y |
7990 |
Not Applicable | ||
(State or other jurisdiction of incorporation or organization) |
(Primary Standard Industrial Classification Code Number) |
(I.R.S. Employer Identification No.) |
Justin Stock Dave Peinsipp Brian Leaf Cooley (UK) LLP 22 Bishopsgate London, EC2M 1QS, UK Telephone: +44 (0) 20 7583-4055 |
† |
The term “new or revised financial accounting standard” refers to any update issued by the Financial Accounting Standards Board to its Accounting Standards Codification after April 5, 2012. |
iii | ||||
1 | ||||
24 | ||||
28 | ||||
30 | ||||
79 | ||||
80 | ||||
93 | ||||
94 | ||||
95 | ||||
96 | ||||
131 | ||||
163 | ||||
178 | ||||
180 | ||||
184 | ||||
186 | ||||
203 | ||||
212 | ||||
214 | ||||
217 | ||||
217 | ||||
217 | ||||
F-1 |
• | “$,” “USD” and “U.S. dollar” each refer to the United States dollar; |
• | “£,” “GBP” and “pounds” each refer to the British pound sterling; and |
• | “€,” “EUR” and “Euro” each refer to the Euro. |
1. | Expanding its global footprint into as many regulated markets as possible in order to engage with as many customers as it can possibly reach; |
2. | Increasing awareness of its brands through strategic partnerships and coordinated sponsorship and marketing campaigns; and |
3. | Utilizing enhanced proprietary data to optimize the confluence of ethical corporate culture, responsible gaming values, value-for-money |
• | Betway |
• | Spin |
• | Over time a significant additional number of jurisdictions will regulate sports betting and/or online casino gaming. |
• | Jurisdictions which explicitly regulate sports betting and/or online casino gaming will become easier to market in at scale, but simultaneously will likely become more competitive, in which case brand strength will become an important determinant of success. |
• | Jurisdictions which have not yet introduced explicit regulatory frameworks may still be legal to operate in (subject to certain limited regulations), but marketing at scale may be harder to achieve, in which case a portfolio of brands will be a significant asset. |
1. | Expanding its global footprint into as many regulated markets as possible in order to engage with as many customers as it can possibly reach; |
2. | Increasing awareness of its brands through strategic partnerships and coordinated sponsorship and marketing campaigns; and |
3. | Utilizing enhanced proprietary data to optimize the confluence of ethical corporate culture, responsible gaming values, value-for-money |
• | Betting Behavior : The Company aims to monitor and analyze customer behavior in real-time with the intention of detecting unsustainable or potentially harmful deviations in betting behavior so that in turn the Company can attempt to intervene appropriately and timeously. In addition to being a requirement of regulatory responsible gaming obligations in several jurisdictions, the Company believes that interventions of this nature ultimately generate more satisfied and sustainable customers, improved retention rates, and longer customer lifecycles, thereby enhancing customer lifetime values. |
• | Personalized Wagering Recommendations : Seeking to understand individual customer preferences and attributes in combination with machine learning and data science in turn generates personalized wagering recommendations that aim to remove user interface friction and increase customer satisfaction and enjoyment. |
• | Individual Profitability Analysis and Personalized Incentivization : The Company employs statisticians and data scientists to model and validate the expected profitability of short-, medium- and long-term |
customer behavior with reference to a range of activities and metrics. The Company believes that these models enable it to profitably and responsibly incentivize and/or encourage (or discourage, as the case may be) specific behaviors, which the Company attempts to do in real-time. The Company believes that these models and associated interventions in aggregate form a significant competitive advantage that generates more satisfied and sustainable customers, improved retention rates, and longer customer lifecycles, thereby enhancing customer lifetime values. |
• | Monitoring and Mitigation of Potentially Fraudulent Activities : Similar models and systems seek to identify potentially fraudulent or otherwise problematic activity in real-time and thereby aim to limit the potential financial harm and/or regulatory risk to the business. |
• | Revenue of €334.5 million up 7% period over period |
• | Loss after tax of €163.2 million includes €201.5 million of costs and changes in fair values associated with the business combination and listing as a public company |
• | Cash and cash equivalents of €272.7 million |
• | Our business depends on the success, including win or hold rates, of existing and future online betting and gaming products, which rely on a variety of factors and are not completely controlled by us. |
• | Competition within the broader entertainment industry is intense and our existing and potential customers may be attracted to competing betting and gaming options, as well as other forms of entertainment such as video games, television, movies and sporting events. If our offerings do not continue to be popular with existing customers and attract potential customers, our business would be harmed. |
• | COVID-19 has affected our business and operations in a variety of ways. The pandemic restrictions may have affected our business, financial condition, results of operations and prospects, including as a result of the reduction in the quantity of global sporting events, closures or restrictions on business operations of our suppliers, partners and sports organizations and a decrease in consumer spending, and it may continue to do so in the future. On the other hand, we cannot assure you that consumers will not decrease online gaming activities as pandemic restrictions are loosened. These cross-currents may have unknown and adverse effects that are impossible for us to predict. |
• | We rely on third-party service providers such as (i) third-party providers to validate the identity and identify the location of our customers, (ii) third-party payment processors to process deposits and withdrawals made by our customers into our platforms, (iii) third-party marketing and customer communications systems providers, (iv) third-party casino content, product and technology providers, (v) third-party sportsbook technology providers, (vi) third-party sports data providers for real-time and accurate data for sporting events, and (vii) third-party outsourced services providers, among others. If our third-party providers do not perform adequately or terminate their relationships with us, our costs may increase and our business, financial condition and results of operations could be adversely affected. |
• | We license the Betway brand, for a fixed fee, for use by DGC USA in the United States and, for a fixed fee plus an additional fee equal to a percentage of Betway’s global brand marketing spend, to a third party for use in China and Thailand. A decline in such third-party operators’ financial performance or a termination of the brand licenses by such third parties could have an adverse effect on our business. |
• | If we fail to detect fraud or theft related to our offerings, including by our customers and employees, we will suffer financial losses and our reputation may suffer which could harm our brand and reputation and negatively impact our business, financial condition and results of operations and can subject us to investigations and litigation, which could ultimately lead to regulatory penalties, including potential loss of licensure. |
• | We rely on strategic relationships with land-based casinos, sports teams, event planners, local licensing partners and advertisers in order to be able to offer and market our products in certain jurisdictions. If we cannot maintain these relationships and establish additional relationships, our business, financial condition and results of operations could be adversely affected. |
• | The requirements of being a public company, including compliance with the requirements of the Sarbanes-Oxley Act and maintaining effective internal controls over financial reporting, may strain our resources and divert management’s attention, and the increases in legal, accounting and compliance expenses associated with being a public company may be greater than we anticipate. |
• | As a private company, we were not required to document and test internal controls over financial reporting nor was our management required to certify the effectiveness of internal controls or have our auditors opine on the effectiveness of our internal control over financial reporting. Failure to maintain adequate financial, information technology and management processes and controls could result in material weaknesses which could lead to errors in our financial reporting, which could adversely affect our business as a public company. |
• | If our existing material weaknesses persist or we experience additional material weaknesses in the future or otherwise fail to maintain an effective system of internal controls in the future, we may not be |
able to accurately report our financial condition or results of operation, which may adversely affect investor confidence in us and, as a result, the value of our ordinary shares and our overall business. |
• | The gaming laws of different jurisdictions vary in both nature and application, and may be subject to alternate interpretations. Jurisdictions may or may not incorporate regulatory frameworks that provide a clear basis for the licensed provision of our gaming products and services to their residents. As a consequence, legal and enforcement risk may be unclear or uncertain in a number of the jurisdictions in which we operate and from which we generate a significant portion of our revenue, and there is a risk that regulators or prosecutors in these territories may seek to take legal action against us even in jurisdictions in which we believe our offerings are lawful based on advice from local counsel. Furthermore, we have in the past faced claims from customers contesting the legal basis of our services in certain jurisdictions, and may face similar claims again in the future. |
• | Failure to comply with legal or regulatory requirements in a particular regulated jurisdiction, or the failure to successfully obtain a license or permit in a particular jurisdiction, could impact our ability to comply with licensing and regulatory requirements in other regulated jurisdictions, or could cause the rejection of license applications or cancellation of existing licenses in other regulated jurisdictions, or could cause financial institutions, online and mobile platforms, advertisers and distributors to stop providing services to us which we rely upon to receive payments from, or distribute amounts to, our customers, or otherwise to deliver and promote our offerings. |
• | We are party to pending litigation and regulatory and tax audits in various jurisdictions and with various plaintiffs and we may be subject to future litigation and regulatory and tax audits in the operation of our business. An adverse outcome in one or more proceedings could adversely affect our business. |
• | Failure to protect or enforce our intellectual property rights, the confidentiality of our trade secrets and confidential information, or the costs involved in protecting or enforcing our intellectual property rights and confidential information, could harm our business, financial condition and results of operations. |
• | Our collection, storage and use, including sharing and international transfers, of personal data are subject to applicable data protection and privacy laws, and any actual or perceived failure to comply with such laws may harm our reputation and business or expose us to fines, civil claims (including class actions), and other enforcement action. The protection of personal information is becoming increasingly regulated and changes in applicable laws may require changes to our policies, practices, procedures and personnel which may require material expenditures and harm our financial condition and results of operations. |
• | We will rely on licenses to use the intellectual property rights of third parties which are incorporated into our products and offerings. Failure to maintain, renew or expand existing licenses may require us to modify, limit or discontinue certain offerings, which could adversely affect our business, financial condition and results of operations. |
• | We rely on information technology and other systems and platforms, and any failures, errors, defects or disruptions in our systems or platforms could diminish our brand and reputation, subject us to liability, disrupt our business, affect our ability to scale our technological infrastructure and adversely affect our operating results and growth prospects. Our games and other software applications and systems, and the third-party platforms upon which they are made available could contain undetected errors. |
• | Our internal forecasts are subject to significant risks, assumptions, estimates and uncertainties, including assumptions regarding future legislation and changes in regulations of the jurisdictions in which we operate, or seek to operate, our business. As a result, our projected revenues, market share, expenses and profitability may differ materially from our expectations. |
• | The coverage of our business or our securities by securities or industry analysts or the absence thereof could adversely affect our securities and trading volume. |
• | Because Super Group is incorporated under the laws of the Island of Guernsey, you may face difficulties in protecting your interests, and your ability to protect your rights through the U.S. courts may be limited. |
• | Sales of our ordinary shares, or the perception of such sales, by us or the selling securityholders pursuant to this prospectus in the public market or otherwise could cause the market price for our ordinary shares to decline, even though the selling securityholders would still realize a profit on sales at lower prices. |
• | the rules under the Exchange Act requiring domestic filers to issue financial statements prepared under U.S. GAAP; |
• | the sections of the Exchange Act regulating the solicitation of proxies, consents or authorizations in respect of a security registered under the Exchange Act; |
• | the sections of the Exchange Act requiring insiders to file public reports of their stock ownership and trading activities and liability for insiders who profit from trades made in a short period of time; and |
• | the rules under the Exchange Act requiring the filing with the SEC of quarterly reports on Form 10-Q containing unaudited financial and other specific information, or current reports on Form 8-K, upon the occurrence of specified significant events. |
Ordinary shares that may be offered and sold from time to time by the selling securityholders |
Up to 481,074,588 ordinary shares (including up to 11,000,000 ordinary shares that may be issued upon exercise of the private placement warrants). | |
Warrants that may be offered and sold from time to time by the selling securityholders |
Up to 11,000,000 private placement warrants. | |
Exercise price of Warrants | $11.50 per share. | |
Ordinary shares outstanding | 490,197,468 ordinary shares. | |
Use of proceeds | All of the securities offered by the selling securityholders pursuant to this prospectus will be sold by the selling securityholders for their respective accounts. We will not receive any of the proceeds from such sales. We will pay certain expenses associated with the registration of the securities covered by this prospectus, as described in the section titled “ Plan of Distribution However, we may receive up to an aggregate of $126,500,000 from the exercise of warrants for the ordinary shares being offered by the selling securityholders in this prospectus, assuming the exercise in full of all such warrants for cash at an exercise price of $11.50 per ordinary share for private placement warrants, respectively. The exercise price exceeds the current trading price of the ordinary shares and, therefore, there can be no assurance that such warrants will ever be exercised for cash. If the trading price for our common stock is less than $11.50 per share, we believe holders of our warrants will be unlikely to exercise their warrants. We intend to use the net proceeds from any cash exercise of such warrants for general corporate purposes. See “ Use of Proceeds | |
Dividend policy | We have not paid any cash dividends on our ordinary shares to date. The Super Group Board intends to evaluate adopting a policy of paying cash dividends. In evaluating any dividend policy, the Super Group Board must consider Super Group’s financial condition and may consider results of operations, certain tax considerations, capital requirements, alternative uses for capital, industry standards and economic conditions. Whether Super Group adopts such a dividend policy and the frequency and amount of any dividends declared on the Super Group ordinary shares will be within the discretion of the Super Group Board. See “ Dividend Policy |
NYSE listing symbol | Our ordinary shares and public warrants are currently listed on the NYSE under the symbol “SGHC” and “SGHC WS,” respectively. | |
Risk factors | See “ Risk Factors |
• | 22,500,000 of our ordinary shares issuable upon the exercise of public warrants outstanding as of March 31, 2022; |
• | 11,000,000 of our ordinary shares issuable upon the exercise of private placement warrants outstanding as of March 31, 2022; |
• | 43,312,150 of our ordinary shares reserved for future issuance under the 2021 Equity Incentive Plan as of March 31, 2022. See “ Management — Compensation — The 2021 Equity Incentive Plan |
• | 4,812,460 of our ordinary shares reserved for future issuance under the 2021 Employee Stock Purchase Plan as of March 31, 2022. See “ Management — Compensation — The 2021 Employee Stock Purchase Plan |
€ ‘000s |
For the year ended December 31, 2021 |
For the year ended December 31, 2020 |
For the year ended December 31, 2019 |
|||||||||
Consolidated Statement of Profit or Loss Data |
||||||||||||
Revenue |
€ | 1,320,658 | € | 908,019 | € | 476,040 | ||||||
Direct and marketing expenses |
(896,494 | ) | (612,689 | ) | (430,984 | ) | ||||||
Other operating income |
8,042 | — | — | |||||||||
General and administrative expenses |
(149,859 | ) | (114,538 | ) | (69,967 | ) | ||||||
Depreciation and amortization expense |
(83,560 | ) | (55,407 | ) | (30,460 | ) | ||||||
Profit/(loss) from operations |
€ |
198,787 |
€ |
125,385 |
€ |
(55,371 |
) | |||||
Finance income |
1,312 | 257 | 158 | |||||||||
Finance expense |
(6,370 | ) | (10,991 | ) | (7,735 | ) | ||||||
Gain on derivative contracts |
15,830 | — | — | |||||||||
Gain on bargain purchase |
16,349 | 34,995 | 45,331 | |||||||||
Profit/(loss) before taxation |
€ |
225,908 |
€ |
149,646 |
€ |
(17,617 |
) | |||||
Income tax expense |
9,970 | (429 | ) | (333 | ) | |||||||
Profit/(loss) for the year |
€ |
235,878 |
€ |
149,217 |
€ |
(17,950 |
) | |||||
Earnings/(loss) per share, Basic and Diluted |
€ |
4.25 |
€ |
2.74 |
€ |
(0.33 |
) |
€ ‘000s |
As of December 31, 2021 |
As of December 31, 2020 |
As of December 31, 2019 |
|||||||||
Consolidated Statement of Financial Position Data: |
||||||||||||
Total Non-current assets |
€ | 284,920 | € | 287,675 | € | 193,207 | ||||||
Total Current assets |
559,152 | 263,477 | 149,728 | |||||||||
Total assets |
€ |
844,072 |
€ |
551,152 |
€ |
342,935 |
||||||
Total Current liabilities |
309,112 | 437,312 | 396,677 | |||||||||
Lease liabilities |
10,896 | 6,754 | 8,068 | |||||||||
Deferred tax liability |
9,248 | 9,211 | 5,146 | |||||||||
Interest-bearing loans and borrowings |
764 | 27,001 | 7,220 | |||||||||
Total liabilities |
€ |
330,020 |
€ |
480,278 |
€ |
417,111 |
||||||
Issued capital |
269,338 | 61,222 | 55,001 | |||||||||
Foreign exchange reserve |
(2,094 | ) | (1,278 | ) | (890 | ) | ||||||
Retained profit/(accumulated deficit) |
246,808 | 10,930 | (128,287 | ) | ||||||||
Total Equity/(Deficit) |
€ |
514,052 |
€ |
70,874 |
€ |
(74,176 |
) | |||||
€ ‘000s |
For the year ended December 31, 2021 |
For the year ended December 31, 2020 |
For the year ended December 31, 2019 |
|||||||||
Consolidated Cash Flow Data: |
||||||||||||
Net cash flows generated from/(used in) operating activities |
€ | 209,853 | € | 151,325 | € | 3,591 | ||||||
Net cash flows (used in)/generated from investing activities |
€ | (18,160 | ) | € | (5,838 | ) | € | 49,637 | ||||
Net cash flows used in financing activities |
€ | (39,763 | ) | € | (81,088 | ) | € | (7,889 | ) |
€ ‘000s |
For the year ended December 31, 2021 |
For the year ended December 31, 2020 |
For the year ended December 31, 2019 |
|||||||||
Profit/(loss) for the year |
€ |
235,878 |
€ |
149,217 |
€ |
(17,950 |
) | |||||
Income tax expense |
(9,970 | ) | 429 | 333 | ||||||||
Finance income |
(1,312 | ) | (257 | ) | (158 | ) | ||||||
Finance expense |
6,370 | 10,991 | 7,735 | |||||||||
Depreciation and amortization expense |
83,560 | 55,407 | 30,460 | |||||||||
EBITDA |
€ |
314,526 |
€ |
215,787 |
€ |
20,420 |
||||||
Transaction costs |
7,107 | — | — | |||||||||
Gain on derivative contracts |
(15,830 | ) | — | — | ||||||||
Gain on bargain purchase |
(16,349 | ) | (34,995 | ) | (45,331 | ) | ||||||
Adjusted EBITDA |
€ |
289,454 |
€ |
180,792 |
€ |
(24,911 |
) | |||||
For the period from July 30, 2020 (inception) through December 31, 2020 (As Restated) |
For the nine months ended September 30, 2021 (As Restated) |
|||||||
Statement of Operations Data: |
||||||||
Formation and operational costs |
$ | (203,809 | ) | $ | (6,478,621 | ) | ||
Loss from operations |
$ |
(203,809 |
) |
$ |
(6,478,621 |
) | ||
Other income (expense): |
||||||||
Changes in fair value of warrant liability |
(15,007,134 | ) | (34,170,000 | ) | ||||
Transaction costs allocated to warrant liabilities |
(1,152,775 | ) | — | |||||
Interest earned on marketable securities held in Trust Account |
67,669 | 55,228 | ||||||
Other expense, net |
(16,092,210 |
) |
(34,114,772 |
) | ||||
Net loss |
$ |
(16,296,019 |
) |
$ |
(40,593,393 |
) | ||
Weighted average shares outstanding of Class A common stock |
24,837,662 |
45,000,000 |
For the period from July 30, 2020 (inception) through December 31, 2020 (As Restated) |
For the nine months ended September 30, 2021 (As Restated) |
|||||||
Basic and diluted income per share, Class A common stock |
$ |
(0.46 |
) |
$ |
(0.72 |
) | ||
Weighted average shares outstanding of Class B common stock |
10,625,000 |
11,250,000 |
||||||
Basic and diluted net loss per share, Class B common stock |
$ |
(0.46 |
) |
$ |
(0.72 |
) |
As of December 31, 2020 (As Restated) |
As of September 30, 2021 (As Restated) |
|||||||
Balance Sheet Data: |
||||||||
Total Assets |
$ |
451,445,969 |
$ |
450,330,974 |
||||
Total Current liabilities |
125,583 | 5,433,981 | ||||||
Warrant liability, at fair value |
45,225,000 | 79,395,000 | ||||||
Deferred underwriting fee payable |
15,750,000 | 15,750,000 | ||||||
Total liabilities |
$ |
61,100,583 |
$ |
100,578,981 |
||||
Commitments and contingencies |
||||||||
Class A common stock subject to possible redemption, 45,000,000 shares at $10.00 per share redemption value |
450,000,000 | 450,000,000 | ||||||
Preferred stock, $0.0001 par value; 1,000,000 shares authorized; none issued or outstanding |
— | — | ||||||
Class A common stock, $0.0001 par value; 200,000,000 shares authorized; |
— | — | ||||||
Class B common stock, $0.0001 par value; 20,000,000 shares authorized; 11,250,000 shares issued and outstanding |
1,125 | 1,125 | ||||||
Additional paid-in capital |
— | — | ||||||
Accumulated deficit |
(59,655,739 | ) | (100,249,132 | ) | ||||
Total Stockholders’ Deficit |
$ |
(59,654,614 |
) |
$ |
(100,248,007 |
) | ||
Total Liabilities and Stockholder’s Deficit |
$ |
451,445,969 |
$ |
450,330,974 |
For the period from July 30, 2020 (inception) through December 31, 2020 (As Restated) |
