Stock ELYS ELYS BMG GROUP, INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Elys BMG Group, Inc.

Equities

ELYS

US2907341026

Casinos & Gaming

Market Closed - OTC Markets
Other stock markets
 12:44:07 2024-04-26 pm EDT 		5-day change 1st Jan Change
0.1341 USD +9.09% Intraday chart for Elys BMG Group, Inc. -0.67% -47.16%
Apr. 17 Elys BMG Group, Inc. Announces Approval for the Ugly Mug Sportsbook in Washington, DC CI
Apr. 02 Elys BMG Group, Inc. Announces the Resignation of Steven A. Shallcross from the Board of Directors CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024
Capitalization 1 33.99 40.29 98.53 70.59 8.501 5.537 5.537
Enterprise Value (EV) 1 33.99 40.29 79.79 63.13 5.649 5.537 5.537
P/E ratio -11.3 x - -8.31 x -4.52 x -0.4 x -0.42 x -1.92 x
Yield - - - - - - -
Capitalization / Revenue 0.98 x 1.13 x 2.64 x 1.55 x 0.2 x 0.13 x 0.1 x
EV / Revenue 0.98 x 1.13 x 2.64 x 1.55 x 0.2 x 0.13 x 0.1 x
EV / EBITDA 9.56 x -19.7 x -15.2 x -8.61 x -0.28 x -0.73 x 1.71 x
EV / FCF - -101,298,019 x - -8,535,392 x -1,196,417 x - -
FCF Yield - -0% - -0% -0% - -
Price to Book - - - - - - -
Nbr of stocks (in thousands) 9,443 10,772 16,700 23,298 30,361 41,289 41,289
Reference price 2 3.600 - 5.900 3.030 0.2800 0.1341 0.1341
Announcement Date 3/7/19 7/2/20 4/12/21 4/15/22 4/17/23 - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024
Net sales 1 34.58 35.58 37.27 45.55 42.68 44.29 52.95
EBITDA 1 3.555 -2.05 -6.474 -8.195 -30.59 -7.57 3.236
EBIT 1 - -2.996 -7.532 -26.9 -32.42 -8.985 1.63
Operating Margin - -8.42% -20.21% -59.05% -75.96% -20.29% 3.08%
Earnings before Tax (EBT) 1 - -8.677 -9.03 -15.35 -19.68 -9.497 1.59
Net income 1 - -9.275 -9.937 -15.06 -18.26 -10.44 -2.26
Net margin - -26.07% -26.66% -33.07% -42.78% -23.57% -4.27%
EPS 2 -0.3200 -0.9100 -0.7100 -0.6700 -0.7000 -0.3200 -0.0700
Free Cash Flow - -0.3977 - -8.271 -7.105 - -
FCF margin - -1.12% - -18.16% -16.65% - -
FCF Conversion (EBITDA) - - - - - - -
FCF Conversion (Net income) - - - - - - -
Dividend per Share - - - - - - -
Announcement Date 3/7/19 7/2/20 4/12/21 4/15/22 4/17/23 - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q2 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4
Net sales 1 11.69 8.03 11.67 12.24 10.35 9.591 10.5 12.43 11.34 8.465 12.05
EBITDA 1 -2.448 -2.675 -20 -1.621 -3.045 -2.669 -23.25 -1.884 -3.198 -2.578 0.09
EBIT 1 -2.682 -3.1 -20.47 -2.06 -3.498 -3.092 -23.77 -2.231 -3.542 -2.933 -0.2793
Operating Margin -22.94% -38.6% -175.38% -16.83% -33.8% -32.24% -226.31% -17.95% -31.24% -34.65% -2.32%
Earnings before Tax (EBT) 1 -2.883 -3.8 -8.451 -2.397 -3.939 -3.656 -9.686 -2.304 -3.677 -3.228 -0.2893
Net income 1 -2.771 -3.515 -8.168 -2.554 -3.815 -3.824 -8.065 -2.293 -3.549 -3.3 -1.374
Net margin -23.71% -43.78% -70% -20.87% -36.87% -39.87% -76.78% -18.45% -31.31% -38.99% -11.4%
EPS 2 -0.1300 -0.1500 -0.3600 -0.1100 -0.1600 -0.1400 -0.2900 -0.0700 -0.1000 -0.1000 -0.0400
Dividend per Share - - - - - - - - - - -
Announcement Date 8/16/21 11/15/21 4/15/22 5/16/22 8/15/22 11/14/22 4/17/23 5/22/23 8/14/23 11/20/23 -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024
Net Debt - - - - - - -
Net Cash position - - 18.7 7.46 2.85 - -
Leverage (Debt/EBITDA) - - - - - - -
Free Cash Flow - -0.4 - -8.27 -7.11 - -
ROE (net income / shareholders' equity) - - - - - - -
ROA (Net income/ Total Assets) - - - - - - -
Assets 1 - - - - - - -
Book Value Per Share - - - - - - -
Cash Flow per Share - -0.0100 - - - - -
Capex 4.46 0.25 0.29 0.72 2.91 - -
Capex / Sales 12.89% 0.71% 0.78% 1.57% 6.81% - -
Announcement Date 3/7/19 7/2/20 4/12/21 4/15/22 4/17/23 - -
1USD in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Ratings for Elys BMG Group, Inc.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
0.1341 USD
Average target price
1 USD
Spread / Average Target
+645.71%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Casinos & Gaming

1st Jan change Capi.
ELYS BMG GROUP, INC. Stock Elys BMG Group, Inc.
-47.16% 5.54M
FLUTTER ENTERTAINMENT PLC Stock Flutter Entertainment plc
+7.14% 33.01B
EVOLUTION AB Stock Evolution AB
+5.10% 24.32B
DRAFTKINGS INC. Stock DraftKings Inc.
+22.35% 20.52B
GALAXY ENTERTAINMENT GROUP LIMITED Stock Galaxy Entertainment Group Limited
-18.63% 19.87B
SANDS CHINA LTD Stock Sands China Ltd
-18.07% 19.35B
ARISTOCRAT LEISURE LIMITED Stock Aristocrat Leisure Limited
-1.52% 16.62B
CHURCHILL DOWNS INCORPORATED Stock Churchill Downs Incorporated
-4.07% 9.51B
CAESARS ENTERTAINMENT, INC. Stock Caesars Entertainment, Inc.
-21.91% 7.92B
LA FRANÇAISE DES JEUX Stock La Française des Jeux
+6.70% 7.13B
Other Casinos & Gaming
  1. Stock Market
  2. Equities
  3. ELYS Stock
  4. Financials Elys BMG Group, Inc.