term Investments		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Long-Term Assets		1.9	1.7	1.9	1.6	1.6	1.8	1.7	1.8	1.8	1.9
Total Long-Term Assets		369.9	377.5	376.6	378.6	384.9	391.1	271.2	272.8	266.3	267.0
Total Assets		834.1	806.5	765.7	729.1	761.2	742.4	681.6	656.3	631.9	605.3

Current Liabilities		TTM	2022	2021	2020	2019	2018	2017
Accounts Payable		19.2	18.4	20.0	23.2	12.8	12.7	8.7
Short-Term Debt		0.0	2.3	2.2	2.0	1.9	0.0	0.0
Other Current Liabilities		44.2	-37.8	49.6	26.4	14.5	31.0	31.9
Current Liabilities		63.4	57.4	71.8	51.6	29.2	44.4	42.1

Current Liabilities		2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021	1-2021
Accounts Payable		19.2	20.7	18.4	17.1	19.8	20.6	20.0	21.5	18.9	20.6
Short-Term Debt		0.0	0.0	2.3	0.0	0.0	0.0	2.2	0.0	0.0	0.0
Other Current Liabilities		44.2	41.9	-37.8	-42.6	-20.3	55.4	-28.9	35.5	34.6	33.2
Current Liabilities		63.4	62.6	57.4	48.3	75.2	76.0	71.8	57.0	53.5	53.8

Long-Term Liabilities		TTM	2022	2021	2020	2019	2018	2017
Long-Term Debt		1.9	3.1	5.4	7.5	5.2	0.0	0.0
Capital Leases		1.9	3.1	5.4	7.5	5.2	0.0	0.0
Def. Tax Liability		0.0	0.0	0.0	0.0	0.0	0.0	2.4
Total Liabilities		150.6	150.1	156.6	133.3	107.1	56.3	48.6

Long-Term Liabilities		2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021	1-2021
Long-Term Debt		1.9	2.4	3.1	3.6	4.1	4.8	5.4	5.9	6.4	6.9
Capital Leases		1.9	2.4	3.1	3.6	4.1	4.8	5.4	5.9	6.4	6.9
Def. Tax Liability		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Liabilities		150.6	151.2	150.1	150.5	182.0	185.4	156.6	145.0	143.0	145.3

Total Common Equity		TTM	2022	2021	2020	2019	2018	2017
Common Stock		0.1	0.1	0.1	0.1	0.1	140.8	161.4
Retained Earnings		85.7	74.6	52.2	32.9	12.0	0.0	0.0
Comprehensive Income		-0.8	-0.4	1.1	0.9	0.3	-2.2	1.6
Total Common Equity		116.2	615.6	525.0	435.5	277.5	138.6	163.0

Total Common Equity		2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021	1-2021
Common Stock		0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1
Retained Earnings		85.7	80.1	74.6	67.1	62.3	56.6	52.2	50.0	44.1	38.2
Comprehensive Income		-0.8	-0.7	-0.4	-0.4	0.0	0.8	1.1	1.1	0.8	0.5
Total Common Equity		116.2	114.7	615.6	106.5	105.5	103.1	525.0	96.1	89.9	83.0

Other		TTM	2022	2021	2020	2019	2018	2017
Total Debt		1.9	5.4	5.4	7.5	5.2	0.0	0.0
Book Value		683.5	615.6	525.0	435.5	277.5	138.6	163.0

Other		2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021	1-2021
Total Debt		567.3	540.6	506.4	472.1	473.7	453.9	426.4	415.2	399.0	377.0
Book Value		116.2	114.7	615.6	106.5	105.5	103.1	525.0	96.1	89.9	83.0

Cash Flow From Operating Activities		TTM	2022	2021	2020	2019	2018	2017
Net Income		221.8	150.8	125.0	146.0	93.5	39.0	23.1
Depreciation & Amortization		44.1	21.4	15.5	9.7	7.0	15.1	17.0
Stock-Based Compensation		25.5	11.8	7.2	22.0	8.9	4.0	4.3
Change Working Capital		2.0	-3.0	-10.5	15.4	0.4	-13.8	-1.8
Change In Accounts Receivable		-6.4	-6.4	-2.9	-3.9	-0.4	2.2	-13.1
Change In Accounts Payable		-1.3	-1.3	-4.7	17.2	-3.9	-14.8	13.0
Change In Inventories		0.0	0.0	0.0	0.0	0.0	-3.9	-15.6
Other Non-cash Items		-109.2	-24.5	23.0	-4.0	-16.3	38.6	23.4
Cash from Operations		178.1	150.4	163.8	193.4	93.0	76.9	62.2