For the nine months ended September 30, 2021 (As Restated) |
|||||||
Cash Flow Data: |
||||||||
Net cash used in operating activities |
$ | (385,100 | ) | $ | (2,021,835 | ) | ||
Net cash used in investing activities |
$ | (450,000,000 | ) | $ | — | |||
Net cash provided by financing activities |
$ | 451,472,976 | $ | 983,520 |
Reflecting Actual Redemptions upon the Closing of the Business Combination on January 27, 2022 |
||||
Summary Unaudited Pro Forma Condensed Combined |
||||
Statement of Profit or Loss data for the year ended December 31, 2021 |
||||
Revenue |
€ | 1,320,658 | ||
Profit for the year |
71,681 | |||
Basic earnings per share, common stock |
0.15 | |||
Weighted average shares outstanding — basic |
490,197,468 | |||
Diluted earnings per share, common stock |
0.12 | |||
Weighted average shares outstanding — diluted |
574,666,556 |
Reflecting Actual Redemptions upon the Closing of the Business Combination on January 27, 2022 |
||||
Summary Unaudited Pro Forma Condensed Combined |
||||
Statement of Financial Position Data as of December 31, 2021 |
||||
Total assets |
€ | 760,236 | ||
Total liabilities |
660,628 | |||
Total shareholders’ equity |
99,608 |
• | actual or anticipated fluctuations in Super Group’s quarterly financial results or the quarterly financial results of companies perceived to be similar to Super Group; |
• | changes in the market’s expectations about Super Group’s operating results; |
• | success of competitors; |
• | Super Group’s operating results failing to meet the expectation of securities analysts or investors in a particular period; |
• | changes in financial estimates and recommendations by securities analysts concerning Super Group or the industries in which Super Group operates in general; |
• | operating and share price performance of other companies that investors deem comparable to the Company; |
• | Super Group’s ability to market new and enhanced products on a timely basis; |
• | changes in laws and regulations affecting Super Group’s business; |
• | commencement of, or involvement in, litigation involving Super Group; |
• | changes in Super Group’s capital structure, such as future issuances of securities or the incurrence of additional debt; |
• | the volume of Super Group ordinary shares available for public sale; |
• | any major change in Super Group’s board or management; |
• | sales of substantial amounts of Super Group ordinary shares by Super Group’s directors, executive officers or significant shareholders or the perception that such sales could occur; and |
• | general economic and political conditions such as recessions, interest rates, fuel prices, international currency fluctuations and acts of war or terrorism. |
• | have a majority of the members of our board of directors who are independent; |
• | hold regular meetings of our non-executive directors without the executive directors; |
• | have a nominating and/or corporate governance committee composed of entirely independent directors; |
• | have a compensation committee composed of entirely independent directors; |
• | adopt a code of business conduct and ethics, which we intend to do; or |
• | seek shareholder approval for the implementation of certain equity compensation plans and issuances of securities. |
• | Super Group’s existing shareholders’ proportionate ownership interest in Super Group may decrease; |
• | the amount of cash available per share, including for payment of dividends in the future, may decrease; |
• | the relative voting strength of each previously outstanding Super Group ordinary share may be diminished; and |
• | the market price of Super Group ordinary shares may decline. |
• | SGHC’s historical unaudited consolidated statement of financial position as of December 31, 2021, as included in this prospectus. |
• | SEAC’s unaudited condensed balance sheet as of December 31, 2021, which did not change materially from the unaudited balance sheet as of September 30, 2021 included in this prospectus. |
• | SGHC’s historical consolidated statement of profit or loss and other comprehensive income for the year ended December 31, 2021, as included in this prospectus. |
• | SEAC’s unaudited condensed statement of operations for the year ended December 31, 2021, which did not change materially from the unaudited statement of operations for the nine months ended September 30, 2021 included in this prospectus. |
1. | SGHC shareholders (“Pre-Closing Holders”) exchanged all issued shares in SGHC for newly issued shares in Super Group at an agreed ratio. This ratio resulted in each individual SGHC shareholder maintaining the same ownership percentage in Super Group as each shareholder had in SGHC (“Pre-Closing Reorganization”). |
2. | SEAC merged with and into Merger Sub, with SEAC continuing as the surviving company and a wholly owned subsidiary of Super Group. Each shareholder and warrant holder of SEAC received the same number of shares and warrants in Super Group as each holder had in SEAC (“Merger”). |
3. | Aggregate cash consideration of $249.9 million was paid to certain of the Pre-Closing Holders in exchange for an agreed portion of their Super Group shares at a value of $10 per share. |
• | SGHC Shareholders hold a majority of the voting power of the combined company; |
• | SGHC’s operations comprise the ongoing operations of the combined company; |
• | SGHC’s designees comprise a majority of the governing body of the combined company; and |
• | SGHC’s senior management comprise the senior management of the combined company. |
Shareholders |
||||||||
Ownership in shares |
% of ownership |
|||||||
SEAC Public Stockholders |
20,225,691 | 4.13 | % | |||||
Founders |
11,250,000 | 2.29 | % | |||||
Sellers |
458,721,777 | 93.58 | % | |||||
|
|
|
|
|||||
490,197,468 | 100 | % |
Reflecting Actual Redemptions upon the Closing of the Business Combination on January 27, 2022 |
||||||||||||||||||||||||||||||
SGHC (Historical) |
SEAC (Historical in USD) |
SEAC (Historical in Euros) Note 1(a) |
IFRS Conversion and Presentation Alignment |
Notes | Transaction accounting adjustments |
Notes | Pro forma combined |
|||||||||||||||||||||||
Assets |
||||||||||||||||||||||||||||||
Non-Current Assets |
||||||||||||||||||||||||||||||
Intangible assets, net |
€ | 172,954 | $ | — | € | — | € | € | € | 172,954 | ||||||||||||||||||||
Goodwill |
25,023 | — | — | 25,023 | ||||||||||||||||||||||||||
Property, plant and equipment |
12,498 | — | — | 12,498 | ||||||||||||||||||||||||||
Right-of-use |
14,541 | — | — | 14,541 | ||||||||||||||||||||||||||
Deferred tax asset |
24,108 | — | — | 24,108 | ||||||||||||||||||||||||||
Regulatory deposit |
8,594 | — | — | 8,594 | ||||||||||||||||||||||||||
Loans receivable |
25,516 | — | — | 25,516 | ||||||||||||||||||||||||||
Investments held in Trust Account |
— | 450,132 | 397,557 | (397,557 | ) | 2(a) | — | |||||||||||||||||||||||
Financial assets |
1,686 | — | — | 1,686 | ||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Total Non-Current Assets |
284,920 | 450,132 | 397,557 | — | (397,557 | ) | 284,920 | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Current Assets |
||||||||||||||||||||||||||||||
Restricted cash |
60,296 | — | — | 60,296 | ||||||||||||||||||||||||||
Trade other receivables |
169,252 | — | — | 104 | 1(b) | 169,356 | ||||||||||||||||||||||||
Prepaid expenses |
— | 118 | 104 | (104 | ) | 1(b) | — | |||||||||||||||||||||||
Income tax receivables |
35,806 | — | — | 35,806 | ||||||||||||||||||||||||||
Cash and cash equivalents |
293,798 | 117 | 103 | 397,557 | 2(a) | 209,858 | ||||||||||||||||||||||||
(42,052 | ) | 2(b) | ||||||||||||||||||||||||||||
(220,741 | ) | 2(c) | ||||||||||||||||||||||||||||
(218,807 | ) | 2(g) | ||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Total Current Assets |
559,152 | 235 | 207 | — | (84,043 | ) | 475,316 | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Total Assets |
€ | 844,072 | $ | 450,367 | € | 397,764 | € | — | € | (481,600 | ) | € | 760,236 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Liabilities and Shareholders’ Equity |
||||||||||||||||||||||||||||||
Non-Current Liabilities |
||||||||||||||||||||||||||||||
Lease liabilities |
€ | 10,896 | $ | — | € | — | € | € | € | 10,896 | ||||||||||||||||||||
Deferred tax liability |
9,248 | — | — | 9,248 | ||||||||||||||||||||||||||
Interest-bearing loans and borrowings |
764 | — | — | 397,440 | 1(c) | (397,440 | ) | 2(e) | 764 | |||||||||||||||||||||
Warrant Liabilities |
— | 87,100 | 76,927 | 76,927 | ||||||||||||||||||||||||||
Deferred underwriting fee payable |
— | 15,750 | 13,910 | (9,450 | ) | 2(b) | — | |||||||||||||||||||||||
(4,460 | ) | 2(i) | ||||||||||||||||||||||||||||
Provisions and other liabilities |
— | — | — | 248,150 | 2(h) | 248,150 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Total non-current liabilities |
20,908 | 102,850 | 90,837 | 397,440 | (163,200 | ) | 345,985 | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Reflecting Actual Redemptions upon the Closing of the Business Combination on January 27, 2022 |
||||||||||||||||||||||||||||||
SGHC (Historical) |
SEAC (Historical in USD) |
SEAC (Historical in Euros) Note 1(a) |
IFRS Conversion and Presentation Alignment |
Notes | Transaction accounting adjustments |
Notes | Pro forma combined |
|||||||||||||||||||||||
Current Liabilities |
||||||||||||||||||||||||||||||
Lease liabilities |
5,353 | — | — | 5,353 | ||||||||||||||||||||||||||
Deferred consideration |
13,200 | — | — | 13,200 | ||||||||||||||||||||||||||
Interest- bearing loans and borrowings |
3,008 | — | — | 3,008 | ||||||||||||||||||||||||||
Trade and other payables |
147,353 | — | — | 5,531 | 1(b) | 152,884 | ||||||||||||||||||||||||
Accrued expenses |
— | 4,963 | 4,383 | (4,383 | ) | 1(b) | — | |||||||||||||||||||||||
Customer liabilities |
51,959 | — | — | 51,959 | ||||||||||||||||||||||||||
Provisions |
47,715 | — | — | 47,715 | ||||||||||||||||||||||||||
Promissory note – related party |
— | 1,300 | 1,148 | (1,148 | ) | 1(b) | — | |||||||||||||||||||||||
Income tax payables |
40,524 | — | — | 40,524 | ||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Total Current Liabilities |
309,112 | 6,263 | 5,531 | — | — | 314,643 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Total Liabilities |
330,020 | 109,113 | 96,368 | 397,440 | (163,200 | ) | 660,628 | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Commitments and contingencies |
||||||||||||||||||||||||||||||
Class A ordinary shares subject to possible redemption, 45,000,000 shares at $10 per share redemption value |
— | 450,000 | 397,440 | (397,440 | ) | 1(c) | — |
Reflecting Actual Redemptions upon the Closing of the Business Combination on January 27, 2022 |
||||||||||||||||||||||||||||
SGHC (Historical) |
SEAC (Historical in USD) |
SEAC (Historical in Euros) 1(a) |
IFRS Conversion and Presentation Alignment |
Notes | Transaction accounting adjustments |
Notes | Pro forma combined |
|||||||||||||||||||||
Shareholders’ Equity |
||||||||||||||||||||||||||||
SGHC |
||||||||||||||||||||||||||||
Issued capital |
269,338 | — | — | (269,338 | ) | 2(c) | ||||||||||||||||||||||
Foreign exchange reserve |
(2,094 | ) | — | — | 2,094 | 2(c) | ||||||||||||||||||||||
Accumulated profit |
246,808 | — | — | (246,808 | ) | 2(c) | ||||||||||||||||||||||
SEAC |
||||||||||||||||||||||||||||
Class A common stock |
— | — | — | 1 | 2(d) | |||||||||||||||||||||||
(1 | ) | 2(e) | ||||||||||||||||||||||||||
Class B common stock |
— | 1 | 1 | (1 | ) | 2(d) | ||||||||||||||||||||||
Additional paid-in capital |
— | — | — | — | ||||||||||||||||||||||||
Accumulated deficit |
— | (108,747 | ) | (96,045 | ) | 96,045 | 2(e) | |||||||||||||||||||||
Super Group |
||||||||||||||||||||||||||||
Issued capital |
— | — | — | (13,715 | ) | 2(b) | 230,720 | |||||||||||||||||||||
269,338 | 2(c) | |||||||||||||||||||||||||||
(220,741 | ) | 2(c) | ||||||||||||||||||||||||||
397,441 | 2(e) | |||||||||||||||||||||||||||
(96,045 | ) | 2(e) | ||||||||||||||||||||||||||
4,460 | 2(i) | |||||||||||||||||||||||||||
108,789 | 2(f) | |||||||||||||||||||||||||||
(218,807 | ) | 2(g) | ||||||||||||||||||||||||||
Other reserves |
— | — | — | (248,150 | ) | 2(h) | (248,150 | ) | ||||||||||||||||||||
Foreign exchange reserve |
— | — | — | (2,094 | ) | 2(c) | (2,094 | ) | ||||||||||||||||||||
Accumulated deficit |
— | — | — | (18,887 | ) | 2(b) | 119,132 | |||||||||||||||||||||
246,808 | 2(c) | |||||||||||||||||||||||||||
(108,789 | ) | 2(f) | ||||||||||||||||||||||||||
Total Shareholders’ Equity/(Deficit) |
514,052 | (108,746 | ) | (96,044 | ) | — | (318,400 | ) | 99,608 | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total Liabilities and Shareholders’ Equity/(Deficit) |
€ | 844,072 | $ | 450,367 | € | 397,764 | € | — | € | (481,600 | ) | € | 760,236 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Reflecting Actual Redemptions upon the Closing of the Business Combination on January 27, 2022 |
||||||||||||||||||||||||||||||
SGHC (Historical) |
SEAC (Historical in USD) |
SEAC (Historical in Euros) 1(aa) |
Presentation Alignment |
Notes | Transaction accounting adjustments |
Notes | Pro forma combined | |||||||||||||||||||||||
Revenue |
€ | 1,320,658 | $ | — | € | — | € | € | € | 1,320,658 | ||||||||||||||||||||
Direct and marketing expenses |
(896,494 | ) | — | — | (896,494 | ) | ||||||||||||||||||||||||
Other operating income |
8,042 | — | — | 8,042 | ||||||||||||||||||||||||||
General and administrative expenses |
(149,859 | ) | (7,281 | ) | (6,157 | ) | (156,016 | ) | ||||||||||||||||||||||
Depreciation and amortization expense |
(83,560 | ) | — | — | (83,560 | ) | ||||||||||||||||||||||||
Formation and operating costs |
— | — | — | — | — | |||||||||||||||||||||||||
Transaction expenses |
— | — | — | (18,887 | ) | 2(dd) | (18,887 | ) | ||||||||||||||||||||||
Listing expenses |
— | — | — | (108,789 | ) | 2(aa) | (108,789 | ) | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Profit/(Loss) from operations |
198,787 | (7,281 | ) | (6,157 | ) | — | (127,676 | ) | 64,954 | |||||||||||||||||||||
Other income and expenses: |
||||||||||||||||||||||||||||||
Change in fair value of warrant liability |
— | (41,875 | ) | (35,410 | ) | (35,410 | ) | |||||||||||||||||||||||
Transaction costs allocated to warrant liabilities |
— | — | — | — | ||||||||||||||||||||||||||
Finance income |
1,312 | — | — | 55 | 1(bb) | (55 | ) | 2(cc) | 1,312 | |||||||||||||||||||||
Finance expense |
(6,370 | ) | — | — | 5,046 | 2(bb) | (1,324 | ) | ||||||||||||||||||||||
Gain on derivative contracts |
15,830 | — | — | 15,830 | ||||||||||||||||||||||||||
Gain on bargain purchase |
16,349 | — | — | 16,349 | ||||||||||||||||||||||||||
Interest earned on marketable securities held in Trust Account |
— | 65 | 55 | (55 | ) | 1(bb) | — | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Profit/(loss) before taxation |
225,908 | (49,091 | ) | (41,512 | ) | — | (122,685 | ) | 61,711 | |||||||||||||||||||||
Income taxation |
9,970 | — | — | — | 2(ee) | 9,970 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Reflecting Actual Redemptions upon the Closing of the Business Combination on January 27, 2022 |
||||||||||||||||||||||||||||
SGHC (Historical) |
SEAC (Historical in USD) |
SEAC (Historical in Euros) 1(aa) |
Presentation Alignment |
Notes | Transaction accounting adjustments |
Notes | Pro forma combined | |||||||||||||||||||||
Profit/(loss) for the year |
€ | 235,878 | $ | (49,091 | ) | € | (41,512 | ) | € | — | € | (122,685 | ) | € | 71,681 | |||||||||||||
Weighted average shares outstanding of Class A common stock |
N/A | 45,000,000 | 45,000,000 | N/A | ||||||||||||||||||||||||
Basic and diluted loss per share, Class A common stock |
N/A | $ | (0.87 | ) | € | (0.74 | ) | N/A | ||||||||||||||||||||
Weighted average shares outstanding of Class B common stock |
N/A | 11,250,000 | 11,250,000 | N/A | ||||||||||||||||||||||||
Basic and diluted net loss per share, Class B common stock |
N/A | $ | (0.87 | ) | € | (0.74 | ) | N/A | ||||||||||||||||||||
Weighted average shares outstanding of common shares, basic and diluted |
55,497,173 | N/A | N/A | N/A | ||||||||||||||||||||||||
Earnings per share, basic and diluted |
4.25 | N/A | N/A | N/A | ||||||||||||||||||||||||
Weighted average shares outstanding of common shares, basic |
N/A | N/A | N/A | 3 | 490,197,468 | |||||||||||||||||||||||
Earnings per share, basic |
N/A | N/A | N/A | € | 0.15 | |||||||||||||||||||||||
Weighted average shares outstanding of common shares, diluted |
N/A | N/A | N/A | 3 | 574,666,556 | |||||||||||||||||||||||
Earnings per share, diluted |
N/A | N/A | N/A | € | 0.12 |
(a) | The historical financial information of SEAC was prepared in accordance with U.S. GAAP and presented in U.S. dollars. The historical balance sheet of SEAC was translated from U.S. dollars to Euro’s using the historical closing exchange rate, as of December 31, 2021, of $1.00 to €0.8832. |
(b) | Reflects the reclassification adjustments to align SEAC’s historical balance sheet with the presentation of SGHC’s financial statements. |
(c) | Reflects the U.S. GAAP to IFRS conversion adjustment related to the reclassification of SEAC’s Class A common stock subject to possible redemption into Non-Current Liabilities (Loans and borrowings). |
(aa) | The historical financial information of SEAC was prepared in accordance with U.S. GAAP and presented in U.S. dollars. The historical unaudited statement of operations of SEAC was translated from U.S. dollars to Euro’s using the average exchange rate for the period from January 1, 2021 through December 31, 2021 of $1.00 to €0.8456. |
(bb) | Reflects the reclassification adjustment to align SEAC’s historical statement of operations with the presentation of SGHC’s statement of profit or loss. |
(a) | Reflects the reclassification of €397.6 million in cash and marketable securities held in the Trust Account that became available to fund the Business Combination. |
(b) | Represents payment of estimated transaction costs of €42.1 million not yet incurred as of December 31, 2021 but expected to be incurred as a part of the Business Combination. |
(1) | Payment of deferred underwriters’ fees of €9.5 million. The unaudited pro forma condensed combined statement of financial position reflects these costs as a reduction of Cash and cash equivalents of €9.5 million with a corresponding decrease of €9.5 million to Deferred underwriting fee payable. |
(2) | Payment of incremental expenses attributable to equity issuance costs related to the Business Combination incurred through the Business Combination of €13.7 million. The unaudited pro forma condensed combined statement of financial position reflects these costs as a reduction of Cash and cash equivalents of €13.7 million with a corresponding decrease of €13.7 million to Issued capital. |
(3) | Payment of all other incremental expenses related to the Business Combination incurred through the Business Combination of €18.9 million. The unaudited pro forma condensed combined statement of financial position reflects these costs as a reduction of Cash and cash equivalents of €18.9 million with a corresponding increase of €18.9 million to Accumulated deficit. |
(c) | To reflect the recapitalization of SGHC through: |
• | As a result of the Pre-Closing Reorganization, the equity of SGHC on the date of the Pre-Closing Reorganization is contributed to the Company, which consists of all the aggregate Issued capital, Foreign exchange reserve and Retained profit in SGHC to the Company of €269.3 million, €2.1 million and €246.8 million, respectively. |
• | The issuance of 458,721,777 Super Group Ordinary Shares to SGHC Shareholders |
• | The payment of €220.7 million in cash to SGHC shareholders for repurchases from Pre-Closing Holders |
(d) | Reflects the one for one conversion of SEAC Class B Common stock to SEAC Class A Common Stock prior to the Merger. |
(e) | Reflects the Merger between SEAC and Merger Sub with SEAC as the surviving entity. The Merger reflects the surrender of all SEAC Class A Shares in exchange for the same number of Super Group Ordinary shares. SEAC warrant holders received Super Group Warrants on a one for one basis. Due to the fact that the equity is exchanged on a one for one basis there is no impact on the combined company financial information with the exception of the reclassification of the SEAC Class A Shares subject to redemption of €397.4 million from liabilities to equity. Immediately prior to the Merger, holders of SEAC Class A Shares were able to elect to redeem their shares for cash and as a result these shares are not reclassified but rather derecognized (see Note 2(g)). The unaudited pro forma condensed combined statement of financial position reflects this reclassification as a decrease of Loans and borrowings of €397.4 million and a decrease in SEAC Class A Common Stock to nil with a corresponding increase to Super Group Issued Capital of €397.4 million. Further, this entry represents the elimination of the historical SEAC Accumulated deficit of €96.0 million. |
(f) | The Merger is accounted for under IFRS 2. The difference in the estimated fair value of equity instruments (i.e., shares and warrants issued by Super Group) over the fair value of identifiable net assets of SEAC represents a service for listing of the Super Group Shares and is accounted for as a share based payment expense in accordance with IFRS 2. The cost of the service, which is a non-cash and non-recurring expense, is estimated to be €108.8 million based on the calculation presented in the table below using SEAC market prices as of January 27, 2022 for both the Public Warrants to be automatically converted into Super Group Warrants and SEAC Class A Common Stock to be exchanged for Super Group Shares to be issued by Super Group. For the Private Placement Warrants to be automatically converted into Super Group Warrants, a preliminary valuation was performed as of January 27, 2022 for the purpose of determining the associated expense. The valuation applied a Black Scholes model, using key assumptions for volatility, risk-free rate and SEAC Class A Common Stock price. Any increase or decrease in volatility of 5%, leaving all other assumptions unchanged, would result in an increase in the fair value of the Private Placement Warrants of approximately €1.7 million or decrease in the fair value of the Private Placement Warrants of approximately €4.2 million, respectively. |
Reflecting Actual Redemptions upon the Closing of the Business Combination on January 27, 2022 |
||||||||
Shares |
in thousands |
|||||||
Total Super Group Shares to be issued to SEAC stockholders |
31,475,691 | |||||||
Market value per share at January 27, 2022 |
$ | 8.14 | ||||||
Fair value of shares issued in USD |
$ | 256,212 | ||||||
Fair value of shares issued in EUR at the December 31, 2021 exchange rate |
€ |
226,287 |
||||||
Super Group Warrants to be issued |
||||||||
—SEAC Private Placement Warrants |
11,000,000 | |||||||
—SEAC Public Warrants |
22,500,000 | |||||||
Total Super Group Warrants to be issued to SEAC Warrant holders |
33,500,000 |
|||||||
Fair value per Private Placement Warrant at January 27, 2022 |
$ | 1.45 | ||||||
Market value per Public Warrant at January 27, 2022 |
$ | 1.63 | ||||||
Fair value of warrants issued in USD |
$ | 52,625 | ||||||
Fair value of warrants issued in EUR at the December 31, 2021 exchange rate |
€ | 46,478 | ||||||
Fair value of shares and warrants issued in consideration for combination in EUR |
€ |
272,765 |
||||||
Net assets of SEAC at December 31, 2021 in EUR |
305,856 | |||||||
Removal of Warrant Liabilities from net Assets |
76,927 | |||||||
SEAC redemption payments |
(218,807 | ) | ||||||
|
|
|||||||
Net assets of SEAC acquired at December 31, 2021 in EUR 12 |
€ | 163,976 | ||||||
Difference—being IFRS 2 charge for listing services in EUR |
€ |
108,789 |
(g) | Reflects the actual redemption of 24,774,309 SEAC Class A Shares for aggregate redemption payments of €218.8 million prior to the Business Combination. The unaudited pro forma condensed combined statement of financial position reflects this payment as a reduction to Cash and cash equivalents of €218.8 million with a corresponding decrease to Issued capital of €218.8 million. |
(h) | As described in Section 2.2(b) of the Business Combination Agreement, Pre-Closing Holders have a contingent right to receive up to 50,969,088 Earnout Shares. The Earnout Shares are issuable by Super Group to the Pre-Closing Holders subject to attainment of certain stock price hurdles over a five-year period from the Closing Date. In accordance with IAS 32 (Financial Instruments—Presentation), the arrangement has been assessed to determine whether the Earnout Shares represent a liability or an equity instrument. As the arrangement may result in Super Group issuing a variable number of shares in the future the Earnout Shares have, in accordance with the requirements of IAS 32, been recognized as a financial liability measured at fair value in the unaudited pro forma condensed combined statement of financial position. The offsetting entry is made to Other Reserves as this is recorded in the same manner as a dividend since it is giving value to existing shareholders. A preliminary valuation assessment was performed for the purpose of determining an estimate of the financial liability using an option pricing model using key assumptions for: volatility; risk-free rate; and beginning Super Group share price (proxied using the SEAC Class A Share price). The preliminarily estimated valuation of the liability as of January 27, 2022 was approximately €248.2 million an increase or decrease in volatility of 5%, leaving all other assumptions unchanged, would result in an increase in the fair value of the Earnout Shares of approximately €18.7 million or decrease in the fair value of the Earnout Shares of approximately €22.3 million, respectively. |
(i) | Reflects the release of the remaining accrual balance for deferred underwriters’ fee payable with a corresponding increase to Issued capital. |
(aa) | Reflects an adjustment for the €108.8 million excess of the fair value of the shares issued over the value of the net assets acquired in the Business Combination. |
(bb) | Reflects the elimination of interest expense related to the debt for equity swap of eight individual loans completed on June 25, 2021. At the time of the swap, the debt consisted of €178.8 million of debt with an interest rate of 3-month LIBOR +5%, €23.2 million of debt with an interest rate of 6% and €1.0 million of debt with an interest rate of 2.0%, amounting to an aggregate principal balance of €203.0 million. Prior to the swap, the loan counterparties novated the loans to SGHC Shareholders in proportion to the ownership of each in SGHC. This swap of debt for equity with SGHC Shareholders is done in contemplation of the Business Combination. As the debts are no longer outstanding, the related interest expense on those loans previously recognized has been reversed. |
(cc) | Reflects the elimination of interest income related to the marketable securities held in the trust account. |
(dd) | Reflects the incremental expenses described previously in Note 2(b)(3), incurred in connection with the Business Combination and recorded against Accumulated deficit. These costs have been presented as Transaction expenses. |
(ee) | Due to the nature of the adjusting entries and the fact that most legal entities are domiciled in Guernsey, a territory with no income tax, there is no tax effect to any of the pro forma adjustments. |
For the year ended December 31, 2021 |
||||||||
Shares | € in thousands | |||||||
Pro forma profit |
71,681 | |||||||
Basic weighted average shares outstanding |
490,197,468 | |||||||
Basic earnings per share |
€ | 0.15 | ||||||
Diluted weighted average shares outstanding |
574,666,556 | |||||||
Diluted earnings per share |
€ | 0.12 |
For the year ended December 31, 2021 |
||||
Shares | ||||
Weighted average shares calculation, basic and diluted |
||||
Super Group Shares Outstanding |
490,197,468 | |||
|
|
|||
Basic weighted average shares outstanding |
490,197,468 | |||
Warrants outstanding |
33,500,000 | |||
Earnout shares |
50,969,088 | |||
|
|
|||
Diluted weighted average shares outstanding |
574,666,556 |
• | on a historical basis for SGHC; and |
• | on a pro forma basis to give effect to the Business Combination and related transactions. |
As of December 31, 2021 |
||||||||
SGHC Actual |
Pro Forma Combined (1) |
|||||||
(euros in thousands) (unaudited) |
||||||||
Cash and cash equivalents |
€293,798 | €209,858 | ||||||
|
|
|
|
|||||
Restricted cash |
60,296 | 60,296 | ||||||
|
|
|
|
|||||
Debt |
||||||||
Interest-bearing loans and borrowings |
3,772 | 3,772 | ||||||
Lease liabilities |
16,249 | 16,249 | ||||||
|
|
|
|
|||||
Total debt |
20,021 | 20,021 | ||||||
Equity |
||||||||
Issued capital |
269,338 | 230,720 | ||||||
Other reserves |
— | (248,150 | ) | |||||
Foreign exchange reserve |
(2,094 | ) | (2,094 | ) | ||||
Retained profit |
246,808 | 119,132 | ||||||
|
|
|
|
|||||
Total equity |
514,052 | 99,608 | ||||||
|
|
|
|
|||||
Total capitalization |
€534,073 |
€119,629 |
||||||
|
|
|
|
(1) | The pro forma information is presented for informational purposes only and is not necessarily indicative of what our financial position and results would have been had these transactions actually occurred at such date nor is it indicative of our future financial position or performance. |
1. | Expanding its global footprint into as many regulated markets as possible in order to engage with as many customers as it can possibly reach; |
2. | Increasing awareness of its brands through strategic partnerships and coordinated sponsorship and marketing campaigns; and |
3. | Utilizing enhanced proprietary data to optimize the confluence of ethical corporate culture, responsible gaming values, value-for-money |
• | Betway |
• | Spin |
• | The period from January 1, 2019 to July 30, 2019 will include Pindus and its subsidiaries; |
• | the period from July 31, 2019 to March 31, 2020 will include Pindus and its subsidiaries and Fengari and its subsidiaries; |
• | the period from April 1, 2020 to December 31, 2020 will include Pindus and its subsidiaries, Fengari and its subsidiaries and Pelion and its subsidiaries; |
• | for the period ended December 31, 2020 SGHC Limited will be included and its subsidiaries, including Pindus and its subsidiaries, (from October 1, 2020, inclusive of that date, the latter included Yakira and Gazelle which were both acquired by Pindus on September 30, 2020), Fengari and its subsidiaries and Pelion and its subsidiaries; |
• | for the period ended December 31, 2021 SGHC Limited will be included and its subsidiaries, including Pindus and its subsidiaries, Fengari and its subsidiaries and Pelion and its subsidiaries; |
• | for the period January 11, 2021 to December 31, 2021 SGHC Limited will be included and its newly acquired subsidiary Raging River Proprietary Limited; |
• | for the period April 9, 2021 to December 31, 2021 SGHC Limited will be included and its newly acquired subsidiaries of Webhost, Partner Media, and Buffalo Partners, for the period April 19, 2021 to December 31, 2021 it will include the new subsidiary of Raichu Investments Proprietary Limited and its subsidiaries, and for the period April 14, 2021 to December 31, 2021 it will include the new subsidiary of DigiProc and its subsidiaries; and |
• | for the period December 1, 2021 to December 31, 2021 SGHC Limited will be included and its newly acquired subsidiaries of Haber Investments Limited and Red Interactive Limited. |
Average MAC for 12-month periods ending |
||||||||||||
Value millions |
Growth millions |
% |
||||||||||
December 2019 |
1.30 | — | — | |||||||||
December 2020 |
2.11 | 0.81 | 62 | % | ||||||||
December 2021 |
2.74 | 0.62 | 29 | % |
(Euro in thousands) | Super Group |
Betway |
Spin |
Head Office Costs |
||||||||||||
For the year ended December 31, 2021 |
||||||||||||||||
Revenue |
1,320,658 |
687,752 |
632,906 |
— |
||||||||||||
Direct and marketing expenses |
(896,494 | ) | (511,708 | ) | (381,223 | ) | (3,563 | ) | ||||||||
Other operating income |
8,042 | 5,090 | 587 | 2,365 | ||||||||||||
General and administrative expenses |
(149,859 | ) | (71,550 | ) | (57,678 | ) | (20,631 | ) | ||||||||
Depreciation and amortization expense |
(83,560 | ) | (49,528 | ) | (33,107 | ) | (925 | ) | ||||||||
Profit from operations |
198,787 |
60,056 |
161,485 |
(22,754 |
) | |||||||||||
Finance income |
1,312 | 977 | 197 | 138 | ||||||||||||
Finance expense |
(6,370 | ) | (5,712 | ) | (514 | ) | (144 | ) | ||||||||
Gain on derivative contracts |
15,830 | — | 15,830 | — | ||||||||||||
Gain on bargain purchase |
16,349 | 11,500 | 4,849 | — | ||||||||||||
Profit before taxation |
225,908 |
66,821 |
181,847 |
(22,760 |
) | |||||||||||
Income tax expense/(benefit) |
9,970 | 10,647 | (429 | ) | (248 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Profit for the year |
235,878 |
77,468 |
181,418 |
(23,008 |
) | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
(Euro in thousands) | Super Group |
Betway |
Spin |
Head Office Costs |
||||||||||||
For the year ended December 31, 2020 |
||||||||||||||||
Revenue |
908,019 |
394,525 |
513,494 |
— |
||||||||||||
Direct and marketing expenses |
(612,689 | ) | (310,547 | ) | (302,058 | ) | (84 | ) | ||||||||
General and administrative expenses |
(114,538 | ) | (38,984 | ) | (71,082 | ) | (4,472 | ) | ||||||||
Depreciation and amortization expense |
(55,407 | ) | (24,602 | ) | (30,804 | ) | (1 | ) | ||||||||
Profit from operations |
125,385 |
20,392 |
109,550 |
(4,557 |
) | |||||||||||
Finance income |
257 | 129 | 128 | — | ||||||||||||
Finance expense |
(10,991 | ) | (10,275 | ) | (716 | ) | — | |||||||||
Gain on bargain purchase |
34,995 | 17,508 | 17,487 | — | ||||||||||||
Profit before taxation |
149,646 |
27,754 |
129,449 |
(4,557 |
) | |||||||||||
Income tax expense/(benefit) |
(429 | ) | (2,152 | ) | 1,530 | 193 | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Profit for the year |
149,217 |
25,602 |
127,979 |
(4,364 |
) | |||||||||||
|
|
|
|
|
|
|
|
(Euro in thousands) |
Super Group |
Betway |
Betway Support Companies |
Pindus Group |
Raging River |
Yakira Group |
Gazelle Group |
Spin |
Spin Support Companies |
Fengari Group |
Pelion Group |
Yakira Group |
||||||||||||||||||||||||||||||||||||||||||||
For the year ended December 31, 2021 |
Acquired Jan 11 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
Online casino |
858,726 | 228,802 | — | 198,874 | — | 5,696 | 24,232 | 629,924 | — | 563,181 | 64,116 | 2,627 | ||||||||||||||||||||||||||||||||||||||||||||
Sports betting |
387,182 | 385,368 | — | 204,888 | 110,775 | 3,523 | 66,182 | 1,814 | — | 1,814 | — | — | ||||||||||||||||||||||||||||||||||||||||||||
Brand licensing 1 |
71,052 | 71,052 | 63,546 | 30,319 | (7,592 | ) | (499 | ) | (14,722 | ) | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||
Other |
3,698 | 2,530 | 2,134 | 396 | — | — | — | 1,168 | 1,168 | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||
Total Group revenue |
1,320,658 |
687,752 |
65,680 |
434,477 |
103,183 |
8,720 |
75,692 |
632,906 |
1,168 |
564,995 |
64,116 |
2,627 |
||||||||||||||||||||||||||||||||||||||||||||
For the year ended December 31, 2020 |
Acquired Sept 30 |
Acquired Sept 30 |
Acquired May 4 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||
Online casino |
683,404 | 172,093 | — | 164,415 | — | 2,369 | 5,309 | 511,311 | — | 450,940 | 60,371 | — | ||||||||||||||||||||||||||||||||||||||||||||
Sports betting |
161,373 | 161,080 | — | 141,910 | — | 666 | 18,504 | 293 | — | 293 | — | — | ||||||||||||||||||||||||||||||||||||||||||||
Brand licensing |
63,242 | 61,352 | — | 63,205 | — | (127 | ) | (1,726 | ) | 1,890 | — | — | 1,890 | — | ||||||||||||||||||||||||||||||||||||||||||
Other |
— | — | — | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||
Total Group revenue |
908,019 |
394,525 |
— |
369,530 |
— |
2,909 |
22,087 |
513,494 |
— |
451,233 |
62,261 |
— |
1 |
Brand license revenue is now denoted under Betway support companies as a result of internal restructure whereby Merryvale Limited, the company that licenses the Betway brand was sold from under the Pindus |
structure to a support structure. This revenue is comparable to brand license revenue under Pindus in 2020. The negative amounts are amounts paid on internal brand license software agreements which eliminates consolidation. |
(Euro in thousands) |
Super Group |
Betway |
Betway Support Companies |
Pindus |
Raging River |
Yakira |
Gazelle |
Spin |
Spin Support Companies |
Fengari |
Pelion |
Yakira |
Heas Office Costs |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
For the year ended December 31, 2021 |
Acquired Jan 11 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Direct Expenses |
425,275 |
197,048 |
2,041 |
137,083 |
26,090 |
5,874 |
25,960 |
227,904 |
2,195 |
212,400 |
11,690 |
1,618 |
323 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
Gaming tax, license costs and other tax |
48,800 | 43,517 | — | 19,451 | 9,496 | 3,108 | 11,462 | 5,106 | 1 | 20,267 | (16,255 | ) | 1,093 | 177 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Processing & Fraud Costs |
173,619 | 93,913 | 2,041 | 67,763 | 11,666 | 975 | 11,468 | 79,561 | 2,194 | 68,943 | 8,277 | 146 | 146 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Royalties |
202,856 | 59,618 | — | 49,869 | 4,928 | 1,791 | 3,030 | 143,237 | — | 123,190 | 19,668 | 379 | — | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Operational costs |
120,935 |
110,538 |
19,241 |
72,636 |
10,311 |
1,941 |
6,409 |
7,160 |
2,845 |
2,616 |
1,654 |
46 |
3,237 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
Staff related expenses |
79,885 | 73,814 | 19,729 | 44,176 | 6,791 | 1,128 | 1,990 | 3,288 | 2,309 | 473 | 483 | 23 | 2,784 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other operational costs |
36,126 | 31,217 | 577 | 24,310 | 3,550 | 388 | 2,392 | 3,808 | 780 | 1,795 | 1,195 | 39 | 1,100 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Costs relating to currency movements and financing expenses |
4,924 | 5,507 | (1,065 | ) | 4,150 | (30 | ) | 425 | 2,027 | 64 | (244 | ) | 348 | (24 | ) | (16 | ) | (647 | ) | |||||||||||||||||||||||||||||||||||||||||||||||||
Marketing Expenses |
350,284 |
204,122 |
25,003 |
133,029 |
22,378 |
3,921 |
19,791 |
146,158 |
— |
136,525 |
9,257 |
376 |
4 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
Direct and marketing expenses |
896,494 |
511,708 |
46,285 |
342,748 |
58,779 |
11,736 |
52,160 |
381,222 |
5,040 |
351,541 |
22,601 |
2,040 |
3,564 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
For the year ended December 31, 2020 |
Acquired Sept 30 |
Acquired Sept 30 |
Acquired May 4 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Direct Expenses |
297,927 |
113,377 |
— |
104,036 |
— |
1,529 |
7,812 |
184,550 |
— |
164,496 |
20,054 |
— |
3,184 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
Gaming tax, license costs and other tax |
33,969 | 28,375 | — | 24,816 | — | 874 | 2,685 | 5,594 | — | 4,671 | 923 | — | — | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Processing & Fraud Costs |
99,323 | 1,832 | — | 39,091 | — | 230 | 2,511 | 57,491 | — | 50,813 | 6,678 | — | — | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Royalties |
164,635 | 43,170 | — | 40,129 | — | 425 | 2,616 | 121,465 | — | 109,012 | 12,453 | — | — | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Operational costs |
67,895 |
58,999 |
— |
57,566 |
— |
488 |
945 |
5,713 |
— |
4,816 |
897 |
— |
3,184 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
Staff related expenses |
47,158 | 46,793 | — | 46,239 | — | 173 | 381 | 327 | — | 327 | — | — | 38 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other operational costs |
19,141 | 16,266 | — | 15,871 | — | 140 | 255 | (270 | ) | — | (513 | ) | 243 | — | 3,145 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Costs relating to currency movements and financing expenses |
1,596 | (4,060 | ) | — | (4,544 | ) | — | 175 | 309 | 5,656 | — | 5,002 | 654 | — | (0 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Marketing Expenses |
246,867 |
138,172 |
— |
132,886 |
— |
1,033 |
4,253 |
108,695 |
— |
98,671 |
10,024 |
— |
— |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
Direct and marketing expenses |
612,689 |
310,548 |
— |
294,488 |
— |
3,050 |
13,010 |
298,958 |
— |
267,983 |
30,975 |
— |
3,184 |
• | gaming tax and license costs, which is typically directly related to revenue increased by €15.1 million or 53.4% to €43.5 million for the year ended December 31, 2021, compared to €28.4 million for the year ended December 31, 2020; |
• | processing and fraud costs increased by €52.1 million or 124.5% to €93.9 million for the year ended December 31, 2021, compared to €41.8 million for the year ended December 31, 2020. These costs increased as a result of increased client deposits as well as increased foreign currency exposure on processing in weaker currencies; |
• | royalty costs, which are directly linked to casino revenue increased by €16.4 million or 38.1% to €59.6 million for the year ended December 31, 2021, compared to €43.2 million for the year ended December 31, 2020; and |
• | the increase due to the acquisition of Yakira and Gazelle, which only contributed 3 months of expenses during 2020 but was part of the Betway Segment for the full year ended December 31, 2021. Direct expenses also increased due to the acquisition of Raging River which contributed to 13.2% of direct expenses for the year ended December 31, 2021. |
• | Staff related expenses increased largely because of increased staff employed in the areas of responsible gaming, AML and compliance in line with the Company’s goals and strategies, resulting in an increase of €27.0 million or 57.7% to €73.8 million for the year ended December 31, 2021. |
• | Other operational costs increased primarily as a result of increased sportsfeed costs for a full year, due to increased sports revenues. |
• | inclusion of a full year of costs for Pelion, which from the table looks to have decreased, this is due to an internal restructure where Digimedia was sold from Pelion to Fengari with a transfer of provisions; |
• | processing and fraud costs increased by €22.1 million or 38.3% to €79.6 million for the year ended December 31, 2021, compared to €57.5 million for the year ended December 31, 2020. These costs increased as a result of increased client deposits as well as increased foreign currency exposure on processing in weaker currencies; |
• | royalty costs, which are directly linked to casino revenue increased by €21.8 million or 17.9% to €143.2 million for the year ended December 31, 2021, compared to €121.5 million for the year ended December 31, 2020; and |
• | some head office costs which were previously provided from outside the Super Group for the year ended December 31, 2021. |
(Euro in thousands) |
Super Group |
Betway |
Betway Support Companies |
Pindus Group |
Raging River |
Yakira Group |
Gazelle Group |
Spin |
Spin Support Companies |
Fengari Group |
Pelion Group |
Yakira Group |
Other |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
For the year ended December 31, 2021 |
Acquired Jan 11 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Outsource Costs 1 |
88,859 | 38,860 | (21,804 | ) | 40,135 | 8,313 | 2,195 | 9,841 | 50,180 | (23,940 | ) | 64,463 | 10,062 | (405 | ) | (1 | ) | |||||||||||||||||||||||||||||||||||||||||||||||||||
Technical/ Infrastructure Expenses |
20,199 | 15,510 | 1,491 | 12,916 | 585 | 122 | 396 | 3,077 | 179 | 2,124 | 769 | 5 | 1,612 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other administrative costs |
40,801 | 17,360 | 1,203 | 9,936 | 1,322 | 1,089 | 3,810 | 4,421 | 63 | 2,909 | 1,217 | 232 | 19,020 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
General and administrative expenses |
149,859 |
71,550 |
19,110 |
62,987 |
10,220 |
3,406 |
14.047 |
57,678 |
(23,698 |
) |
69,496 |
12,048 |
(168 |
) |
20,631 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||
For the year ended December 31, 2020 |
Acquired Sept 30 |
Acquired Sept 30 |
Acquired May 4 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Outsource Costs 1 |
86,506 | 19,128 | — | 16,501 | — | 1,359 | 1,268 | 67,378 | — | 8,353 | 59,025 | — | (0 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Technical/ Infrastructure Expenses |
9,173 | 8,638 | — | 8,558 | — | 19 | 61 | 535 | — | 198 | 336 | — | 1 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other administrative costs |
18,859 | 11,218 | — | 10,834 | — | (260 | ) | 644 | 7,641 | — | 451 | 2,719 | — | 4,471 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
General and administrative expenses |
114,538 |
38,984 |
— |
35,893 |
— | 1,118 |
1,973 |
75,554 |
— |
9,002 |
62,080 |
— |
4,472 |
1 | Outsource costs: the support companies show income derived primarily from internal contracts between operating entities for the provision of providing outsourcing functions and is eliminated on consolidation, however due to not all entities being included in the Group for the full year, there are still amounts that have not eliminated in the current period. |
• | the cost of provisioning technology for enabling all staff to work from home due to the COVID-19 pandemic; and |
• | the move of the entire business to a cloud-based solution to ensure that staff could function in a hybrid working environment. |
(Euro in thousands) |
For the year ended December 31, 2020 |
For the year ended December 31, 2019 |
||||||||||||||||||||||||||||||||||||||||
Spin |
Betway Licensed |
Betway |
Betway |
Spin |
||||||||||||||||||||||||||||||||||||||
SGHC |
Pelion |
Fengari |
Yakira |
Gazelle |
SGHC (Head Office) |
Pindus |
SGHC |
Pindus |
Fengari |
|||||||||||||||||||||||||||||||||
For the year ended December 31, 2020 |
Period from May 4, 2020 through December 31, 2020 |
For the year ended December 31, 2020 |
Period from October 1, 2020 through December 31, 2020 |
Period from October 1, 2020 through December 31, 2020 |
Period from July 6, 2020 through December 31, 2020 |
For the year ended December 31, 2020 |
|
For the year ended December 31, 2019 |
For the year ended December 31, 2019 |
Period from August 1, 2019 through December 31, 2019 |
||||||||||||||||||||||||||||||||
Revenue |
908,019 |
60,958 | 452,536 | 2,908 | 22,087 | — | 369,531 | 476,040 |
346,016 | 130,025 | ||||||||||||||||||||||||||||||||
Direct and marketing expenses |
(612,689 |
) |
(30,975 | ) | (271,083 | ) | (3,051 | ) | (13,011 | ) | (84 | ) | (294,486 | ) | (430,984 |
) |
(346,959 | ) | (84,025 | ) | ||||||||||||||||||||||
General and administrative expenses |
(114,538 |
) |
(9,003 | ) | (62,079 | ) | (1,117 | ) | (1,974 | ) | (4,472 | ) | (35,893 | ) | (69,967 |
) |
(45,782 | ) | (24,184 | ) | ||||||||||||||||||||||
Depreciation and amortization expense |
(55,407 |
) |
(6,576 | ) | (24,228 | ) | (319 | ) | (3,532 | ) | (1 | ) | (20,751 | ) | (30,460 |
) |
(19,772 | ) | (10,689 | ) | ||||||||||||||||||||||
Profit/(loss) from operations |
125,385 |
14,404 | 95,146 | (1,580 | ) | 3,570 | (4,556 | ) | 18,401 | (55,371 |
) |
(66,497 | ) | 11,127 | ||||||||||||||||||||||||||||
Finance income |
257 |
10 | 119 | 1 | 92 | — | 36 | 158 |
44 | 114 | ||||||||||||||||||||||||||||||||
Finance expense |
(10,991 |
) |
(637 | ) | (80 | ) | (17 | ) | (70 | ) | (0 | ) | (10,188 | ) | (7,735 |
) |
(7,733 | ) | (2 | ) | ||||||||||||||||||||||
Gain on bargain purchase |
34,995 |
17,487 | — | — | 17,507 | — | — | 45,331 |
— | 45,331 | ||||||||||||||||||||||||||||||||
Profit/(loss) before taxation |
149,646 |
31,265 | 95,185 | (1,595 | ) | 21,098 | (4,556 | ) | 8,249 | (17,617 |
) |
(74,186 | ) | 56,571 | ||||||||||||||||||||||||||||
Income tax expense |
(429 |
) |
962 | 568 | 48 | (1,561 | ) | 193 | (639 | ) | (333 |
) |
(767 | ) | 434 | |||||||||||||||||||||||||||
Profit/(loss) for the year |
149,217 |
32,227 | 95,754 | (1,547 | ) | 19,537 | (4,363 | ) | 7,610 | (17,950 |
) |
(74,953 | ) | 57,004 |
(Euro in thousands) |
Spin |
Betway Licensed |
Betway |
|
Betway |
Spin |
||||||||||||||||||||||||||||||||
SGHC |
Pelion |
Fengari |
Yakira |
Gazelle |
Pindus |
SGHC |
Pindus |
Fengari |
||||||||||||||||||||||||||||||
For the year ended December 31, 2020 |
May 4 through to December 31, 2020 |
For the year ended December 31, 2020 |
October 1, through to December 31, 2020 |
October 1 through to December 31, 2020 |