Cash Flow From Operating Activities		2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021	1-2021
Net Income		5.6	41.8	140.7	33.7	5.7	0.0	2.2	5.9	5.9	5.3
Depreciation & Amortization		11.2	5.9	21.4	5.6	5.5	0.0	15.5	0.0	0.0	0.0
Stock-Based Compensation		7.2	6.5	11.8	0.0	0.0	0.0	7.2	0.0	0.0	0.0
Change Working Capital		0.0	0.0	55.2	-53.2	37.6	0.0	-26.3	0.0	0.0	0.0
Change In Accounts Receivable		0.0	0.0	-6.4	0.0	0.0	0.0	-2.9	0.0	0.0	0.0
Change In Accounts Payable		0.0	0.0	-1.3	0.0	0.0	0.0	-4.7	0.0	0.0	0.0
Change In Inventories		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Non-cash Items		36.2	-12.5	-167.8	34.9	-11.2	0.0	35.3	52.1	42.8	14.3
Cash from Operations		60.2	41.7	55.2	21.0	37.6	36.6	37.5	58.0	48.7	19.6

Cash Flow From Investing Activities		TTM	2022	2021	2020	2019	2018	2017
Capital Expenditure		-16.8	-11.5	-9.1	-7.1	-8.8	-3.5	-5.4
Acquisitions		-1.7	-107.9	-5.7	-12.6	0.0	0.0	-26.0
Investments		0.0	-5.7	0.0	0.0	0.0	0.0	0.0
Sales of Investment		-0.3	5.7	0.0	0.0	0.0	0.0	0.0
Other Investing Activities		6.0	5.7	0.0	0.0	0.0	0.0	0.0
Cash from Investing		-12.8	-113.7	-14.8	-19.7	-8.8	-3.5	-31.4

Cash Flow From Investing Activities		2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021	1-2021
Capital Expenditure		-6.6	-3.8	-2.9	-3.5	-3.1	-2.0	-1.1	-0.9	-5.0	-2.1
Acquisitions		0.0	0.0	0.0	-1.7	0.0	-106.2	0.0	-5.7	0.0	0.0
Investments		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Sales of Investment		0.0	0.0	-0.3	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Investing Activities		0.0	0.0	0.0	6.0	0.0	-2.0	0.0	0.0	0.0	0.0
Cash from Investing		-6.6	-3.8	-3.2	0.8	-3.1	-108.2	-1.1	-6.6	-5.0	-2.1

Cash Flow From Financing Activities		TTM	2022	2021	2020	2019	2018	2017
Debt Repaid		0.0	0.0	0.0	0.0	0.0	0.0	0.0
Debt Issued		-2.2	5.4	-2.1	2.3	5.2	0.0	0.0
Issuance of Common Stock		0.0	0.0	0.0	0.0	341.8	0.0	0.0
Repurchase of Common Stock		-53.0	-37.1	0.0	0.0	0.0	0.0	0.0
Dividends Paid		-23.3	-23.1	-30.0	-12.4	-311.7	0.0	-30.2
Other Financing Activities		-9.7	-10.1	-23.6	-3.6	-14.2	-79.5	0.0
Cash from Financing		-86.0	-70.3	-53.6	-16.0	15.9	-79.5	-30.2

Cash Flow From Financing Activities		2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021	1-2021
Debt Repaid		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Debt Issued		-0.5	-3.0	1.8	-0.5	-0.7	-0.6	-0.5	-0.5	-0.5	-0.6
Issuance of Common Stock		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Repurchase of Common Stock		-14.8	-8.2	-18.9	-11.1	-7.1	0.0	0.0	0.0	0.0	0.0
Dividends Paid		-0.4	-0.1	-0.1	-22.7	-0.1	-0.2	-0.1	-16.0	-13.8	-0.3
Other Financing Activities		-15.8	-10.1	-2.2	-4.6	-2.8	-0.5	-2.8	-5.5	-1.2	-13.9
Cash from Financing		-16.2	-10.2	-21.2	-38.4	-10.0	-0.7	-2.9	-21.5	-15.0	-14.2

Cash position		TTM	2022	2021	2020	2019	2018	2017
Net Change in Cash		78.8	-34.3	95.5	158.3	100.6	-6.8	1.6
Closing Cash Balance		394.9	330.1	364.4	268.9	110.6	10.0	16.8

Cash position		2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021	1-2021
Net Change in Cash		37.4	27.4	30.9	-16.9	24.1	-72.4	33.6	30.0	28.8	3.1
Closing Cash Balance		394.9	357.5	330.1	299.2	316.1	292.0	364.4	330.8	300.8	272.0

Free Cash Flow		TTM	2022	2021	2020	2019	2018	2017
Free Cash Flow		161.3	138.9	154.7	186.3	84.2	73.4	56.8
Real Free Cash Flow		135.8	127.1	147.5	164.3	75.3	69.4	52.5

Free Cash Flow		2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021	1-2021
Free Cash Flow		53.6	37.9	52.3	17.5	34.5	34.6	36.4	57.1	43.7	17.5
Real Free Cash Flow		46.4	31.4	40.5	17.5	34.5	34.6	29.2	57.1	43.7	17.5

Akciový screener

Kalendář zisků

Super investoři

Porovnání akcií