For the year ended December 31, 2020 |
|
For the year ended December 31, 2019 |
For the year ended December 31, 2019 |
August 1 through to December 31, 2019 |
|||||||||||||||||||||||||||||
Online casino (2) |
683,404 | 59,069 | 452,242 | 2,369 | 5,309 | 164,415 | 296,287 | 166,894 | 129,393 | |||||||||||||||||||||||||||||
Sports betting (2) |
161,373 | — | 293 | 666 | 18,503 | 141,910 | 137,036 | 136,405 | 631 | |||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Net Gaming Revenue |
844,777 | 59,069 | 452,535 | 3,035 | 23,812 | 306,325 | 433,323 | 303,299 | 130,024 | |||||||||||||||||||||||||||||
Brand licensing (3) |
63,242 | 1,890 | — | (127 | ) | (1,726 | ) | 63,205 | 42,717 | 42,717 | — | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Revenue |
908,019 | 60,958 | 452,535 | 2,908 | 22,087 | 369,530 | 476,040 | 346,016 | 130,024 |
(Euro in thousands) |
For the year ended December 31, 2020 |
For the year ended December 31, 2019 |
||||||||||||||||||||||||||||||
SGHC |
Spin |
Betway Licensed |
Betway |
SGHC |
Betway |
Spin |
||||||||||||||||||||||||||
Online casino (2) |
683,404 | 511,311 | 7,678 | 164,415 | 296,287 | 166,894 | 129,393 | |||||||||||||||||||||||||
Sports betting (2) |
161,373 | 293 | 19,170 | 141,910 | 137,036 | 136,405 | 631 | |||||||||||||||||||||||||
Net Gaming Revenue |
844,777 |
511,604 |
26,848 |
306,325 |
433,323 |
303,299 |
130,024 |
|||||||||||||||||||||||||
Brand licensing (3) |
63,242 | 1,890 | (1,853 | ) | 63,205 | 42,717 | 42,717 | — | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Revenue |
908,019 |
513,494 |
24,995 |
369,530 |
476,040 |
346,016 |
130,024 |
|||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2) | Sports betting and online casino revenues are not within the scope of IFRS 15 ‘Revenue from Contracts with Customers’ and are treated as derivatives under IFRS 9 ‘Financial Instruments’. |
(3) | Brand licensing revenues are within the scope of IFRS 15 ‘Revenue from Contracts with Customers’. |
(Euro in thousands) |
For the year ended December 31, 2020 |
For the year ended December 31, 2019 |
||||||||||||||||||||||||||||||||||
SGHC |
Other |
Spin |
Betway Licensed |
Betway |
SGHC |
Betway |
Spin |
|||||||||||||||||||||||||||||
Direct Expenses |
365,823 |
84 |
193,363 |
10,775 |
161,601 |
236,634 |
182,088 |
54,546 |
||||||||||||||||||||||||||||
Gaming tax, license costs and other tax |
33,969 | — | 5,593 | 3,560 | 24,816 | 44,087 | 42,027 | 2,061 | ||||||||||||||||||||||||||||
Processing & Fraud Costs |
99,322 | — | 57,491 | 2,741 | 39,091 | 51,709 | 33,958 | 17,751 | ||||||||||||||||||||||||||||
Royalties |
164,636 | — | 121,466 | 3,041 | 40,129 | 70,900 | 37,961 | 32,939 | ||||||||||||||||||||||||||||
Staff related expenses |
47,158 | 38 | 327 | 554 | 46,239 | 43,007 | 42,861 | 146 | ||||||||||||||||||||||||||||
Other operational costs |
19,142 | 45 | 2,830 | 395 | 15,871 | 20,566 | 19,685 | 880 | ||||||||||||||||||||||||||||
Financing Expenses |
4,994 | 1 | 4,214 | 995 | (215 | ) | 1,357 | 610 | 747 | |||||||||||||||||||||||||||
Costs relating to currency movements |
(3,399 | ) | — | 1,442 | (511 | ) | (4,330 | ) | 5,009 | 4,986 | 24 | |||||||||||||||||||||||||
Marketing Expenses |
246,867 |
— |
108,695 |
5,286 |
132,886 |
194,350 |
164,871 |
29,479 |
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Direct and marketing expenses |
612,689 |
84 |
302,058 |
16,061 |
294,486 |
430,984 |
346,959 |
84,025 |
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Euro in thousands) |
For the year ended December 31, 2020 Betway |
For the year ended December 31, 2019 |
||||||||||||||||||||||||||||||||||
SGHC |
Other |
Spin |
Licensed |
Betway |
SGHC |
Betway |
Spin |
|||||||||||||||||||||||||||||
Outsource fees |
86,506 | — | 67,378 | 2,627 | 16,501 | 52,491 | 29,668 | 22,823 | ||||||||||||||||||||||||||||
Technology and infrastructure costs |
9,172 | 1 | 534 | 79 | 8,558 | 5,785 | 5,681 | 103 | ||||||||||||||||||||||||||||
Other administrative costs |
18,860 | 4,471 | 3,170 | 384 | 10,834 | 11,691 | 10,432 | 1,258 | ||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
General and administrative expenses |
114,538 |
4,472 |
71,082 |
3,091 |
35,893 |
69,967 |
45,782 |
24,184 |
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Euro in thousands) |
For the year ended December 31, 2021 |
For the year ended December 31, 2020 |
For the year ended December 31, 2019 |
|||||||||
Profit for the year |
235,878 |
149,217 |
(17,950 |
) | ||||||||
Income tax expense |
(9,970 | ) | 429 | 333 | ||||||||
Finance income |
(1,312 | ) | (257 | ) | (158 | ) | ||||||
Finance expense |
6,370 | 10,991 | 7,735 | |||||||||
Depreciation and amortization expense |
83,560 | 55,407 | 30,460 | |||||||||
|
|
|
|
|
|
|||||||
EBITDA |
314,526 |
215,787 |
20,420 |
|||||||||
Transaction costs |
7,107 | — | — | |||||||||
Gain on derivative contracts |
(15,830 | ) | — | — | ||||||||
Gain on bargain purchase |
(16,349 | ) | (34,995 | ) | (45,331 | ) | ||||||
|
|
|
|
|
|
|||||||
Adjusted EBITDA |
289,454 |
180,792 |
(24,911 |
) | ||||||||
|
|
|
|
|
|
For the year ended December 31, 2021 |
For the year ended December 31, 2020 |
For the year ended December 31, 2019 |
||||||||||
(Euro in thousands) |
||||||||||||
Net cash provided by operating activities |
209,853 | 151,325 | 3,591 | |||||||||
Net cash provided by (used in) investing activities |
(18,160 | ) | (5,838 | ) | 49,637 | |||||||
Net cash provided by financing activities |
(39,763 | ) | (81,088 | ) | (7,889 | ) | ||||||
|
|
|
|
|
|
|||||||
Total cash movement for the year |
151,930 | 64,399 | 45,339 | |||||||||
|
|
|
|
|
|
|||||||
Cash and cash equivalents at end of the year |
293,798 | 138,540 | 74,365 | |||||||||
|
|
|
|
|
|
• | the intention to complete the intangible asset; |
• | the ability to use the intangible asset; |
• | the availability of adequate resources to complete the intangible asset; and |
• | the ability to measure reliably the expenditure attributable to the intangible asset. |
• | the discount rates of between 19.0% and 31.0%; |
• | the royalty rates of between 1.0% and 2.0%; |
• | the estimated useful lives which range from 2.5 to 10 years; |
• | the expected annual retention rates of existing customers for each of the next five year split by customer vintage; and |
• | estimated cash flows and projected financial information where we consider historical performance and industry assessments among other sources before further applying its own experience and knowledge of the industry in making judgments and estimates. |
1. | Expanding its global footprint into as many regulated markets as possible in order to engage with as many customers as it can possibly reach; |
2. | Increasing awareness of its brands through strategic partnerships and coordinated sponsorship and marketing campaigns; and |
3. | Utilizing enhanced proprietary data to optimize the confluence of ethical corporate culture, responsible gaming values, value-for-money |
• | Betway |
• | Spin |
• | Over time a significant additional number of jurisdictions will regulate sports betting and/or online casino gaming. |
• | Jurisdictions which explicitly regulate sports betting and/or online casino gaming will become easier to market in at scale, but simultaneously will likely become more competitive, in which case brand strength will become an important determinant of success. |
• | Jurisdictions which have not yet introduced explicit regulatory frameworks may still be legal to operate in (subject to certain limited regulations), but marketing at scale may be harder to achieve, in which case a portfolio of brands will be a significant asset. |
1. | Expanding its global footprint into as many regulated markets as possible in order to engage with as many customers as it can possibly reach; |
2. | Increasing awareness of its brands through strategic partnerships and coordinated sponsorship and marketing campaigns; and |
3. | Utilizing enhanced proprietary data to optimize the confluence of ethical corporate culture, responsible gaming values, value-for-money |
• | Betting Behavior : The Company aims to monitor and analyze customer behavior in real-time with the intention of detecting unsustainable or potentially harmful deviations in betting behavior so that in turn the Company can attempt to intervene appropriately and timeously. In addition to being a requirement of regulatory responsible gaming obligations in several jurisdictions, the Company believes that interventions of this nature ultimately generate more satisfied and sustainable customers, improved retention rates, and longer customer lifecycles, thereby enhancing customer lifetime values. |
• | Personalized Wagering Recommendations : Seeking to understand individual customer preferences and attributes in combination with machine learning and data science in turn generates personalized wagering recommendations that aim to remove user interface friction and increase customer satisfaction and enjoyment. |
• | Individual Profitability Analysis and Personalized Incentivization : The Company employs statisticians and data scientists to model and validate the expected profitability of short-, medium- and long-term customer behavior with reference to a range of activities and metrics. The Company believes that these models enable it to profitably and responsibly incentivize and/or encourage (or discourage, as the case may be) specific behaviors, which the Company attempts to do in real-time. The Company believes that these models and associated interventions in aggregate form a significant competitive advantage that generates more satisfied and sustainable customers, improved retention rates, and longer customer lifecycles, thereby enhancing customer lifetime values. |
• | Monitoring and Mitigation of Potentially Fraudulent Activities : Similar models and systems seek to identify potentially fraudulent or otherwise problematic activity in real-time and thereby aim to limit the potential financial harm and/or regulatory risk to the business. |
• | Responsible gaming requirements, including proactive intervention with customers concerning potentially problematic gaming habits and providing tools and help for customers and monitoring customer activity, |
• | Verifying that the Company’s customers are of the required legal age, |
• | Verifying the identity of the Company’s customers, |
• | Ensuring that funds used by the Company’s customers are legitimately derived, |
• | Implementing geolocation blocking where required, and |
• | Data protection and privacy legislation and regulation. |
Name |
Country of Incorporation and Place of Business |
Nature of Business |
Proportion of Ordinary Shares Held by the Company |
|||||
SGHC UK Limited |
United Kingdom | Head office company | 100 | % | ||||
SGHC SA Limited |
Australia | Head office company | 100 | % | ||||
Webhost Limited |
Guernsey | Operational procurement company | 100 | % | ||||
Pelion Holdings Limited |
Guernsey | Holding company | 100 | % | ||||
Lanester Investments Limited |
Guernsey | Operational | 100 | % | ||||
Seabrook Limited |
Gibraltar | Dormant processing entity | 100 | % | ||||
Selborne Ltd |
Gibraltar | Dormant processing entity | 100 | % | ||||
Digimedia Limited |
Malta | Licensed (MGA) | 100 | % | ||||
AlphaMedia Limited |
Malta | Dormant - licensed with the MGA | 100 | % | ||||
Digimedia (Alderney) Limited |
Alderney | Dormant - licensed with the AGCC | 100 | % | ||||
Partner Media Limited |
Gibraltar | Marketing services | 100 | % | ||||
Buffalo Partners Limited |
Gibraltar | Affiliate marketing services | 100 | % | ||||
Fengari Holdings Limited |
Guernsey | Holding company | 100 | % | ||||
Baytree Limited |
Guernsey | Licensed (KGC) | 100 | % | ||||
Bayton (Alderney) Limited |
Alderney | Dormant - licensed with the AGCC | 100 | % | ||||
Bayton Limited |
Malta | Licensed (MGA) | 100 | % | ||||
Baytree (Alderney) Limited |
Alderney | Dormant - licensed with the AGCC | 100 | % | ||||
City Views Limited |
Guernsey | Operational and owns IP | 100 | % | ||||
Pindus Holdings Limited |
Guernsey | Holding Company | 100 | % | ||||
Kavachi Holdings Limited |
Guernsey | Holding Company | 100 | % | ||||
Betway Group Limited |
Guernsey | Operational services | 100 | % | ||||
Marzen Limited |
United Kingdom | Holding Company | 100 | % | ||||
Sevenvale Limited |
Guernsey | Dormant | 100 | % | ||||
WinTechnologies Spain Operations, Sociedad Limitada |
Spain | Operational back office services | 100 | % | ||||
Win Technologies (UK) Limited |
United Kingdom | Operational back office services | 100 | % | ||||
Betway KZ LLP |
Kazakhstan | Dormant | 100 | % | ||||
Betway Alderney Limited |
Alderney | Dormant - licensed with the AGCC | 100 | % | ||||
Topcroyde Limited |
Cypress | Holding company and back office services | 100 | % | ||||
JALC «Bel-Vladbruvals» |
Belarus | Licensed | 100 | % | ||||
Funplay Limited |
Malta | Starting up - media services | 100 | % | ||||
Betway Limited |
Malta | Licensed | 100 | % | ||||
Betway Spain SA |
Ceuta | Licensed | 100 | % | ||||
Betbox Limited |
Malta | Licensed | 100 | % | ||||
Yakira Limited |
Guernsey | Holding company | 100 | % | ||||
GM Gaming Limited |
Malta | Licensed (MGA) | 100 | % | ||||
GM Gaming Columbia S.A.S. |
Columbia | Licensed - in application process | 100 | % | ||||
GMBS Limited |
Malta | Licensed | 100 | % | ||||
GM Gaming (Alderney) Limited |
Alderney | Dormant - licensed with the AGCC | 100 | % | ||||
Gazelle Management Holdings Limited |
Guernsey | Holding company | 100 | % | ||||
Headsquare (Pty) Limited |
South Africa | Headquarter company | 100 | % | ||||
Digibay Limited |
Nigeria | Licensed | 85 | % | ||||
The Rangers Limited |
Uganda | Licensed | 93 | % |
Name |
Country of Incorporation and Place of Business |
Nature of Business |
Proportion of Ordinary Shares Held by the Company |
|||||
Sports Betting Group Ghana Limited |
Ghana | Licensed | 99 | % | ||||
Media Bay Limited |
Tanzania | Licensed | 99.9 | % | ||||
Emerald Bay Limited |
Zambia | Licensed | 99.9 | % | ||||
Rosebay Limited |
Cameroon | Licensed | 100 | % | ||||
Diamond Bay Limited |
Rwanda | Licensed | 85 | % | ||||
Jogos Socialis E Entretenimento, SA |
Mozambique | Licensed | 88 | % | ||||
Merryvale Limited |
Guernsey | IP | 100 | % | ||||
BG Marketing Services Limited |
United Kingdom | Back office service | 100 | % | ||||
Stanworth Development Limited |
Guernsey | IP | 100 | % | ||||
Tailby Limited |
Guernsey | IP | 100 | % | ||||
Akova Holdings Limited |
Canada | Dormant | 100 | % | ||||
Delman Holdings Limited |
Canada | Dormant | 100 | % | ||||
Hennburn Holdings Limited |
Canada | Dormant | 100 | % | ||||
DigiProc Consolidated Limited |
Guernsey | Holding company | 100 | % | ||||
Digiprocessing Consolidated Limited |
Guernsey | Holding company | 100 | % | ||||
Digiprocessing (Mauritius) Limited |
Mauritius | Back office services | 100 | % | ||||
Digi2Pay Investments (Pty) Limited |
South Africa | Holding company | 100 | % | ||||
Digiprocessing Limited |
Gibraltar | Processing services | 100 | % | ||||
Digiprocessing Pty Limited |
South Africa | Back office service | 100 | % | ||||
Digiprocessing (IOM) Limited |
Isle of Man | Back office services | 100 | % | ||||
Raging River Trading (Pty) Limited |
South Africa | Licensed (WCGB) / software development | 100 | % | ||||
Osiris Trading (Pty) Limited |
South Africa | Back office services | 100 | % | ||||
Raichu Investments (Pty) Limited |
South Africa | Holding company | 100 | % | ||||
Zuzka Limited |
British Virgin Islands | Funding vehicle | 100 | % | ||||
Diversity Tech Investments (Proprietary) Limited |
South Africa | Holding | 100 | % | ||||
Digital Outsource International Limited |
United Kingdom | Back office services | 100 | % | ||||
DOS Digital Outsource Services Unipessoal LDA |
Portugal | Back office services | 100 | % | ||||
Wingate Trade (Pty) Limited |
South Africa | Operational - licensed reseller | 100 | % | ||||
Digital Outsource Services (Pty) Limited |
South Africa | Back office services - in liquidation | 100 | % | ||||
Haber Investments Limited |
Guernsey | Holding | 100 | % | ||||
Red Interactive Limited |
United Kingdom | Marketing agency | 100 | % | ||||
Eastern Dawn Sports (Pty) Limited |
South Africa | Gaming Operator - not yet operational | 100 | % | ||||
Smart Business Solutions SA |
Paraguay | Gaming Operator - not yet operational | 100 | % | ||||
CadGroup Limited |
Guernsey | Holding company | 100 | % | ||||
Cadway Limited |
Alderney | Gaming Operator - not yet operational | 100 | % | ||||
Cadtree Limited |
Alderney | Gaming Operator - not yet operational | 100 | % |
Property, |
Plants and Equipment |
Name |
Age |
Position | ||
Neal Menashe | 50 | Chief Executive Officer and Director | ||
Alinda Van Wyk | 46 | Chief Financial Officer and Director | ||
Richard Hasson | 42 | President, Chief Operating Officer and Director | ||
Eric Grubman | 64 | Director, Chairman | ||
John Collins | 60 | Director | ||
Robert James Dutnall | 69 | Director | ||
John Le Poidevin | 51 | Director | ||
Natara Holloway Branch | 45 | Director | ||
Jonathan Jossel | 38 | Director |
(U.S. dollars) (1) |
All executive officers |
|||
Base compensation (2) |
$ | 2,311,176 | ||
Bonuses |
$ | — | ||
Additional benefit payments |
$ | — | ||
Total cash compensation |
$ | 2,311,176 |
(1) | Amounts payable in pound sterling have been converted into U.S. dollars using the calendar year 2021 annual exchange rate of £1.00 to USD$1.3757. |
(2) | Base compensation represents the actual salary amounts paid to executive officers in 2021. |
(U.S. dollars) (1) |
All directors |
|||
Base compensation (2) |
$ | 2,503,774 | ||
Bonuses | $ | — | ||
Additional benefit payments |
$ | — | ||
Total cash compensation |
$ | 2,503,774 |
(1) | Amounts payable in pound sterling have been converted into U.S. dollars using the calendar year 2021 annual exchange rate of £1.00 to USD$1.3757. |
(2) | Base compensation represents the actual salary amounts paid to directors in 2021. |
• | evaluating the performance of the registered public accounting firm or firms engaged as the Company’s independent outside auditors for the purpose of preparing or issuing an audit report or performing audit services (the “Auditors”) and assessing their independence and qualifications, to determine whether to retain, or to terminate, the engagement of the existing Auditors, or to appoint and engage a different independent registered public accounting firm; |
• | reviewing a report by the Auditors describing the firm’s internal quality-control procedures and any material issues raised by the firm’s most recent internal quality-control review or peer review or by any inquiry or investigation by governmental or professional authorities, within the preceding five years; |
• | monitoring the rotation of the partners of the Auditors on the Company’s audit engagement team; |
• | monitoring the independence of the Auditors; |
• | reviewing, upon completion of the audit, the financial statements; |
• | conferring with management and the Auditors, as appropriate, regarding the scope, adequacy and effectiveness of internal control over financial reporting including responsibilities, budget and staff of the internal audit function; |
• | reviewing and discussing with management and, as appropriate, the Auditors, the Company’s guidelines and policies with respect to risk assessment and risk management; and |
• | investigating any matter brought to the attention of the Audit Committee within the scope of its duties, if necessary or appropriate. |
• | identifying, reviewing and evaluating candidates to serve on Super Group’s Board as well as recommending candidates to the Super Group Board to serve as nominees for director for the annual meeting of shareholders; |
• | assessing the performance of management and the Super Group Board; |
• | overseeing the Super Group Board committee structure and operations; |
• | developing a set of corporate governance policies; |
• | reviewing the processes and procedures used by the Company to provide information to the Super Group Board and its committees; and |
• | reviewing compensation paid to non-employee directors. |
• | have demonstrated notable or significant achievements in business, education or public service; |
• | possess the requisite intelligence, education and experience to make a significant contribution to the board of directors of Super Group and bring a range of skills, diverse perspectives and backgrounds to its deliberations; and |
• | have the highest ethical standards, a strong sense of professionalism and intense dedication to serving the interests of the shareholders. |
• | reviewing, modifying (as needed) and approving the overall compensation strategy and policies for the Company, including reviewing and approving corporate goals and objectives, evaluating and recommending to the Super Group Board for approval the compensation plans and programs advisable for the Company, and reviewing and approving the terms of any employment agreements, severance arrangements, change-of-control |
• | reviewing and approving the individual and corporate goals and objectives of the Company’s Chief Executive Officer that are periodically established as well as determining and approving the compensation and other terms of employment of the Company’s Chief Executive Officer; |
• | reviewing and recommending to the Super Group Board the type and amount of compensation to be paid or awarded to non-employee Board members, including consulting, retainer, meeting, committee and committee chair fees, as well as any equity awards; |
• | recommending to the Super Group Board the adoption amendment and termination of the Company’s share option plans, share appreciation rights plans, pension and profit sharing plans, incentive plans, share bonus plans, share purchase plans, bonus plans, deferred compensation plans and similar programs; |
• | reviewing and establishing appropriate insurance coverage for the Company’s directors and officers; |
• | providing recommendations to the Super Group Board on compensation-related proposals to be considered at the Company’s annual meeting, including the frequency of advisory votes on executive compensation; |
• | preparing and reviewing the Compensation Committee report on executive compensation to be included in the Company’s annual proxy statement in accordance with applicable SEC rules and regulations; and |
• | reviewing, discussing and assessing its own performance at least annually as well as reviewing and assessing the adequacy of this charter periodically, and recommending any proposed changes to the Super Group Board for its consideration. |
• | each beneficial owner of more than 5% of the outstanding ordinary shares; |
• | each executive officer and director of the Company; and |
• | all of the Company’s executive officers and directors as a group. |
Beneficial Owners |
Number of Shares |
Percentage |
||||||
Directors and Executive Management |
||||||||
Alinda Van Wyk (1)(2) |
1,561,513 | * | % | |||||
Neal Menashe (1)(3) |
33,895,918 | 6.91 | % | |||||
Richard Hasson (1)(4) |
3,019,210 | * | % | |||||
Robert James Dutnall (1) |
— | — | ||||||
John Le Poidevin (1) |
— | — | ||||||
Eric Grubman (7) |
6,611,434 | 1.34 | % | |||||
John Collins |
6,611,433 | 1.34 | % | |||||
Natara Holloway Branch |
25,000 | * | % | |||||
Jonathan Jossel |
— | — | ||||||
All directors and executive officers as a group (9 persons) |
51,724,508 | 10.41 | % | |||||
Other 5% Shareholders |
||||||||
Knutsson Limited (5)(6) |
236,706,749 | 48.29 | % | |||||
Chivers Limited (8)(9) |
98,401,158 | 20.07 | % |
* | Less than 1%. |
(1) | The business address of this shareholder is Bordeaux Court, Les Echelons, St. Peter Port, Guernsey, GY1 1AR. |
(2) | Bellerive Trust Limited as Trustee of the Agape Trust is the registered holder of such shares. Alinda Van Wyk is a beneficiary of the Agape Trust, but does not possess sole or shared voting or investment power over such shares. |
(3) | Bellerive Trust Limited as Trustee of the Panther Trust is the registered holder of 4,198,803 of such shares and Earl Fiduciary AG as Trustee of the Turtle Trust is the registered holder of 12,749,156 of such shares. Neal Menashe is a beneficiary of the Panther Trust and the Turtle Trust, but does not possess sole or shared voting or investment power over such shares. |
(4) | Bellerive Trust Limited as Trustee of the Hamilton Trust is the registered holder of such shares. Richard Hasson is a beneficiary of the Hamilton Trust, but does not possess sole or shared voting or investment power over such shares. |
(5) | The business address of the above entity is 24 North Quay, Douglas, Isle of Man, IM1 4LE. |
(6) | Knutsson Limited is beneficially owned by Ridgeway Associates Limited as trustees for the Alea Trust. Ridgeway Associates Limited is a professional trustee company whose professional directors change from time to time. None of the directors of Ridgeway Associates Limited, nor Ridgeway Associates Limited itself, have an economic interest in the Alea Trust or in Knutsson Limited. |
(7) | Eric Grubman is the holder of record of 1,643,052 ordinary shares and 2,326,131 private placement warrants. Eric Grubman is also the trustee of the EKC2012 Trust, which is the holder of record of 848,903 ordinary shares and 472,222 private placement warrants, and has sole voting and investment control over the securities held by the EKC2012 Trust. As such, Mr. Grubman may be deemed to beneficially own the securities held by the EKC2012 Trust. Elizabeth Compton, Eric Grubman’s wife, is the trustee and a beneficiary of the EPG2012 Trust, which is the holder of record of 848,903 ordinary shares and 472,222 private placement warrants, and has sole voting and investment control over the securities held by the EPG2012 Trust. As such, Elizabeth Compton and Eric Grubman may be deemed to beneficially own the securities held by the EPG 2012 Trust. |
(8) | The business address of the above entity is Burleigh Manor, Peel Road, Douglas, Isle of Man, IM1 5EP. |
(9) | Chivers Limited is beneficially owned by Waddle Limited as corporate trustee of the Chivers Trust. Waddle Limited is a professional trustee company whose professional directors change from time to time. None of the directors at Waddle Limited, nor Waddle Limited itself, have an economic interest in the Chivers Trust or in Chivers Limited. |
Before the Offering |
After the Offering |
|||||||||||||||||||||||||||||||
Name of Selling Securityholder |
Number of Ordinary Shares |
Number of Warrants |
Number of Ordinary Shares Being Offered |
Number of Warrants Being Offered |
Number of Ordinary Shares |
Percentage of Ordinary Shares |
Number of Warrants |
Percent |
||||||||||||||||||||||||
Bellerive Trust Limited as the Trustees of the Agape Trust (1)(2) |
1,561,513 | — | 1,561,513 | — | — | — | — | — | ||||||||||||||||||||||||
Bellerive Trust Limited as the Trustees of the Hamilton Trust (1)(3) |
3,019,210 | — | 3,019,210 | — | — | — | — | — | ||||||||||||||||||||||||
Bellerive Trust Limited as the Trustees of the Tiger Trust (1)(4) |
2,884,034 | — | 2,884,034 | — | — | — | — | — | ||||||||||||||||||||||||
Bellerive Trust Limited as Trustees of the Ace of Clubs Trust (1)(5) |
617,512 | — | 617,512 | — | — | — | — | — |
Before the Offering |
After the Offering |
|||||||||||||||||||||||||||||||
Name of Selling Securityholder |
Number of Ordinary Shares |
Number of Warrants |
Number of Ordinary Shares Being Offered |
Number of Warrants Being Offered |
Number of Ordinary Shares |
Percentage of Ordinary Shares |
Number of Warrants |
Percent |
||||||||||||||||||||||||
Bellerive Trust Limited as Trustees of the Bissett Trust (1)(6) |
1,092,372 | — | 1,092,372 | — | — | — | — | — | ||||||||||||||||||||||||
Bellerive Trust Limited as Trustees of the Cheetah Trust (1)(7) |
3,472,409 | — | 3,472,409 | — | — | — | — | — | ||||||||||||||||||||||||
Bellerive Trust Limited as Trustees of the Darrock Trust (1)(8) |
577,183 | — | 577,183 | — | — | — | — | — | ||||||||||||||||||||||||
Bellerive Trust Limited as Trustees of the Dolphin Trust (1)(9) |
4,198,803 | — | 4,198,803 | — | — | — | — | — | ||||||||||||||||||||||||
Bellerive Trust Limited as Trustees of the Lion Head Trust (1)(10) |
1,837,087 | — | 1,837,087 | — | — | — | — | — | ||||||||||||||||||||||||
Bellerive Trust Limited as Trustees of the Panther Trust (1)(11) |
4,198,803 | — | 4,198,803 | — | — | — | — | — | ||||||||||||||||||||||||
Bellerive Trust Limited as Trustees of the Quattro Trust (1)(12) |
1,188,971 | — | 1,188,971 | — | — | — | — | — | ||||||||||||||||||||||||
Earl Fiduciary AG as trustee of the Aquaman Trust (13) |
12,749,156 | — | 12,749,156 | — | — | — | — | — | ||||||||||||||||||||||||
Earl Fiduciary AG as trustee of the Avion Trust (13) |
6,643,105 | — | 6,643,105 | — | — | — | — | — | ||||||||||||||||||||||||
Earl Fiduciary AG as trustee of the Baroque Trust (13) |
5,301,016 | — | 5,301,016 | — | — | — | — | — | ||||||||||||||||||||||||
Earl Fiduciary AG as trustee of the Castle Trust (13) |
2,265,427 | — | 2,265,427 | — | — | — | — | — | ||||||||||||||||||||||||
Earl Fiduciary AG as trustee of the Chase Trust (13) |
11,977,452 | — | 11,977,452 | — | — | — | — | — | ||||||||||||||||||||||||
Earl Fiduciary AG as trustee of the Gold Trust (13) |
12,749,156 | — | 12,749,156 | — | — | — | — | — | ||||||||||||||||||||||||
Earl Fiduciary AG as trustee of the Great Park Trust (13) |
562,812 | — | 562,812 | — | — | — | — | — | ||||||||||||||||||||||||
Earl Fiduciary AG as trustee of the Leopard Trust (13) |
7,945,366 | — | 7,945,366 | — | — | — | — | — | ||||||||||||||||||||||||
Earl Fiduciary AG as trustee of the New Laurel Road Trust (13) |
21,364,557 | — | 21,364,557 | — | — | — | — | — | ||||||||||||||||||||||||
Earl Fiduciary AG as trustee of the Turtle Trust (13) |
12,749,156 | — | 12,749,156 | — | — | — | — | — | ||||||||||||||||||||||||
Chivers Limited (14) |
98,401,158 | — | 98,401,158 | — | — | — | — | — | ||||||||||||||||||||||||
Knutsson Limited (15) |
236,706,749 | — | 236,706,749 | — | — | — | — | — | ||||||||||||||||||||||||
Fatima Dodds |
1,951,874 | — | 1,951,874 | — | — | — | — | — | ||||||||||||||||||||||||
Timothy Whyles |
2,809,707 | — | 2,809,707 | — | — | — | — | — | ||||||||||||||||||||||||
Natara Holloway Branch |
25,000 | — | 25,000 | — | — | — | — | — | ||||||||||||||||||||||||
Timothy Goodell |
25,000 | — | 25,000 | — | — | — | — | — | ||||||||||||||||||||||||
Eric Grubman (16) |
3,969,184 | 2,326,132 | 3,969,184 | 2,326,132 | — | — | — | — | ||||||||||||||||||||||||
EKC2012 Trust (17) |
1,321,125 | 472,222 | 1,321,125 | 472,222 | — | — | — | — | ||||||||||||||||||||||||
EPG2012 Trust (18) |
1,321,125 | 472,222 | 1,321,125 | 472,222 | — | — | — | — | ||||||||||||||||||||||||
John Collins |
6,611,433 | 3,270,576 | 6,611,433 | 3,270,576 | — | — | — | — | ||||||||||||||||||||||||
SC SEAH LLC (19) |
6,611,433 | 3,270,576 | 6,611,433 | 3,270,576 | — | — | — | — | ||||||||||||||||||||||||
PJT Partners Holdings LP (20) |
1,199,826 | 611,112 | 1,199,826 | 611,112 | — | — | — | — | ||||||||||||||||||||||||
JAK II LLC (21) |
1,165,874 | 577,160 | 1,165,874 | 577,160 | — | — | — | — |
* | less than one percent. |
† | Percentage of total voting power represents voting power with respect to all shares of Ordinary Shares, as a single class. |
(1) | The address of Bellerive Trust Limited is Kingsway House, Havilland Street, St Peter Port, Guernsey, GY1 2QE. David Gavey, Christopher Spencer, Merrick Wolman, Iryna Scanlan and Wayne Bertrand are the directors of Bellerive Trust Limited, which acts as trustee of the selling securityholder. Messrs. Gavey, Spencer, Wolman and Bertrand and Ms. Scanlan may, as such, be |
deemed to be the beneficial owners of the Registrable Securities; however, they disclaim any beneficial ownership of such Registrable Securities. |
(2) | Bellerive Trust Limited is the Trustees of the Agape Trust, a discretionary trust registered under the laws of Guernsey on January 27, 2020. The settlor and the named beneficiary of the Agape Trust is Ms. Alinda Van Wyk. |
(3) | Bellerive Trust Limited is the Trustees of the Hamilton Trust, a discretionary trust registered under the laws of Guernsey on January 15, 2020. The settlor of the Hamilton Trust is Mr. Richard Hasson. The named beneficiaries of the Hamilton Trust are Richard Samy Hasson, Loren Hasson, Mark Phillip Hasson, Jamie Grace Hasson and Jessica Kate Hasson. |
(4) | Bellerive Trust Limited is the Trustees of the Tiger Trust, a discretionary trust registered under the laws of Guernsey on July 1,2007. The settlor of the Tiger Trust is Mr. Brian Jonathan Susskind. The named beneficiaries of the Tiger Trust are Brian Jonathan Susskind an Gaby Joan Susskind. |
(5) | Bellerive Trust Limited as Trustees of the Ace of Clubs Trust, a grantor trust registered under the laws of Guernsey on February 23, 2021. The Grantor of the Ace of Clubs Trust is Mrs Lorraine Stella Kramer. The named beneficiary of the Ace of Clubs Trust is Jason Bradley Kramer. |
(6) | Bellerive Trust Limited as Trustees of the Bissett Trust, a discretionary trust registered under the laws of Guernsey on February 11, 2020. The settlor of the Bissett Trust is Mr. Bruce Adrian Watermeyer. The named beneficiaries of the Bissett Trust are Bruce Watermayer and Melanie-Mae Watermayer. |
(7) | Bellerive Trust Limited is the Trustees of the Cheetah Trust, a discretionary trust registered under the laws of Guernsey on July 11,2007. The settlor of the Tiger Trust is Mr. Gary David Millne. The named beneficiary of the Cheetah Trust is Gary David Millner. |
(8) | Bellerive Trust Limited as Trustees of the Darrock Trust, a discretionary trust registered under the laws of Guernsey on March 5, 2020. The settlor of the Darrock Trust is Mr. Chad Anthony Bates. The named beneficiaries of the Darrock Trust are Chad Anthony Bates and Rosmay Bates. |
(9) | Bellerive Trust Limited as Trustees of the Dolphin Trust, a discretionary trust registered under the laws of Guernsey on November 7, 2007. The settlor of the Panther Trust is Mr. Gavin Menashe. The named beneficiary of the Dolphin Trust is Gavin Menashe. |
(10) | Bellerive Trust Limited as Trustees of the Lion Head Trust, a discretionary trust registered under the laws of Guernsey on November 2, 2020. The settlor of the Lion Head Trust is Mr. Kevin Kovarsky. The named beneficiaries of the Lion Head Trust are Kevin Kovarsky, Casey Lee Pezaro (Kovarsky), Arie Kovarsky and Kayla Kovarsky. |
(11) | Bellerive Trust Limited as Trustees of the Panther Trust, a discretionary trust registered under the laws of Guernsey on November 7, 2007. The settlor of the Panther Trust is Mr. Neal Menashe. The named beneficiary of the Panther Trust is Neal Menashe. |
(12) | Bellerive Trust Limited as Trustees of the Quattro Trust, a discretionary trust registered under the laws of Guernsey on January 28, 2021. The settlor of the Quattro Trust is Mr. Anthony David Prissman. The named beneficiaries of the Quattro Trust are Anthony David Prissman and Leanne Prissman. |
(13) | The Selling Securityholder is an irrevocable discretionary foreign trust, governed by the laws of Jersey, Channel Islands with a fully discretionary class of beneficiaries. Christopher Spencer is the managing director of Earl Fiduciary AG, which acts as trustee of the Selling Securityholder. Mr. Spencer may, as such, be deemed to be the beneficial owner of such Selling Securities; however, he disclaims any beneficial ownership of the Selling Securities held. The business address of Earl Fiduciary AG is c/o Earl Fiduciary AG, General Wille-Strasse 10, 8002 Zurich, Switzerland. |
(14) | Chivers Limited is beneficially owned by Waddle Limited as Trustee of the Chivers Trust. Waddle Limited is a professional trustee company whose professional directors change from time to time. None of the directors of Waddle Limited, nor Waddle Limited itself, have an economic interest in the Chivers Trust or in Chivers Limited. The business address of Chivers Limited is Burleigh Manor, Peel Road, Douglas, Isle of Man, IM1 5EP. |
(15) | Knutsson Limited is beneficially owned by Ridgeway Associates Limited as trustees for the Alea Trust. Ridgeway Associates Limited is a professional trustee company whose professional directors change from time to time. None of the directors of Ridgeway Associates Limited, nor Ridgeway Associates Limited itself, have an economic interest in the Alea Trust or in Knutsson Limited. The business address of the above entity is 2nd Floor, St Mary’s Court, 20 Hill Street, Douglas, IM1 1EU, Isle of Man. |
(16) | Does not include shares and private placement warrants held by the EKC2012 Trust or the EPG2012 Trust, as they are listed as separate selling securityholders. Eric Grubman is the holder of record of 1,643,052 ordinary shares and 2,326,131 private placement warrants. Eric Grubman is also the trustee of the EKC2012 Trust, which is the holder of record of 848,903 ordinary shares and 472,222 private placement warrants, and has sole voting and investment control over the securities held by the EKC2012 Trust. As such, Mr. Grubman may be deemed to beneficially own the securities held by the EKC2012 Trust. Elizabeth Compton, Eric Grubman’s wife, is the trustee and a beneficiary of the EPG2012 Trust, which is the holder of record of 848,903 ordinary shares and 472,222 private placement warrants, and has sole |
voting and investment control over the securities held by the EPG2012 Trust. As such, Elizabeth Compton and Eric Grubman may be deemed to beneficially own the securities held by the EPG2012Trust. |
(17) | Eric Grubman is the trustee of the EKC2012 Trust and has sole voting and investment control over the securities held by the EKC2012 Trust. As such, Mr. Grubman may be deemed to beneficially own the securities held by the EKC2012 Trust. |
(18) | Elizabeth Compton, Eric Grubman’s wife, is the trustee and a beneficiary of the EPG2012 Trust and has sole voting and investment control over the securities held by the EPG2012 Trust. |
(19) | Chris Shumway has voting and investment control of the shares held by SC SEAH LLC and may be deemed to beneficially own the securities owned directly by SC SEAH LLC. The business address of SC SEAH LLC is 225 NE Mizner Blvd, Suite 700, Boca Raton, FL 33432. |
(20) | PJT Partners Holdings LP is the record and beneficial holder of 588,714 Ordinary Shares and the direct holder of 611,112 Warrants. PJT Partners Inc., a publicly traded company (NYSE:PJT), is the general partner of PJT Partners Holdings LP, and as such, manages all of the activities of PJT Partners Holdings LP. PJT Partners Inc. is controlled by a Board of Directors comprised of Paul J. Taubman, James Costos, Emily K. Rafferty, Thomas M. Ryan, Grace Reksten Skaugen, and Kenneth C. Whitney. Messrs. Taubman, Costos, Ryan and Whitney and Misses. Rafferty and Skaugen disclaim beneficial ownership of the securities held by PJT Partners Holdings LP. The business address of PJT Partners Holdings LP is 280 Park Avenue, New York, NY 10017. |
(21) | Jonathan A. Kraft has voting and investment control of the shares held by JAK II LLC and may be deemed to beneficially own the securities owned diretly by JAK II LLC. The business address of JAK II LLC is C/O The Kraft Group, One Patriot Place, Foxborough, MA 02035. |
• | a reasonably brief description of the business desired to be brought before the annual general meeting, including the text of the proposal or business, and the reasons for conducting such business at the annual general meeting; |
• | the name and address, as they appear on Super Group’s register of shareholders, of the shareholder proposing such business and any Shareholder Associated Person (as defined below); |
• | the class or series and number of Super Group ordinary shares that are held of record or are beneficially owned by such shareholder or any Shareholder Associated Person and any derivative positions held or beneficially held by the shareholder or any Shareholder Associated Person; |
• | whether and the extent to which any hedging or other transaction or series of transactions has been entered into by or on behalf of such shareholder or any Shareholder Associated Person with respect to any Super Group Securities, and a description of any other agreement, arrangement or understanding (including any short position or any borrowing or lending of shares), the effect or intent of which is to mitigate loss to, or to manage the risk or benefit from share price changes for, or to increase or decrease the voting power of, such shareholder or any Shareholder Associated Person with respect to any Super Group Securities; |
• | any material interest of the shareholder or a Shareholder Associated Person in such business, including a reasonably detailed description of all agreements, arrangements and understandings between or among any of such shareholders or between or among any proposing shareholders and any other person or entity (including their names) in connection with the proposal of such business by such shareholder; and |
• | a statement as to whether such shareholder or any Shareholder Associated Person will deliver a proxy statement and form of proxy to holders of at least the percentage of Super Group’s voting shares required under applicable law and the rules of the NYSE to carry the proposal. |
• | any affiliate (as defined in the Super Group Governing Documents) of, or person acting in concert with, such shareholder; |
• | any beneficial owner of Super Group ordinary shares owned of record or beneficially by such shareholder and on whose behalf the proposal or nomination, as the case may be, is being made; and |
• | any person controlling, controlled by or under common control with a person referred to in the preceding two bullets. |
• | be a shareholder of record on both the date of the giving of the notice by such shareholder provided for in the Super Group Governing Documents and the record date for the determination of shareholders entitled to vote at such annual general meeting; |
• | on each such date beneficially own more than 15% of the issued ordinary shares (unless otherwise provided in the Exchange Act or the rules and regulations of the SEC); and |
• | have given timely notice thereof in proper written form to the Secretary of Super Group. |
• | as to each nominating shareholder: |
• | the information about the shareholder and its Shareholder Associated Persons specified above under “ — Shareholder proposals other than director nominations”; |
• | any other information relating to such shareholder that would be required to be disclosed pursuant to any applicable law and rules of the SEC or of the NYSE; and |
• | as to each person whom the shareholder proposes to nominate for election as a director: |
• | all information that would be required if such nominee was a nominating shareholder, as described above, except such information shall also include the business address of the person; |
• | the principal occupation or employment of the person; |
• | all information relating to such person that is required to be disclosed in solicitations of proxies for appointment of directors in an election contest, or is otherwise required, in each case pursuant to Regulation 14A under the Exchange Act or any successor provisions thereto, and any other information relating to the person that would be required to be disclosed pursuant to any applicable law and rules of the SEC or of the NYSE; and |
• | a description of all direct and indirect compensation and other material monetary arrangements and understandings during the past three years, and any other material relationship, between or among any nominating shareholder and its affiliates, on the one hand, and each proposed nominee and his respective affiliates, on the other hand, including, without limitation, all information that would be required to be disclosed pursuant to Item 404 under Regulation S-K of the Exchange Act if such nominating shareholder were the “registrant” for purposes of such rule and the proposed nominee were a director or executive officer of such registrant. |
• | in whole and not in part; |
• | at a price of $0.01 per Super Group warrant; |
• | upon a minimum of 30 days’ prior written notice of redemption to each Super Group warrant holder; and |
• | if, and only if, the last reported sale price of the Super Group ordinary shares for any 20 trading days within a 30-trading day period (the “Reference Value”) equals or exceeds $18.00 per share (as adjusted for adjustments to the number of shares issuable upon exercise or the exercise price of a Super Group warrant as described under the heading “— Anti-Dilution Adjustments” |
• | in whole and not in part; |
• | at $0.10 per Super Group warrant upon a minimum of 30 days’ prior written notice of redemption provided that holders will be able to exercise their Super Group warrants on a cashless basis prior to redemption and receive that number of shares determined by reference to the table below, based on the redemption date and the “fair market value” of the Super Group ordinary shares (as defined below in the immediately following paragraph) except as otherwise described below; |
• | if, and only if, the Reference Value (as defined above under the heading “ — Redemption of warrants when the price per Super Group ordinary share equals or exceeds $18.00 — Anti-Dilution Adjustments |
• | if the Reference Value is less than $18.00 per share (as adjusted for adjustments to the number of shares issuable upon exercise or the exercise price of a Warrant as described under the heading “ — Anti-Dilution Adjustments |
Fair Market Value of Ordinary Shares |
||||||||||||||||||||||||||||||||||||
Redemption Date (period to expiration of warrants) |
≤ | 10.00 | 11.00 | 12.00 | 13.00 | 14.00 | 15.00 | 16.00 | 17.00 | ≥ | 18.00 | |||||||||||||||||||||||||
60 months |
0.261 | 0.281 | 0.297 | 0.311 | 0.324 | 0.337 | 0.348 | 0.358 | 0.361 | |||||||||||||||||||||||||||
57 months |
0.257 | 0.277 | 0.294 | 0.310 | 0.324 | 0.337 | 0.348 | 0.358 | 0.361 | |||||||||||||||||||||||||||
54 months |
0.252 | 0.272 | 0.291 | 0.307 | 0.322 | 0.335 | 0.347 | 0.357 | 0.361 | |||||||||||||||||||||||||||
51 months |
0.246 | 0.268 | 0.287 | 0.304 | 0.320 | 0.333 | 0.346 | 0.357 | 0.361 | |||||||||||||||||||||||||||
48 months |
0.241 | 0.263 | 0.283 | 0.301 | 0.317 | 0.332 | 0.344 | 0.356 | 0.361 | |||||||||||||||||||||||||||
45 months |
0.235 | 0.258 | 0.279 | 0.298 | 0.315 | 0.330 | 0.343 | 0.356 | 0.361 | |||||||||||||||||||||||||||
42 months |
0.228 | 0.252 | 0.274 | 0.294 | 0.312 | 0.328 | 0.342 | 0.355 | 0.361 | |||||||||||||||||||||||||||
39 months |
0.221 | 0.246 | 0.269 | 0.290 | 0.309 | 0.325 | 0.340 | 0.354 | 0.361 | |||||||||||||||||||||||||||
36 months |
0.213 | 0.239 | 0.263 | 0.285 | 0.305 | 0.323 | 0.339 | 0.353 | 0.361 | |||||||||||||||||||||||||||
33 months |
0.205 | 0.232 | 0.257 | 0.280 | 0.301 | 0.320 | 0.337 | 0.352 | 0.361 | |||||||||||||||||||||||||||
30 months |
0.196 | 0.224 | 0.250 | 0.274 | 0.297 | 0.316 | 0.335 | 0.351 | 0.361 | |||||||||||||||||||||||||||
27 months |
0.185 | 0.214 | 0.242 | 0.268 | 0.291 | 0.313 | 0.332 | 0.350 | 0.361 | |||||||||||||||||||||||||||
24 months |
0.173 | 0.204 | 0.233 | 0.260 | 0.285 | 0.308 | 0.329 | 0.348 | 0.361 | |||||||||||||||||||||||||||
21 months |
0.161 | 0.193 | 0.223 | 0.252 | 0.279 | 0.304 | 0.326 | 0.347 | 0.361 | |||||||||||||||||||||||||||
18 months |
0.146 | 0.179 | 0.211 | 0.242 | 0.271 | 0.298 | 0.322 | 0.345 | 0.361 | |||||||||||||||||||||||||||
15 months |
0.130 | 0.164 | 0.197 | 0.230 | 0.262 | 0.291 | 0.317 | 0.342 | 0.361 | |||||||||||||||||||||||||||
12 months |
0.111 | 0.146 | 0.181 | 0.216 | 0.250 | 0.282 | 0.312 | 0.339 | 0.361 | |||||||||||||||||||||||||||
9 months |
0.090 | 0.125 | 0.162 | 0.199 | 0.237 | 0.272 | 0.305 | 0.336 | 0.361 | |||||||||||||||||||||||||||
6 months |
0.065 | 0.099 | 0.137 | 0.178 | 0.219 | 0.259 | 0.296 | 0.331 | 0.361 | |||||||||||||||||||||||||||
3 months |
0.034 | 0.065 | 0.104 | 0.150 | 0.197 | 0.243 | 0.286 | 0.326 | 0.361 | |||||||||||||||||||||||||||
0 months |
— | — | 0.042 | 0.115 | 0.179 | 0.233 | 0.281 | 0.323 | 0.361 |
• | financial institutions or financial services entities; |
• | insurance companies; |
• | specified non-U.S. corporations including “controlled foreign corporations,” and “passive foreign investment companies” (each as defined in the Internal Revenue Code of 1986, as amended (the “Code”) or corporations that accumulate earnings to avoid U.S. federal income tax; |
• | mutual funds; |
• | pension plans; |
• | S corporations; |
• | broker-dealers; |
• | traders in securities including taxpayers subject to mark-to-market |
• | regulated investment companies; |
• | real estate investment trusts; |
• | trusts and estates; |
• | tax-exempt organizations (including private foundations); |
• | partnerships (including entities or arrangements treated as partnerships for U.S. federal income tax purposes); |
• | governments or agencies or instrumentalities thereof; |
• | investors that hold Super Group ordinary shares or public warrants or who will hold Super Group ordinary shares or public warrants as part of a “straddle,” “hedge,” “conversion,” “synthetic security,” “constructive ownership transaction,” “constructive sale” or other integrated transaction for U.S. federal income tax purposes; |
• | investors that have a functional currency other than the U.S. dollar; |
• | accrual method taxpayers that file applicable financial statements as described in Section 451(b) of the Code; |
• | U.S. expatriates or former long-term residents of the United States; |
• | investors subject to the U.S. “inversion” rules; |
• | holders owning or considered as owning (directly, indirectly, or through attribution) five percent (measured by vote or value) or more of Super Group ordinary shares; or |
• | persons who received any Super Group ordinary shares or warrants issued pursuant to an exercise of employee share options, in connection with employee share incentive plans or otherwise as compensation. |
• | an individual who is a U.S. citizen or resident of the United States for U.S. federal income tax purposes; |
• | a corporation (or other entity that is treated as a corporation for U.S. federal income tax purposes) that is created or organized (or treated as created or organized) in or under the laws of the United States, any state thereof or the District of Columbia; |
• | an estate the income of which is includible in gross income for U.S. federal income tax purposes regardless of its source; or |
• | a trust (A) the administration of which is subject to the primary supervision of a U.S. court and which has one or more U.S. persons (within the meaning of the Code) who have the authority to control all substantial decisions of the trust or (B) that has in effect a valid election under applicable Treasury Regulations to be treated as a U.S. person. |
• | the U.S. Holder’s gain or excess distribution will be allocated ratably over the U.S. Holder’s holding period for the Super Group ordinary shares; |
• | the amount allocated to the U.S. Holder’s taxable year in which the U.S. Holder recognized the gain or received the excess distribution, or to the period in the U.S. Holder’s holding period before the first day of the Company’s first taxable year in which the Company is a PFIC, will be taxed as ordinary income; |
• | the amount allocated to other taxable years (or portions thereof) of the U.S. Holder and included in its holding period will be taxed at the highest tax rate in effect for that year and applicable to the U.S. Holder without regard to the U.S. Holder’s other items of income and loss for such year; and |
• | an additional tax equal to the interest charge generally applicable to underpayments of tax will be imposed on the U.S. Holder with respect to the tax attributable to each such other taxable year of the U.S. Holder. |
• | certain types of banking business; |
• | the provision of custody services when carried on by an institution or business that carries on certain types of banking business; |
• | the carrying on of regulated activities within the meaning of the Regulation of Fiduciaries, Administration Businesses and Company Directors, etc. (Bailiwick of Guernsery) Law, 2020, as amended, by a licensed fiduciary within the meaning of that law; |
• | the provision to an unconnected third party of any administrative, secretarial or clerical services in relation to a controlled investment within the meaning of the Protection of Investors (Bailiwick of Guernsey) Law, 2020 (the “POI Law”); |
• | the provision of investment management services to persons other than collective investment schemes or entities associated with collective investment schemes, by a person who is licensed to provide such services under POI Law; |
• | the carrying on of insurance business which is domestic business within the meaning of the Insurance Business (Bailiwick of Guernsey) Law, 2002, as amended, by a licensed insurer within the meaning of that law; |
• | the carrying on of business as an insurance manager or as an insurance intermediary within the meaning of the Insurance Managers and Insurance Intermediaries (Bailiwick of Guernsey) Law, 2002, as amended, by a licensed insurance manager or intermediary within the meaning of that law; |
• | the operation of an investment exchange within the meaning of the POI Law by a person who is licensed to operate such an exchange under that law; |
• | the provision of compliance and other related services to a person or body of persons who holds or is deemed to hold a license, registration or authorization from the Guernsey Financial Services Commission under certain Guernsey regulatory laws; |
• | the operation of an aviation registry in accordance with the Aviation Registry (Guernsey) Law, 2013, as amended; |
• | trading activities regulated by the Guernsey Competition and Regulatory Authority; |
• | the importation and/or supply of gas or hydrocarbon oil in Guernsey; |
• | large retail business carried on in Guernsey where the company has taxable profits arising or accruing from which in any year of charge exceed £500,000; |
• | the business of the cultivation of the cannabis plant or its use for the production of industrial hemp, supplements and certain other products or any processing of it or any other activity or use, in each case under the authority of a license issued by the Committee for Health & Social Care under the Misuse of Drugs (Bailiwick of Guernsey) Law, 1974, as amended or, as the case may be, Misuse of Drugs (Bailiwick of Guernsey) Ordinance, 1997, as amended (together “MD Legislation”); |
• | the business of the prescribed production of controlled drugs or their prescribed use in any production, processing, activity or other use, in each case under the authority of a license issued by the Committee for Health & Social Care under MD Legislation; or |
• | the ownership of land and buildings situate in Guernsey. |
• | purchases by a broker-dealer as principal and resale by such broker-dealer for its own account pursuant to this prospectus; |
• | ordinary brokerage transactions and transactions in which the broker solicits purchasers; |
• | block trades in which the broker-dealer so engaged will attempt to sell the securities as agent but may position and resell a portion of the block as principal to facilitate the transaction; |
• | an over-the-counter |
• | through trading plans entered into by a selling securityholder pursuant to Rule 10b5-1 under the Exchange Act that are in place at the time of an offering pursuant to this prospectus and any applicable prospectus supplement hereto that provide for periodic sales of their securities on the basis of parameters described in such trading plans; |
• | to or through underwriters or broker-dealers; |
• | in “at the market” offerings, as defined in Rule 415 under the Securities Act, at negotiated prices, |
• | at prices prevailing at the time of sale or at prices related to such prevailing market prices, including sales made directly on a national securities exchange or sales made through a market maker other than on an exchange or other similar offerings through sales agents; |
• | directly to purchasers, including through a specific bidding, auction or other process or in privately negotiated transactions; |
• | in options transactions; |
• | through a combination of any of the above methods of sale; or |
• | any other method permitted pursuant to applicable law. |
• | the specific securities to be offered and sold; |
• | the names of the selling securityholders; |
• | the respective purchase prices and public offering prices, the proceeds to be received from the sale, if any, and other material terms of the offering; |
• | settlement of short sales entered into after the date of this prospectus; |
• | the names of any participating agents, broker-dealers or underwriters; and |
• | any applicable commissions, discounts, concessions and other items constituting compensation from the selling securityholders. |
Contents |
Page: |
|||
Consolidated Financial Statements of SGHC Limited |
||||
F-2 |
||||
F-4 |
||||
F-5 |
||||
F-6 |
||||
F-7 |
||||
F-8 |
||||
Financial Statements of Super Group (SGHC) Limited |
||||
F-67 |
||||
F-69 |
||||
F-70 |
||||
F-71 |
||||
F-72 |
||||
F-73 |
||||
Audited Consolidated Financial Statements of Sports Entertainment Acquisition Corp. |
||||
F-85 | ||||
F-86 |
||||
F-87 |
||||
F-88 |
||||
F-89 |
||||
F-90 |
||||
Unaudited Condensed Financial Statements of Sports Entertainment Acquisition Corp. |
||||
F-109 | ||||
F-110 | ||||
F-111 | ||||
F-112 | ||||
F-113 |
• | We have assessed management’s processes of identifying all relevant statutes and regulations; |
• | We read and evaluated management’s documentation, including relevant accounting policies and information obtained by management from external indirect tax specialists, that detailed the basis of the uncertain indirect tax positions; |
• | We independently identified the territories where the Group generated significant revenue but had not identified significant indirect tax liabilities; |
• | We challenged the reasonableness of management’s judgments regarding the future resolution of the uncertain tax positions, including use of personnel with specialized knowledge and skills in indirect taxes in evaluating the Company’s assessment of the probability of outcomes for the indirect taxes, including assessing that all relevant statutes and regulations have been identified. |
• | Utilizing personnel with specialized knowledge and skills in IT audits, we used proprietary tools to interrogate transaction data and perform a full reconciliation of the opening to closing player liability balances from source gaming data to assist in the identification a complete population of manual adjustments. |
• | We profiled adjustments posted to player accounts and identified adjustment types considered most likely to be at risk of misstatement and investigated and substantively tested a sample of such adjustments. |
Note |
2021 € ‘000s |
2020 € ‘000s |
2019 € ‘000s |
|||||||||||||
Revenue |
5 | |
||||||||||||||
Direct and marketing expenses |
5,6 | |
( |
) | ( |
) | ( |
) | ||||||||
Other operating income |
|
|||||||||||||||
General and administration expenses |
5,6 | |
( |
) | ( |
) | ( |
) | ||||||||
Depreciation and amortization expense |
5, 6 |
|
( |
) | ( |
) | ( |
) | ||||||||
|
|
|
|
|
|
|
||||||||||
Profit from operations |
|
( |
) | |||||||||||||
Finance income |
|
|||||||||||||||
Finance expense |
8 | |
( |
) | ( |
) | ( |
) | ||||||||
Gain on derivative contracts |
17 |
|
||||||||||||||
Gain on bargain purchase |
4 | |
||||||||||||||
|
|
|
|
|
|
|
||||||||||
Profit before taxation |
|
( |
) | |||||||||||||
Income tax expense /(benefit) |
9 | |
( |
) | ( |
) | ||||||||||
|
|
|
|
|
|
|
||||||||||
Profit for the year attributable to owners of the parent |
|
( |
) | |||||||||||||
Other comprehensive (loss)/income Items that may be reclassified subsequently to profit or loss |
|
|||||||||||||||
Foreign currency translation |
|
( |
) | ( |
) | |||||||||||
|
|
|
|
|
|
|
||||||||||
Other comprehensive (loss)/income for the year |
|
( |
) | ( |
) |
|||||||||||
|
|
|
|
|
|
|
||||||||||
Total comprehensive income for the year attributable to owners of the parent |
|
( |
) | |||||||||||||
|
|
|
|
|
|
|
||||||||||
|
||||||||||||||||
Weighted average shares outstanding, basic and diluted |
10 |
|
||||||||||||||
Earnings/(loss) per share, basic and diluted |
10 |
|
( |
) |
Note |
2021 € ‘000s |
2020 € ‘000s |
||||||||||
ASSETS |
||||||||||||
Non-current assets |
||||||||||||
Intangible assets |
11 | |||||||||||
Goodwill |
11 | |||||||||||
Property, plant and equipment |
13 | |||||||||||
Right-of-use |
18 | |||||||||||
Deferred tax assets |
9 | |||||||||||
Regulatory deposits |
17 | |||||||||||
Loans receivable |
17 | |||||||||||
Financial assets |
— | |||||||||||
|
|
|
|
|||||||||
Current assets |
||||||||||||
Trade and other receivables |
14 | |||||||||||
Income tax receivables |
||||||||||||
Restricted cash |
17 | |||||||||||
Cash and cash equivalents |
17 | |||||||||||
|
|
|
|
|||||||||
|
|
|
|
|||||||||
TOTAL ASSETS |
||||||||||||
|
|
|
|
|||||||||
LIABILITIES |
||||||||||||
Non-current liabilities |
||||||||||||
Lease liabilities |
18 | |||||||||||
Deferred tax liability |
9 | |||||||||||
Interest-bearing loans and borrowings |
17 |
|||||||||||
|
|
|
|
|||||||||
Current liabilities |
||||||||||||
Lease liabilities |
18 | |||||||||||
Deferred consideration |
4,17 | |||||||||||
Interest-bearing loans and borrowings |
17 | |||||||||||
Trade and other payables |
15 | |||||||||||
Customer liabilities |
17 | |||||||||||
Provisions |
21 | |||||||||||
Income tax payables |
||||||||||||
|
|
|
|
|||||||||
|
|
|
|
|||||||||
TOTAL LIABILITIES |
||||||||||||
|
|
|
|
|||||||||
EQUITY |
||||||||||||
Issued capital |
16.1 | |||||||||||
Foreign exchange reserve |
16.2 | ( |
) | ( |
) | |||||||
Retained profit |
||||||||||||
|
|
|
|
|||||||||
EQUITY |
||||||||||||
|
|
|
|
|||||||||
TOTAL LIABILITIES AND SHARHOLDERS’ EQUITY |
||||||||||||
|
|
|
|
Note |
Issued capital |
Foreign exchange reserve |
Retained profit/ (accumulated deficit) |
Total equity/(deficit) |
||||||||||||||
€ ‘000s |
€ ‘000s |
€ ‘000s |
€ ‘000s |
|||||||||||||||
Equity as at January 1, 2019 |
|
( |
) |
( |
) | ( |
) | |||||||||||
Profit for the year |
— | |
( |
) | ( |
) | ||||||||||||
Other comprehensive income for the year |
— | |
— | |||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||
Total comprehensive income |
— |
|
( |
) | ( |
) | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||||
Total transactions with owners |
— |
|
— |
— |
— |
|||||||||||||
|
|
|
|
|
|
|
|
|||||||||||
Equity as at December 31, 2019 |
|
( |
) |
( |
) |
( |
) | |||||||||||
Profit for the year |
— | |
||||||||||||||||
Other comprehensive loss for the year |
— | |
( |
) | — | ( |
) | |||||||||||
|
|
|
|
|
|
|
|
|||||||||||
Total comprehensive income |
— |
|
( |
) |
||||||||||||||
Dividends paid |
20 | — | |
— | ( |
) | ( |
) | ||||||||||
Issue of share capital |
16.1 | |
— | — | ||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||
Total transactions with owners |
|
— |
( |
) |
( |
) | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||||
Equity as at December 31, 2020 |
|
( |
) |
|||||||||||||||
Profit for the year |
— | |
— | |||||||||||||||
Other comprehensive loss for the year |
— | |
( |
) | — | ( |
) | |||||||||||
|
|
|
|
|
|
|
|
|||||||||||
Total comprehensive income |
16.1 |
— | |
( |
) | |||||||||||||
Issue of share capital, net of transaction costs |
16.1 | |
— | — | ||||||||||||||
Shares issued to extinguish loans |
16.1 | |
— | — | ||||||||||||||
Shares repurchased |
16.1 | ( |
) |
— | — | ( |
) | |||||||||||
|
|
|
|
|
|
|
|
|||||||||||
Total transactions with owners |
|
— |
— |
|||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||
Equity as at December 31, 2021 |
|
( |
) |
|||||||||||||||
|
|
|
|
|
|
|
|
2021 |
2020 |
2019 |
||||||||||||||
Note |
€ ‘000s |
€ ‘000s |
€ ‘000s |
|||||||||||||
Cash flows from operating activities |
||||||||||||||||
Profit for the year |
|
|
|
|
( |
) | ||||||||||
Add back: |
|
|
|
|
||||||||||||
Income tax expense |
|
|
|
|
( |
) | ||||||||||
Loss on disposal of assets |
|
|
|
|
||||||||||||
Gain on derivative contracts |
|
|
|
|
( |
) | ||||||||||
Depreciation of property, plant and equipment |
|
|
|
|
||||||||||||
Bad debt |
|
|
|
|
||||||||||||
Waiver of loans |
|
|
|
|
( |
) | ||||||||||
Gain on bargain purchase |
|
|
|
|
( |
) | ( |
) | ( |
) | ||||||
Amortization of right-of-use assets |
|
|
|
|
||||||||||||
Amortization of intangible assets |
|
|
|
|
||||||||||||
Increase in provisions |
|
|
|
|
||||||||||||
Finance income |
|
|
|
|
( |
) | ( |
) | ( |
) | ||||||
Finance expense |
|
|
|
|
||||||||||||
Unrealized foreign currency gain |
|
|
|
|
( |
) | ( |
) | ||||||||
Changes in working capital: |
|
|
|
|
||||||||||||
Increase in trade and other receivables |
|
|
|
|
( |
) | ( |
) | ( |
) | ||||||
(Decrease)/increase in trade and other payables |
|
|
|
|
( |
) | ||||||||||
Increase/(decrease) in customer liabilities |
|
|
|
|
( |
) | ||||||||||
Change in restricted cash |
|
|
|
|
( |
) | ( |
) | ||||||||
Decrease in provisions |
|
|
|
|
( |
) | ( |
) | ( |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|||||||
Cash from operating activities |
|
|
|
|
||||||||||||
Corporation tax rebates received |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporation tax paid |
|
|
|
|
( |
) | ( |
) | ( |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|||||||
Net cash flows from operating activities |
|
|
|
|
||||||||||||
Cash flows from investing activities |
|
|
|
|
||||||||||||
Cash received in interest |
|
|
|
|
||||||||||||
Acquisition of intangible assets |
|
|
|
|
( |
) | ( |
) | ( |
) | ||||||
Acquisition of property, plant and equipment |
|
|
|
|
( |
) | ( |
) | ( |
) | ||||||
Acquisition of businesses, net of cash acquired |
|
|
4 |
|
||||||||||||
Cash used in financial assets |
|
|
|
|
( |
) | ||||||||||
Restricted cash guarantee |
|
|
17 |
|
( |
) | ||||||||||
Receipts from loans receivable |
|
|
|
|
||||||||||||
Issuance of Related Party Loans Receivable |
|
|
|
|
|
|
( |
) |
|
|
|
|
|
|
|
|
Issuance of loans receivable |
|
|
|
|
( |
) | ( |
) | ||||||||
Proceeds from/(cash used) in regulatory deposits |
|
|
|
|
( |
) | ( |
) | ||||||||
|
|
|
|
|
|
|
|
|
|
|||||||
Net cash flows from/(used in) from investing activities |
|
|
|
|
( |
) |
( |
) |
||||||||
Cash flows from/(used in) financing activities |
|
|
|
|
||||||||||||
Shares repurchased |
|
|
16.1 |
|
( |
) | ||||||||||
Proceeds from shares issued net of transaction costs |
|
|
16.1 |
|
||||||||||||
Proceeds from interest-bearing loans and borrowings |
|
|
|
|
||||||||||||
Cash paid for deferred consideration |
|
|
|
|
( |
) | ( |
) | ( |
) | ||||||
Repayment of interest-bearing loans and borrowings |
|
|
|
|
( |
) | ( |
) | ||||||||
Repayment of lease liabilities - interest |
|
|
|
|
( |
) | ( |
) | ( |
) | ||||||
Repayment of lease liabilities - principal |
|
|
|
|
( |
) | ( |
) | ( |
) | ||||||
Dividends paid |
|
|
|
|
( |
) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||
Net cash flows used in financing activities |
|
|
|
|
( |
) |
( |
) |
( |
) | ||||||
Increase in cash and cash equivalents |
|
|
|
|
||||||||||||
Cash and cash equivalents at beginning of the year |
|
|
|
|
||||||||||||
Effects of exchange rate fluctuations on cash held |
|
|
|
|
( |
) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||
Cash and cash equivalents at end of the year |
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
1 |
General information and basis of preparation |
• | May 2018 - Pindus is incorporated. |
• | July 2019 - Fengari is incorporated. |
• | March 2020 - shares are issued to minority shareholders in Pindus and Fengari to fully align the shareholders and shareholding percentages. |
• | April 2020 - Pelion is incorporated with shareholders and shareholding identical to that of Pindus and Fengari. |
• | July 2020 - SGHC is incorporated and issues |
• | October 2020 - SGHC is the legal acquirer of Pindus, Fengari and Pelion in a share-for-share |
1 |
General information and basis of preparation (continued) |
2 |
Accounting policies |
2.1 |
Going concern |
2 |
Accounting policies (continued) |
2.1 |
Going concern (continued) |
2.2 |
Recent accounting pronouncements |
2 |
Accounting policies (continued) |
2.2 |
Recent accounting pronouncements (continued) |
• | Amendments to IAS 37: Onerous contracts - Cost of Fulfilling a Contract (effective date January 1, 2022); |
• | Amendments to IAS 16: Property, Plant and Equipment: Proceeds before Intended Use (effective date January 1, 2022); |
• | Amendments to IFRS 1, IFRS 9 and IAS 41: Annual Improvements to IFRS Standards 2018 - 2020 (effective date January 1, 2022); |
• | Amendments to IFRS 3: Reference to the Conceptual Framework (effective date January 1, 2022); |
• | Amendments to IAS 1 and IFRS Practice Statement 2: Classification of Liabilities as Current or Non-current and Disclosure of Accounting Policies (effective date January 1, 2023); |
• | Amendments to IAS 8: Definition of Accounting Estimates (effective date January 1, 2023); |
• | Amendments to IAS 12: Deferred Tax related to Assets and Liabilities arising from a Single Transaction (effective date January 1, 2023); |
• | IFRS 17 Insurance Contracts (effective date January 1, 2023); and |
• | Amendments to IFRS 10 and IAS 28: Sale or Contribution of Assets between an Investor and its Associate or Joint Venture (effective date to be confirmed). |
2.3 |
Basis of Consolidation |
2 |
Accounting policies (continued) |
2.4 |
Revenue recognition |
2 |
Accounting policies (continued) |
2.5 |
Intangible assets |
2 |
Accounting policies (continued) |
2.5 |
Intangible assets (continued) |
• |
the completion of the intangible asset is technically feasible; |
• |
the Group has the intention to complete the intangible asset and to use or to sell it; |
• |
the intangible asset can be sold or used internally; |
• |
the intangible asset will generate future benefits in terms of new business opportunities, cost savings or economies of scale; |
• |
sufficient technical and financial resources are available to complete the development and to use or sell the intangible asset, and |
• |
expenditures can be measured reliably. Direct costs include not only the personnel expenses for the development team, but also the costs for external consultants and developers. |
Intangible Asset |
Useful economic life | |||
Customer databases |
||||
Brands |
Assessed separately for each asset, with lives ranging up to | |||
Marketing and data analytics know-how |
||||
Licenses |
||||
Exclusive license rights |
||||
Acquired technology |
||||
Internally-generated software development costs |
2 |
Accounting policies (continued) |
2.6 |
Research and development costs |
2.7 |
Property, plant and equipment |
Property plant and equipment |
Useful economic life | |||
Leasehold improvements |
||||
Furniture and fittings |
||||
Office equipment |
||||
Computer hardware and software |
2.8 |
Taxes |
• |
When the deferred tax liability arises from the initial recognition of goodwill or an asset or liability in a transaction that is not a business combination and, at the time of the transaction, affects neither the accounting profit nor taxable profit or loss; and |
• |
in respect of taxable temporary differences associated with investments in subsidiaries, associates and interests in joint arrangements, when the timing of the reversal of the temporary differences can be controlled and it is probable that the temporary differences will not reverse in the foreseeable future. |
2 |
Accounting policies (continued) |
2.8 |
Taxes (continued) |
• |
When the deferred tax asset relating to the deductible temporary difference arises from the initial recognition of an asset or liability in a transaction that is not a business combination and, at the time of the transaction, affects neither the accounting profit not taxable profit or loss; and |
• |
in respect of deductible temporary differences associated with investments in subsidiaries, associates and interests in joint arrangements, deferred tax assets are recognized only to the extent that it is probable that the temporary differences will reverse in the foreseeable future and taxable profit will be available against which the temporary differences can be utilized. |
2.9 |
Financial instruments |
2 |
Accounting policies (continued) |
2.9 |
Financial instruments (continued) |
• |
Financial assets at amortized cost (debt instruments); |
• |
Financial assets at fair value through OCI with recycling cumulative gains and losses (debt instruments); |
• |
Financial assets designated at fair value through OCI with no recycling cumulative gains and losses (equity instruments); and |
• |
Financial assets at fair value through profit or loss. |
• |
trade receivables and other receivables which include amounts due from payment service providers and customers under brand licenses; |
2 |
Accounting policies (continued) |
2.9 |
Financial instruments (continued) |
• |
loans receivable which include loans to shareholders; |
• |
regulatory deposits which are amounts held by the regulators or ring fenced as a result of regulatory requirements in the various jurisdictions in which the Group operates; and |
• |
restricted cash balances. |
• |
the rights to receive cash flows from the asset have expired; |
• |
the Group has transferred its rights to receive cash flows from the asset or has assumed an obligation to pay the received cash flows in full without material delay to a third party under a ‘pass-through’ arrangement; and either |
• |
the Group has neither transferred nor retained substantially all the risks and rewards of the asset but has transferred control of the asset; or |
• |
the Group has transferred substantially all the risks and rewards of the asset. |
• |
Trade and other receivables that do not contain a significant financing component as required under IFRS 9. |
• |
Trade receivables that result from transactions within the scope of IFRS 15 (i.e. trade receivables relating to brand licensing agreements). |
2 |
Accounting policies (continued) |
2.9 |
Financial instruments (continued) |
• |
The Group applies the low credit risk simplification approach to the following financial assets: |
• |
Loans receivable that do not contain a significant component as required under IFRS 9. |
• |
Restricted cash that meets the definition of a financial guarantee contract that is not accounted for at fair value through profit and loss under IFRS 9. |
2 |
Accounting policies (continued) |
2.9 |
Financial instruments (continued) |
• |
Financial liabilities at fair value through profit or loss; and |
• |
Financial liabilities at amortized cost. |
2 |
Accounting policies (continued) |
2.9 |
Financial instruments (continued) |
2.10 |
Fair value measurement |
• | In the principal market for the asset or liability; or |
• | In the absence of a principal market, in the most advantageous market for the asset or liability. |
• | Level 1 — Quoted (unadjusted) market prices in active markets for identical assets or liabilities. |
• | Level 2 — Valuation techniques for which the lowest level input that is significant to the fair value measurement is directly or indirectly observable. |
2 |
Accounting policies (continued) |
2.10 |
Fair value measurement (continued) |
• | Level 3 — Valuation techniques for which the lowest level input that is significant to the fair value measurement is unobservable. |
2.11 |
Foreign currencies |
2.12 |
Pension costs |
2 |
Accounting policies (continued) |
2.13 |
Capital management |
2.14 |
Provisions |
2.15 |
Business combinations |
2.16 |
Earnings per share |
2 |
Accounting policies (continued) |
2.16 |
Earnings per share (continued) |
2.17 |
Leases |
• |
the contract contains an identified asset, which is either explicitly identified in the contract or implicitly specified by being identified at the time the asset is made available to the Group; |
• |
the Group has the right to obtain substantially all of the economic benefits from use of the identified asset throughout the period of use, considering its rights within the defined scope of the contract the time the asset is made available to the Group; and |
• |
the Group has the right to direct the use of the identified asset throughout the period of use. The Group assesses whether it has the right to direct how and for what purpose the asset is used throughout the period of use. |
2 |
Accounting policies (continued) |
2.17 |
Leases (continued) |
3 |
Critical accounting estimates and judgments |
3 |
Critical accounting estimates and judgments (continued) |
• |
the intention to complete the intangible asset; |
• |
the ability to use the intangible asset; |
• |
how the intangible asset will generate probable future economic benefits; |
• |
the availability of adequate resources to complete the intangible asset; and |
• |
the ability to measure reliably the expenditure attributable to the intangible asset. |
3 |
Critical accounting estimates and judgments (continued) |
3 |
Critical accounting estimates and judgments (continued) |
• |
the discount rates of between |
• |
the royalty rates of between |
• |
the estimated useful lives which range from |
• |
the expected annual retention rates of existing customers for each of the next five year split by customer vintage; and |
3 |
Critical accounting estimates and judgments (continued) |
• |
estimated cash flows and projected financial information where management considers historical performance and industry assessments among other sources before further applying its own experience and knowledge of the industry in making judgments and estimates. |
3 |
Critical accounting estimates and judgments (continued) |
4 |
Business combinations |
• | Webhost Limited (‘Webhost’), a company that provides hosting services for gaming platforms. The consideration transferred for the acquisition of Webhost was in the form of cash amounting to € |
• | Partner Media Limited (‘Partner Media’) and Buffalo Partners Limited (‘Buffalo Partners’), companies that provide affiliate and other marketing services. The consideration transferred for the acquisitions of Partner Media and Buffalo partners was in the form of cash amounting to € |
4 |
Business combinations (continued) |
• | Haber Investments Limited (‘Haber’), a company that provides back office services which support the operating entities within the Group. The consideration transferred for the acquisition of Haber was in the form of deferred consideration amounting to € |
• | Red Interactive Limited (‘Red Interactive’), a company that provides marketing services. The consideration transferred for the acquisition of Red Interactive was in the form of cash amounting to € |
4 |
Business combinations (continued) |
Raging River Trading Proprietary Limited |
Webhost Limited |
Partner Media Limited |
Buffalo Partners Limited |
Digiproc Consolidated Limited |
Digiprocessing (Mauritius) Limited |
Raichu Investments Proprietary Limited |
Smart Business Solution S.A. |
The Spike.GG |
Red Interactive Limited |
Haber Investments Limited |
Total |
|||||||||||||||||||||||||||||||||||||||||
as at January 11, |
as at April 9, |
as at April 9, |
as at April 9, |
as at April 14, |
as at April 16, |
as at April 19, |
as at September |
as at October |
as at December |
As at December |
||||||||||||||||||||||||||||||||||||||||||
2021 |
2021 |
2021 |
2021 |
2021 |
2021 |
2021 |
2, 2021 |
15, 2021 |
1, 2021 |
1, 2021 |
||||||||||||||||||||||||||||||||||||||||||
€ ‘000s |
€ ‘000s |
€ ‘000s |
€ ‘000s |
€ ‘000s |
€ ‘000s |
€ ‘000s |
€ ‘000s |
€ ‘000s |
€ ‘000s |
€ ‘000s |
€ ‘000s |
|||||||||||||||||||||||||||||||||||||||||
Assets |
Note |
|||||||||||||||||||||||||||||||||||||||||||||||||||
Property, plant and equipment |
13 | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||
Customer databases |
11 | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
Marketing and data analytics know-how |
11 | — | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||
Licenses |
11 | — | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||
Acquired technology |
11 | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
Loans receivable |
— | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||
Right-of-use |
18 | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||
Deferred tax assets |
— | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||
Trade and other receivables |
— | |||||||||||||||||||||||||||||||||||||||||||||||||||
Restricted cash |
— | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
Cash and cash equivalents |
— | — | ||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
— |
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
Liabilities |
||||||||||||||||||||||||||||||||||||||||||||||||||||
Lease liabilities |
18 | ( |
) | — | — | — | — | — | ( |
) | — | — | ( |
) | ( |
) | ( |
) | ||||||||||||||||||||||||||||||||||
Interest-bearing loans and borrowings |
— | ( |
) | — | — | ( |
) | — | ( |
) | ( |
) | — | — | ( |
) | ( |
) | ||||||||||||||||||||||||||||||||||
Trade and other payables |
( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ( |
) | — | ( |
) | ( |
) | ( |
) | ( |
) | |||||||||||||||||||||||||||||
Customer liabilities |
( |
) | — | — | — | — | — | — | — | — | — | — | ( |
) | ||||||||||||||||||||||||||||||||||||||
Deferred tax liabilities |
( |
) | — | — | — | ( |
) | — | ( |
) | — | — | ( |
) | ( |
) | ( |
) | ||||||||||||||||||||||||||||||||||
Income tax payables |
( |
) | — | — | — | ( |
) | — | ( |
) | — | — | ( |
) | ( |
) | ( |
) | ||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
( |
) |
( |
) |
( |
) |
( |
) |
( |
) |
( |
) |
( |
) |
( |
) |
( |
) |
( |
) |
( |
) |
( |
) | |||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
Total |
( |
) |
( |
) |
||||||||||||||||||||||||||||||||||||||||||||||||
Goodwill |
11 | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||
Bargain |
( |
) | — | ( |
) | ( |
) | — | ( |
) | — | — | — | ( |
) | ( |
) | ( |
) | |||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
Purchase consideration |
— |
|||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 |
Business combinations (continued) |
For the period from the acquisition dates through December 31, 2021 € ‘000s |
||||
Revenue |
||||
Profit before taxation |
€ ‘000s |
||||
Revenue |
||||
Profit before taxation |
4 |
Business combinations (continued) |
Shares issued at fair value |
Dividends paid to previous shareholders |
Liabilities assumed |
Deferred consideration |
Cash paid |
Purchase consideration transferred |
|||||||||||||||||||
€ ‘000s |
€ ‘000s |
€ ‘000s |
€ ‘000s |
€ ‘000s |
€ ‘000s |
|||||||||||||||||||
Raging River Trading Proprietary Limited |
— | — | ||||||||||||||||||||||
Webhost Limited |
— | — | — | — | ||||||||||||||||||||
Partner Media Limited |
— | — | — | — | ||||||||||||||||||||
Buffalo Partners Limited |
— | — | — | — | ||||||||||||||||||||
Digiproc Consolidated Limited |
— | — | — | — | ||||||||||||||||||||
Digiprocessing (Mauritius) Limited |
— | — | — | — | — | — | ||||||||||||||||||
Raichu Investments Proprietary Limited |
— | — | — | |||||||||||||||||||||
Smart Business Solutions S.A. |
— | — | — | — | ||||||||||||||||||||
TheSpike.GG |
— | — | — | — | ||||||||||||||||||||
Red Interactive Limited |
— | — | — | — | ||||||||||||||||||||
Haber Investments Limited |
— | — | — | — | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Net cash acquired with the |
Net cash flow |
|||||||||||
Cash paid € ‘000s |
subsidiaries € ‘000s |
on acquisition € ‘000s |
||||||||||
Raging River Trading Proprietary Limited |
( |
) | ||||||||||
Webhost Limited |
( |
) | ( |
) | ||||||||
Partner Media Limited |
( |
) | ||||||||||
Buffalo Partners Limited |
( |
) | ||||||||||
Digiproc Consolidated Limited |
( |
) | ( |
) | ||||||||
Digiprocessing (Mauritius) Limited |
||||||||||||
Raichu Investments Proprietary Limited |
( |
) | ( |
) | ||||||||
Red Interactive Limited |
( |
) | ||||||||||
Haber Investments Limited |
||||||||||||
Smart Business Solutions S.A. |
( |
) | ( |
) | ||||||||
TheSpike.GG |
( |
) | ( |
) | ||||||||
|
|
|
|
|
|
|||||||
( |
) | |||||||||||
|
|
|
|
|
|
4 |
Business combinations (continued) |
4 |
Business combinations (continued) |
Yakira Limited |
Gazelle Management Holdings Limited |
Lanester Investments Limited |
Total |
|||||||||||||
as at |
as at |
As at |
||||||||||||||
September 30, |
September 30, |
May 4, |
||||||||||||||
2020 |
2020 |
2020 |
2020 |
|||||||||||||
€ ‘000s |
€ ‘000s |
€ ‘000s |
€ ‘000s |
|||||||||||||
Assets |
||||||||||||||||
Property, plant and equipment |
||||||||||||||||
Customer databases |
||||||||||||||||
Brands |
||||||||||||||||
Marketing and data analytics know-how |
||||||||||||||||
Licenses |
||||||||||||||||
Acquired technology |
||||||||||||||||
Loans receivable |
||||||||||||||||
Income tax receivables |
||||||||||||||||
Right-of-use assets |
||||||||||||||||
Deferred tax assets |
||||||||||||||||
Trade and other receivables |
||||||||||||||||
Restricted cash |
||||||||||||||||
Cash and cash equivalents |
||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|||||||||
Liabilities |
||||||||||||||||
Lease liabilities |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||
Interest-bearing loans and borrowings |
( |
) | ( |
) | ( |
) | ||||||||||
Trade and other payables |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||
Customer liabilities |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||
Deferred tax liabilities |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||
Provisions |
( |
) | ( |
) | ( |
) | ||||||||||
Income tax payables |
( |
) | ( |
) | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
( |
) |
( |
) |
( |
) |
( |
) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Total identifiable net assets at fair value |
||||||||||||||||
Goodwill |
||||||||||||||||
Bargain purchase arising on acquisition |
( |
) | ( |
) | ( |
) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Purchase consideration |
||||||||||||||||
|
|
|
|
|
|
|
|
4 |
Business combinations (continued) |
• | Gazelle and Yakira have a short-term licensing agreements with the acquirer to use the Betway brand, which could affect the business in the event of non- renewal and limit any goodwill value or the number of potential acquirers. Further to this, the bargain purchase can also be attributable to the fact that certain contingent liabilities cannot be measured reliably due to uncertainty around the amount and timing. |
• | At the time of the purchase of both Gazelle and Lanester, and their subsidiaries, participated in unregulated markets, for which there was a risk that these markets could become regulated which would result in further costs and would decrease the value of the investment or reduce significant profits of casino operators; |
Total € ‘000s |
||||
Revenue |
||||
Profit before taxation |
Total € ‘000s |
||||
Revenue |
||||
Loss before taxation |
Yakira Limited |
Gazelle Management Holdings Limited |
Lanester Investments Limited |
Total |
|||||||||||||
€ ‘000s |
€ ‘000s |
€ ‘000s |
€ ‘000s |
|||||||||||||
Shares issued at fair value |
||||||||||||||||
Liabilities assumed/deferred consideration |
||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total consideration |
||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net cash acquired with the subsidiary |
||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net cash flow on acquisition |
||||||||||||||||
|
|
|
|
|
|
|
|
4 |
Business combinations (continued) |
5 |
Segment reporting |
2021 Betway |
2021 Spin |
2021 Other 2 |
2021 Total |
|||||||||||||
€ ‘000s |
€ ‘000s |
€ ‘000s |
€ ‘000s |
|||||||||||||
Revenue |
||||||||||||||||
Direct and marketing expenses |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||
Other operating income |
||||||||||||||||
General and administrative expenses |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||
Depreciation and amortization expense |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Profit from operations |
( |
) |
||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Adjusted EBITDA 1 |
( |
) | ||||||||||||||
|
|
|
|
|
|
|
|
5 |
Segment reporting (continued) |
2020 Betway |
2020 Spin |
2020 Other 2 |
2020 Total |
|||||||||||||
€ ‘000s |
€ ‘000s |
€ ‘000s |
€ ‘000s |
|||||||||||||
Revenue |
||||||||||||||||
Direct and marketing expenses |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||
General and administrative expenses |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||
Depreciation and amortization expense |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Profit from operations |
( |
) |
||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Adjusted EBITDA 1 |
( |
) | ||||||||||||||
|
|
|
|
|
|
|
|
2019 Betway |
2019 Spin |
2019 Other 2 |
2019 Total |
|||||||||||||
€ ‘000s |
€ ‘000s |
€ ‘000s |
€ ‘000s |
|||||||||||||
Revenue |
||||||||||||||||
Direct and marketing expenses |
( |
) | ( |
) | ( |
) | ||||||||||
General and administrative expenses |
( |
) | ( |
) | ( |
) | ||||||||||
Depreciation and amortization expense |
( |
) | ( |
) | ( |
) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Profit from operations |
( |
) |
( |
) | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Adjusted EBITDA 1 |
( |
) | ( |
) | ||||||||||||
|
|
|
|
|
|
|
|
1 |
Adjusted EBITDA is a non-GAAP measure in the above segment note and is defined as profit for the period before depreciation, amortization, impairment, financial income, financial expense, gain on bargain purchase, gain on derivative contracts, listing transaction costs and tax expense/credit. |
2 |
€ |
2021 |
2020 |
2019 |
||||||||||
€ ‘000s |
€ ‘000s |
€ ‘000s |
||||||||||
Profit for the year |
( |
) | ||||||||||
Income tax expense |
( |
) | ||||||||||
Finance income |
( |
) | ( |
) | ( |
) | ||||||
Finance expense |
||||||||||||
Depreciation and amortization expense |
||||||||||||
|
|
|
|
|
|
|||||||
EBITDA |
||||||||||||
Transaction costs |
||||||||||||
Gain on derivative contracts |
( |
) | ||||||||||
Gain on bargain purchase |
( |
) | ( |
) | ( |
) | ||||||
|
|
|
|
|
|
|||||||
Adjusted EBITDA |
( |
) | ||||||||||
|
|
|
|
|
|
5 |
Segment reporting (continued) |
Betway |
Spin |
Total |
||||||||||
€ ‘000s |
€ ‘000s |
€ ‘000s |
||||||||||
Online casino 3 |
||||||||||||
Sports betting 3 |
||||||||||||
Brand licensing 4 |
||||||||||||
Other 5 |
||||||||||||
|
|
|
|
|
|
|||||||
Total Group revenue |
||||||||||||
|
|
|
|
|
|
Betway |
Spin |
Total |
||||||||||
€ ‘000s |
€ ‘000s |
€ ‘000s |
||||||||||
Online casino 3 |
||||||||||||
Sports betting 3 |
||||||||||||
Brand licensing 4 |
||||||||||||
|
|
|
|
|
|
|||||||
Total Group revenue |
||||||||||||
|
|
|
|
|
|
Betway |
Spin |
Total |
||||||||||
€ ‘000s |
€ ‘000s |
€ ‘000s |
||||||||||
Online casino 3 |
||||||||||||
Sports betting 3 |
||||||||||||
Brand licensing 4 |
||||||||||||
|
|
|
|
|
|
|||||||
Total Group revenue |
||||||||||||
|
|
|
|
|
|
3 |
Sports betting and online casino revenues are not within the scope of IFRS 15 ‘Revenue from Contracts with Customers’ and are treated as derivatives under IFRS 9 ‘Financial Instruments’. |
4 |
Brand licensing revenues are within the scope of IFRS 15 ‘Revenue from Contracts with Customers’. |
5 |
Other relates to rebates received from external processors and outsource fees from external customers. |
5 |
Segment reporting (continued) |
2021 Betway € ‘000s |
2021 Spin € ‘000s |
2021 Total € ‘000s |
||||||||||
Africa and Middle East |
||||||||||||
Asia and Pacific |
||||||||||||
Europe |
||||||||||||
North America |
||||||||||||
South/Latin America |
||||||||||||
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|||||||
% |
% |
% |
||||||||||
|
|
|
|
|
|
|||||||
Africa and Middle East |
||||||||||||
Asia and Pacific |
||||||||||||
Europe |
||||||||||||
North America |
||||||||||||
South/Latin America |
2020 Betway |
2020 Spin |
2020 Total |
||||||||||
€ ‘000s |
€ ‘000s |
€ ‘000s |
||||||||||
Africa and Middle East |
||||||||||||
Asia and Pacific |
||||||||||||
Europe |
||||||||||||
North America |
||||||||||||
South/Latin America |
||||||||||||
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|||||||
% | % | % | ||||||||||
|
|
|
|
|
|
|||||||
Africa and Middle East |
||||||||||||
Asia and Pacific |
||||||||||||
Europe |
||||||||||||
North America |
||||||||||||
South/Latin America |
5 |
Segment reporting (continued) |
2019 Betway |
2019 Spin |
2019 Total |
||||||||||
€ ‘000s |
€ ‘000s |
€ ‘000s |
||||||||||
Africa and Middle East |
||||||||||||
Asia and Pacific |
||||||||||||
Europe |
||||||||||||
North America |
||||||||||||
South/Latin America |
||||||||||||
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|||||||
% |
% |
% |
||||||||||
|
|
|
|
|
|
|||||||
Africa and Middle East |
||||||||||||
Asia and Pacific |
||||||||||||
Europe |
||||||||||||
North America |
||||||||||||
South/Latin America |
6 |
Profit from operations |
Note |
2021 € ‘000s |
2020 € ‘000s |
2019 € ‘000s |
|||||||||||||
Profit from operations is derived at after charging the following: |
||||||||||||||||
Amortization of intangible assets |
11 | |||||||||||||||
Depreciation of property, plant and equipment |
13 | |||||||||||||||
Amortization of right-of-use |
18 | |||||||||||||||
Foreign exchange losses |
2021 € ‘000s |
2020 € ‘000s |
2019 € ‘000s |
||||||||||
Direct and marketing expenses |
||||||||||||
Gaming tax, license costs and other tax |
||||||||||||
Processing & Fraud Costs |
||||||||||||
Royalties |
||||||||||||
Staff costs and related expenses |
||||||||||||
Other operational costs |
||||||||||||
Costs relating to currency movements and financing expenses |
||||||||||||
Marketing Expenses |
||||||||||||
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
6 |
Profit from operations (continued) |
2021 € ‘000s |
2020 € ‘000s |
2019 € ‘000s |
||||||||||
General and administration expenses |
||||||||||||
Outsource fees |
||||||||||||
Technology and infrastructure costs |
||||||||||||
Other administrative costs |
||||||||||||
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
2021 € ‘000s |
2020 € ‘000s |
2019 € ‘000s |
||||||||||
Amount included in General and Administration expenses |
||||||||||||
Amount included in Direct and Marketing Expenses |
||||||||||||
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
7 |
Staff costs |
2021 € ‘000s |
2020 € ‘000s |
2019 € ‘000s |
||||||||||
Staff costs are as follows: |
||||||||||||
Salaries and wages |
||||||||||||
Social security costs |
||||||||||||
Other pension costs |
||||||||||||
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|||||||
The average monthly number of employees, including the directors’, during the year was as follows: |
||||||||||||
Average number of employees |
8 |
Finance expense |
2021 € ‘000s |
2020 € ‘000s |
2019 € ‘000s |
||||||||||
Interest on loans and borrowings |
||||||||||||
Interest on lease liabilities |
||||||||||||
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
9 |
Income tax |
2021 € ‘000s |
2020 € ‘000s |
2019 € ‘000s |
||||||||||
The following income taxes are recognized in profit or loss: |
||||||||||||
Current tax expense: |
||||||||||||
Current year |
||||||||||||
Changes in estimates related to prior years |
( |
) | ( |
) | ||||||||
Foreign exchange adjustment |
( |
) | ||||||||||
Deferred tax expense: |
||||||||||||
Origination and reversal of temporary differences |
( |
) | ( |
) | ||||||||
Origination of changes in tax rates |
( |
) | — | ( |
) | |||||||
Changes in estimates related to prior years |
— | — | ||||||||||
Recognition of previously unrecognized deferred tax assets |
( |
) | — | — | ||||||||
Foreign exchange adjustment |
( |
) | ||||||||||
Release of deferred tax arising on business combinations |
( |
) | ( |
) | ( |
) | ||||||
Dividend tax expense |
— | |||||||||||
|
|
|
|
|
|
|||||||
Income tax expense reported in the Consolidated Statement of Profit or Loss and Other Comprehensive Income |
( |
) | ||||||||||
|
|
|
|
|
|
9 |
Income tax (continued) |
2021 |
2020 |
2019 |
||||||||||
€ ‘000s |
€ ‘000s |
€ ‘000s |
||||||||||
Profit/(loss) before taxation |
( |
) | ||||||||||
At SGHC’s statutory tax rate |
||||||||||||
Tax expense at statutory rate |
— | — | ||||||||||
Rate differential between local and Group rates |
||||||||||||
Release of deferred tax arising on business combinations |
( |
) | ( |
) |
( |
) | ||||||
Recognition of deferred tax arising on assessed loss |
( |
) | — | — | ||||||||
|
|
|
|
|
|
|||||||
(Benefit)/Expense reported in the Consolidated Statement of Profit or Loss and Other Comprehensive Income |
( |
) | ||||||||||
|
|
|
|
|
|
2021 |
2020 |
|||||||
€ ‘000s |
€ ‘000s |
|||||||
Reconciliation of deferred tax assets/(liabilities), net: |
||||||||
Net deferred tax (liabilities)/assets as of January 1 |
( |
) | ||||||
Net additions from business combinations |
( |
) | ( |
) | ||||
Recognized within income tax expense |
||||||||
Foreign currency translation adjustment |
( |
) | ||||||
|
|
|
|
|||||
Net deferred tax (liabilities)/assets as of December 31 |
||||||||
|
|
|
|
|||||
2021 € ‘000s |
2020 € ‘000s |
|||||||
The deferred tax assets and liabilities relate to the following items: |
||||||||
Taxes arising on acquired intangible assets |
( |
) | ( |
) | ||||
Intangible assets |
||||||||
Trade and other payables |
||||||||
Tax loss carried forward |
||||||||
Corporate tax rebate |
— | |||||||
Other assets and prepayments |
( |
) | ||||||
Reflected in the Consolidated Statement of Financial Position: |
||||||||
Deferred tax assets |
||||||||
Deferred tax liabilities |
( |
) | ( |
) |
9 |
Income tax (continued) |
10 |
Earnings per share |
2021 € ‘000s |
2020 € ‘000s |
2019 € ‘000s |
||||||||||
Profit attributable to ordinary equity holders of the Group |
( |
) | ||||||||||
Weighted average number of ordinary shares for basic and diluted EPS |
||||||||||||
|
|
|
|
|
|
|||||||
Net profit per share, basic and diluted |
( |
) | ||||||||||
|
|
|
|
|
|
11 |
Intangible assets |
Goodwill € ‘000s |
Customer databases € ‘000s |
Brands € ‘000s |
Licenses € ‘000s |
Exclusive license rights € ‘000s |
Marketing and data analytics know-how € ‘000s |
Acquired technology € ‘000s |
Internally- generated software development costs € ‘000s |
Total € ‘000s |
||||||||||||||||||||||||||||
Cost |
||||||||||||||||||||||||||||||||||||
At January 1, 2020 |
||||||||||||||||||||||||||||||||||||
Arising on business combinations |
— | — | ||||||||||||||||||||||||||||||||||
Additions |
— | — | — | — | — | — | ||||||||||||||||||||||||||||||
Effects of movements in exchange rates |
( |
) | — | — | — | — | — | ( |
) | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
At December 31, 2020 |
||||||||||||||||||||||||||||||||||||
Arising on business combinations |
— | — | — | |||||||||||||||||||||||||||||||||
Disposals |
— | — | — | — | — | — | ( |
) | ( |
) | ( |
) | ||||||||||||||||||||||||
Additions |
— | — | — | — | — | — | ||||||||||||||||||||||||||||||
Effects of movements in exchange rates |
— | ( |
) | — | — | ( |
) | |||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
At December 31, 2021 |
||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Accumulated amortization and impairment |
||||||||||||||||||||||||||||||||||||
At January 1, 2020 |
— | |||||||||||||||||||||||||||||||||||
Amortization charge for the year |
— | |||||||||||||||||||||||||||||||||||
Effects of movements in exchange rates |
— | — | — | ( |
) | — | — | — | ||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
At December 31, 2020 |
— |
|||||||||||||||||||||||||||||||||||
Amortization charge for the year |
— | |||||||||||||||||||||||||||||||||||
Disposals |
— | — | — | — | — | — | — | ( |
) | ( |
) | |||||||||||||||||||||||||
Effects of movements in exchange rates |
— | — | — | — | — | ( |
) | ( |
) | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
At December 31, 2021 |
— |
|||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Net book value |
||||||||||||||||||||||||||||||||||||
At December 31, 2020 |
||||||||||||||||||||||||||||||||||||
At December 31, 2021 |
— |
11 |
Intangible assets (continued) |
12 |
Impairment reviews |
2021 |
2020 |
|||||||
€ ‘000s |
€ ‘000s |
|||||||
Betway |
||||||||
Spin |
||||||||
|
|
|
|
|||||
Total |
||||||||
|
|
|
|
12 |
Impairment reviews (continued) |
Pre-tax discount rate |
% | |||
Long-term growth rate |
% |
Change in pre-tax discount rate |
% | |||
Change in long-term growth rate |
n/a |
13 |
Property, plant and equipment |
Leasehold property |
Computer hardware & |
Office |
Furniture & |
|||||||||||||||||
improvements € ‘000s |
software € ‘000s |
equipment € ‘000s |
fittings € ‘000s |
Total € ‘000s |
||||||||||||||||
Cost |
||||||||||||||||||||
At January 1, 2020 |
||||||||||||||||||||
Additions |
||||||||||||||||||||
Disposals |
( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ||||||||||
Arising on business combinations |
||||||||||||||||||||
Effects of movements in exchange rates |
( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
At December 31, 2020 |
||||||||||||||||||||
Additions |
||||||||||||||||||||
Disposals |
( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ||||||||||
Arising on business combinations |
||||||||||||||||||||
Effects of movements in exchange rates |
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
At December 31, 2021 |
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
13 |
Property, plant and equipment (continued) |
Leasehold property |
Computer hardware & |
Office |
Furniture & |
|||||||||||||||||
improvements € ‘000s |
software € ‘000s |
equipment € ‘000s |
fittings € ‘000s |
Total € ‘000s |
||||||||||||||||
Accumulated depreciation |
||||||||||||||||||||
Balance at January 1, 2020 |
||||||||||||||||||||
Depreciation |
||||||||||||||||||||
Disposals |
( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ||||||||||
Effects of movements in exchange rates |
( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
At December 31, 2020 |
||||||||||||||||||||
Depreciation |
||||||||||||||||||||
Disposals |
( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ||||||||||
Effects of movements in exchange rates |
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
At December 31, 2021 |
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net book value |
||||||||||||||||||||
At December 31, 2020 |
||||||||||||||||||||
At December 31, 2021 |
14 |
Trade and other receivables |
2021 |
2020 |
|||||||
€ ‘000s |
€ ‘000s |
|||||||
Processor receivables |
||||||||
Trade receivables |
||||||||
Inventory |
||||||||
Other receivables |
||||||||
Prepayments |
||||||||
Other taxation and social security |
||||||||
|
|
|
|
|||||
|
|
|
|
15 |
Trade and other payables |
2021 € ‘000s |
2020 € ‘000s |
|||||||
Trade payables |
||||||||
Other taxation and social security |
||||||||
Other payables |
||||||||
Accruals |
||||||||
|
|
|
|
|||||
|
|
|
|
15 |
Trade and other payables (continued) |
16 |
Equity |
2021 |
2020 |
|||||||
Ordinary shares issued and fully paid as at January 1 |
||||||||
|
|
|
|
|||||
Share buy-back during the year |
( |
) | ||||||
Issued during the period |
||||||||
|
|
|
|
|||||
Ordinary shares issued and fully paid as at December 31 |
||||||||
|
|
|
|
16.1 |
Issued capital |
16.2 |
Foreign exchange reserve |
16.3 |
Entities with significant influence over the Group |
17 |
Financial instruments - fair values and risk management |
Carrying Amount December 31, 2021 € ‘000s |
Fair Value December 31, 2021 € ‘000s |
Carrying Amount December 31, 2020 € ‘000s |
Fair Value December 31, 2020 € ‘000s |
|||||||||||||
Assets |
||||||||||||||||
Loans receivable |
||||||||||||||||
Trade and other receivables |
||||||||||||||||
Regulatory deposits |
||||||||||||||||
Restricted cash |
||||||||||||||||
Cash and cash equivalents |
||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Liabilities Trade and other payables |
||||||||||||||||
Lease liabilities |
||||||||||||||||
Deferred consideration |
||||||||||||||||
Interest-bearing loans and borrowings |
||||||||||||||||
Customer liabilities (at fair value through profit/loss) |
||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net |
( |
) |
( |
) | ||||||||||||
|
|
|
|
|
|
|
|
• | Level 1: quoted prices (unadjusted) in active markets for identical assets or liabilities; |
17 |
Financial instruments - fair values and risk management (continued) |
• |
Level 2: inputs for the asset or liability that are based on observable market data (i.e. observable inputs); and |
• |
Level 3: inputs for the asset or liability that are not based on observable market data (i.e. unobservable inputs). |
17 |
Financial instruments - fair values and risk management (continued) |
2021 |
||||
€ ‘000s |
||||
Opening balance |
||||
Gain or loss on initial recognition |
||||
Changes in fair value during the period |
( |
) | ||
|
|
|||
Closing balance |
||||
|
|
17 |
Financial instruments - fair values and risk management (continued) |
December 31, |
December 31, |
|||||||
2021 € ‘000s |
2020 € ‘000s |
|||||||
Current interest-bearing loans and borrowings |
||||||||
Financial institution loan (ZAR |
||||||||
Financial institution loan (ZAR |
||||||||
Financial institution loan (GBP 3-month LIBOR plus |
||||||||
Financial institution loan (CAD 3-month LIBOR plus |
||||||||
Financial institution loan (CHF 3-month LIBOR plus |
||||||||
Financial institution loan (EUR 3-month LIBOR plus |
||||||||
Financial institution loan (EUR |
||||||||
Other loans (NGN |
||||||||
Other loans (EUR |
||||||||
|
|
|
|
|||||
Total current interest-bearing loans and borrowings |
||||||||
|
|
|
|
|||||
Non-current interest-bearing loans and borrowings |
||||||||
Financial institution loan (ZAR |
||||||||
Financial institution loan (EUR 3-month LIBOR plus |
||||||||
Financial institution loan (USD |
||||||||
Financial institution loan (EUR |
||||||||
|
|
|
|
|||||
Total non-current interest-bearing loans and borrowings |
||||||||
|
|
|
|
Facility |
Maturity |
Interest rate |
Currency |
Facility amount ‘000s |
||||||||||||
Financial institution loan |
% | R |
||||||||||||||
Financial institution loan |
% | R |
||||||||||||||
Other loans |
% | Unspecified | ||||||||||||||
Other loans |
% | Unspecified |
17 |
Financial instruments - fair values and risk management (continued) |
Facility |
Maturity |
Interest rate |
Currency |
Facility amount ‘000s |
||||||
Financial institution loan |
£ | |||||||||
Financial institution loan |
€ | |||||||||
Financial institution loan |
€ | |||||||||
Financial institution loan |
€ | |||||||||
Financial institution loan |
€ | |||||||||
Financial institution loan |
€ | |||||||||
Financial institution loan |
$ | |||||||||
Financial institution loan |
€ | |||||||||
Financial institution loan |
€ | |||||||||
Financial institution loan |
€ | |||||||||
Other loans |
Unspecified | |||||||||
Other loans |
€ |
17 |
Financial instruments - fair values and risk management (continued) |
Carrying amount € ‘000s |
Contractual cashflows € ‘000s |
less than 1 year € ‘000s |
1-2 years € ‘000s |
3-5 years € ‘000s |
Over 5 years € ‘000s |
|||||||||||||||||||
At December 31, 2021 |
||||||||||||||||||||||||
Trade payables |
||||||||||||||||||||||||
Accruals |
||||||||||||||||||||||||
Other payables |
||||||||||||||||||||||||
Customer liabilities |
||||||||||||||||||||||||
Lease liabilities |
||||||||||||||||||||||||
Deferred consideration |
||||||||||||||||||||||||
Interest-bearing loans and borrowings principal |
||||||||||||||||||||||||
Interest-bearing loans and borrowings interest |
||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
At December 31, 2020 |
||||||||||||||||||||||||
Trade payables |
||||||||||||||||||||||||
Accruals |
||||||||||||||||||||||||
Other payables |
||||||||||||||||||||||||
Customer liabilities |
||||||||||||||||||||||||
Lease liabilities |
||||||||||||||||||||||||
Deferred consideration |
||||||||||||||||||||||||
Interest-bearing loans and borrowings principal |
||||||||||||||||||||||||
Interest-bearing loans and borrowings interest |
||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
17 |
Financial instruments - fair values and risk management (continued) |
Interest-bearing loans and borrowings and deferred consideration |
Lease liabilities |
Total |
||||||||||
€ ‘000s |
€ ‘000s |
€ ‘000s |
||||||||||
At January 1, 2019 |
||||||||||||
|
|
|
|
|
|
|||||||
Cash inflows |
||||||||||||
Cash outflows |
( |
) | ( |
) | ||||||||
Eliminated on business combinations |
( |
) | ( |
) | ||||||||
Deferred consideration paid |
( |
) | ( |
) | ||||||||
Effects of movements in exchange rates |
( |
) | ||||||||||
New leases |
||||||||||||
Increase in deferred consideration |
||||||||||||
Arising from business combinations |
||||||||||||
Interest |
||||||||||||
|
|
|
|
|
|
|||||||
At December 31, 2019 |
||||||||||||
|
|
|
|
|
|
|||||||
Cash inflows |
||||||||||||
Cash outflows |
( |
) | ( |
) | ( |
) | ||||||
Loans novated |
||||||||||||
Deferred consideration paid |
( |
) | ( |
) | ||||||||
Effects of movements in exchange rates |
( |
) | ( |
) | ||||||||
New leases |
||||||||||||
Increase in deferred consideration |
||||||||||||
Arising from business combinations |
||||||||||||
Interest |
||||||||||||
|
|
|
|
|
|
|||||||
At December 31, 2020 |
||||||||||||
|
|
|
|
|
|
|||||||
Cash inflows |
||||||||||||
Cash outflows |
( |
) | ( |
) | ( |
) | ||||||
Deferred consideration paid |
( |
) | ( |
) | ||||||||
Effects of movements in exchange rates |
||||||||||||
Disposals |
( |
) | ( |
) | ||||||||
New leases |
||||||||||||
Other |
||||||||||||
Increase in deferred consideration |
||||||||||||
Loans novated - share subscription |
( |
) | ( |
) | ||||||||
Arising from business combinations |
||||||||||||
Liabilities assumed on business combination |
||||||||||||
Loans novated |
( |
) | ( |
) | ||||||||
Loans waived |
( |
) | ||||||||||
Interest |
||||||||||||
|
|
|
|
|
|
|||||||
At December 31, 2021 |
||||||||||||
|
|
|
|
|
|
17 |
Financial instruments - fair values and risk management (continued) |
17 |
Financial instruments - fair values and risk management (continued) |
18 |
Leases |
18 |
Leases (continued) |
Leasehold property |
Motor vehicles |
Total |
||||||||||
€ ‘000s |
€ ‘000s |
€ ‘000s |
||||||||||
At January 1, 2020 |
||||||||||||
Arising on business combinations |
||||||||||||
Foreign exchange adjustment on translation of foreign operations |
( |
) | ||||||||||
Additions |
||||||||||||
Amortization |
( |
) | ( |
) | ( |
) | ||||||
|
|
|
|
|
|
|||||||
At December 31, 2020 |
||||||||||||
Arising on business combinations |
||||||||||||
Effects of movements in exchange rates |
||||||||||||
Additions |
||||||||||||
Disposals |
( |
) | ( |
) | ||||||||
Amortization |
( |
) | ( |
) | ( |
) | ||||||
|
|
|
|
|
|
|||||||
At December 31, 2021 |
||||||||||||
|
|
|
|
|
|
Leasehold property |
Motor vehicles |
Total |
||||||||||
€ ‘000s |
€ ‘000s |
€ ‘000s |
||||||||||
At January 1, 2020 |
||||||||||||
Arising on business combinations |
||||||||||||
Foreign exchange adjustment on translation of foreign operations |
( |
) | ||||||||||
Additions |
||||||||||||
Interest expense |
||||||||||||
Lease payments |
( |
) | ( |
) | ( |
) | ||||||
|
|
|
|
|
|
|||||||
At December 31, 2020 |
||||||||||||
Arising on business combinations |
||||||||||||
Effects of movements in exchange rates |
( |
) | ||||||||||
Additions |
||||||||||||
Disposals |
( |
) | ( |
) | ||||||||
Interest expense |
||||||||||||
Lease payments |
( |
) | ( |
) | ( |
) | ||||||
|
|
|
|
|
|
|||||||
At December 31, 2021 |
||||||||||||
|
|
|
|
|
|
18 |
Leases (continued) |
2021 € ‘000s |
2020 € ‘000s |
|||||||
Less than one year |
||||||||
One to five years |
||||||||
More than five years |
||||||||
|
|
|
|
|||||
Total undiscounted lease liabilities |
||||||||
|
|
|
|
2021 |
2020 |
|||||||
€ ‘000s |
€ ‘000s |
|||||||
Current |
||||||||
Non-Current |
||||||||
|
|
|
|
|||||
Total lease liabilities |
||||||||
|
|
|
|
2021 € ‘000s |
2020 € ‘000s |
|||||||
Interest on lease liabilities |
||||||||
Amortization on right-of-use |
||||||||
COVID-19 Rent Consession |
( |
|||||||
|
|
|
|
|||||
|
|
|
|
2021 € ‘000s |
2020 € ‘000s |
|||||||
Interest paid on lease liabilities |
||||||||
Principal payment on lease liabilities |
||||||||
|
|
|
|
|||||
Total cash outflow for leases |
||||||||
|
|
|
|
19 |
Related party transactions |
2021 € ‘000s |
2020 € ‘000s |
|||||||
Short term employee benefits |
||||||||
Post-employment pension and medical benefits |
||||||||
|
|
|
|
|||||
|
|
|
|
20 |
Dividends paid and proposed |
2021 € ‘000s |
2020 € ‘000s |
|||||||
Cash dividends on ordinary shares declared and paid: |
||||||||
Final dividend (2020: € |
||||||||
|
|
|
|
|||||
|
|
|
|
21 |
Provisions |
2021 € ‘000s |
2020 € ‘000s |
|||||||
License review provision |
||||||||
As at the beginning of the year |
||||||||
Settled in the year |
— | ( |
) | |||||
Amounts transferred to accruals during the year |
— | ( |
) | |||||
Provided in the year |
— | |||||||
As at the end of the year |
||||||||
Withholding, indirect and gaming taxes |
||||||||
As at the beginning of the year |
||||||||
Arising on business combinations |
— | |||||||
Settled in the year |
( |
) | ( |
) | ||||
Provided in the year |
||||||||
Effects of movements in exchange rates |
— | |||||||
Amounts transferred to accruals during the year |
( |
) | — | |||||
As at the end of the year |
||||||||
Current |
||||||||
Non-current |
||||||||
Total provisions |
||||||||
22 |
Commitments and contingencies |
23 |
Subsidiaries |
Name |
% Equity interest |
Country of incorporation |
Nature of business | |||
24 |
Subsequent events |
24 |
Subsequent events (continued) |
• | In an agreement entered into on April 7, 2021, the Group are to acquire |
• | In an agreement entered into on April 19, 2021, the Group are to acquire |
• | We assessed each individual transaction expense to verify the nature of the costs incurred; |
• | We obtained the underlying contracts, engagement letters, and other supporting documentation to verify the costs incurred are recognised in the appropriate financial statement period and completeness of the costs, given the terms of each agreement and payments which are conditional on specific events occurring; |
• | We challenged the reasonableness of management’s conclusions regarding the costs incurred which are attributable to issued capital based on the underlying terms of the merger agreement and business combination agreement. |
2021 |
||||||||
Note |
€ |
|||||||
General and administration expense s |
( |
) | ||||||
|
|
|||||||
Loss from operations |
3 | ( |
) | |||||
Finance expense |
( |
) | ||||||
|
|
|||||||
Loss before taxation |
( |
) | ||||||
Income tax expense |
||||||||
|
|
|||||||
Loss for the period |
( |
) | ||||||
Other comprehensive income |
— |
|||||||
Other comprehensive income for the period |
||||||||
|
|
|||||||
Total comprehensive loss for the period attributable to owners of the parent |
( |
) | ||||||
|
|
|||||||
Weighted average shares outstanding, basic and diluted |
4 | |||||||
Earnings per share, basic and diluted |
4 | ( |
) |
Note |
2021 |
|||||||
€ |
||||||||
ASSETS |
||||||||
Non-current assets |
||||||||
Intangible assets |
5 | |||||||
|
|
|||||||
Current assets |
||||||||
Trade and other receivables |
6 | |||||||
|
|
|||||||
Prepaid transaction costs |
||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||
TOTAL ASSETS |
||||||||
|
|
|||||||
LIABILITIES |
||||||||
Current liabilities |
||||||||
Loans and borrowings from related party |
9 | |||||||
Trade and other payables |
7 | |||||||
Bank overdraft |
||||||||
|
|
|||||||
|
|
|||||||
TOTAL LIABILITIES |
||||||||
|
|
|||||||
EQUITY |
||||||||
Issued capita l |
8 | |||||||
Accumulated deficit |
( |
) | ||||||
|
|
|||||||
EQUITY |
( |
) | ||||||
|
|
|||||||
TOTAL LIABILITIES AND EQUITY |
||||||||
|
|
Issued |
Accumulated |
Total |
||||||||||
capital |
deficit |
equity |
||||||||||
€ |
€ |
€ |
||||||||||
Equity as at March 29, 2021 (inception) |
||||||||||||
Loss for the perio d |
— | ( |
) | ( |
||||||||
|
|
|
|
|
|
|||||||
Total comprehensive loss |
— | ( |
) | ( |
||||||||
|
|
|
|
|
|
|||||||
Equity as at December 31, 2021 |
( |
) |
( |
) | ||||||||
|
|
|
|
|
|
2021 |
||||||||
Note |
€ |
|||||||
Cash flows from operating activities |
||||||||
Loss for the period |
( |
) | ||||||
Changes in working capital: |
||||||||
Increase in loans and borrowings from related party |
||||||||
Increase in trade and other receivables |
( |
) | ||||||
Increase in trade and other payables |
||||||||
|
|
|||||||
Net cash flows used in operating activities |
||||||||
Cash flows from investing activities |
||||||||
Acquisition of intangible assets |
3 | ( |
) | |||||
|
|
|||||||
Net cash flows used in investing activities |
( |
) | ||||||
Cash flows from financing activities |
||||||||
Prepaid transaction costs |
( |
) | ||||||
|
|
|||||||
Net cash flows used in financing activities |
( |
) | ||||||
Decrease in cash and cash equivalents |
( |
) | ||||||
Cash and cash equivalents at beginning of the period |
||||||||
|
|
|||||||
Cash and cash equivalents at end of the period |
( |
) | ||||||
|
|
1 |
General information and basis of preparation |
2 |
Accounting policies |
2.1 |
Going concern |
2 |
Accounting policies (continued) |
2.1 |
Going concern (continued) |
2.2 |
Recent accounting pronouncements |
• | Amendments to IFRS 1, IFRS 9 and IAS 41: Annual Improvements to IFRS Standards 2018 - 2020 (effective date January 1, 2022); |
• | Amendments to IAS 1 and IFRS Practice Statement 2: Classification of Liabilities as Current or Non-current and Disclosure of Accounting Policies (effective date January 1, 2023); |
• | Amendments to IAS 8: Definition of Accounting Estimates (effective date January 1, 2023). |
2.3 |
Intangible assets |
Intangible Asset |
Useful economic life | |
Trademarks | Assessed separately for each asset, with lives ranging up to |
2 |
Accounting policies (continued) |
2.4 |
Taxes |
2.5 |
Financial instruments |
2 |
Accounting policies (continued) |
2.5 |
Financial instruments (continued) |
• | Financial assets at amortized cost (debt instruments); |
• | Financial assets at fair value through OCI with recycling cumulative gains and losses (debt instruments); |
• | Financial assets designated at fair value through OCI with no recycling cumulative gains and losses (equity instruments); and |
• | Financial assets at fair value through profit or loss. |
• | trade receivables and other receivables. |
• | the rights to receive cash flows from the asset have expired; |
• | the Company has transferred its rights to receive cash flows from the asset or has assumed an obligation to pay the received cash flows in full without material delay to a third party under a ‘pass-through’ arrangement; and either |
• | the Company has neither transferred nor retained substantially all the risks and rewards of the asset but has transferred control of the asset; or |
• | the Company has transferred substantially all the risks and rewards of the asset. |
2 |
Accounting policies (continued) |
2.5 |
Financial instruments (continued) |
2 |
Accounting policies (continued) |
2.5 |
Financial instruments (continued) |
• |
Financial liabilities at fair value through profit or loss; and |
• |
Financial liabilities at amortized cost. |
2.6 |
Foreign currencies |
2 |
Accounting policies (continued) |
2.7 |
Capital management |
2.8 |
Segments |
3 |
Loss from operations |
2021 |
||||
€ |
||||
SEC Listing Transaction Charges |
||||
Other administrative costs |
||||
|
|
|||
|
|
4 |
Earnings per share |
2021 |
||||
€ |
||||
Loss attributable to ordinary equity holders of the Group |
( |
) | ||
W eighted average number of ordinary shares for basic and diluted EPS |
||||
|
|
|||
Net loss per share, basic and diluted |
( |
) | ||
|
|
5 |
Intangible assets |
Trademarks |
||||
€ |
||||
Cost |
||||
At January 1, 2021 |
||||
Additions |
||||
At December 31, 2021 |
||||
Accumulated amortization and impairment |
||||
At January 1, 2021 |
||||
Amortization charge for the period |
||||
|
|
|||
At December 31, 2021 |
||||
|
|
|||
Net book value |
||||
At December 31, 2021 |
6 |
Trade and other receivables |
2021 |
||||
€ |
||||
Trade receivables |
||||
Prepayments |
||||
|
|
|||
|
|
7 |
Trade and other payables |
2021 |
||||
€ |
||||
Trade payables |
||||
Accruals |
||||
|
|
|||
|
|
8 |
Equity |
2021 |
||||
€ |
||||
Ordinary shares issued and fully paid as at March 29 |
||||
|
|
|||
Issued during the period |
||||
|
|
|||
Ordinary shares issued and fully paid as at December 31 |
||||
|
|
8 |
Equity (continued) |
8.1 |
Issued capital |
8.2 |
Entities with control over the Company |
9 |
Financial instruments - fair values and risk management |
Facility |
Maturity |
Interest rate |
Currency |
Facility amount |
||||||||||||
Other loans |
On demand |
0 |
% |
EUR |
Unspecified |
|||||||||||
Other loans |
On demand |
0 |
% |
GBP |
Unspecified |
|||||||||||
Other loans |
On demand |
0 |
% |
USD |
Unspecified |
Carrying amount |
Contractual cashflows |
less than 1 year |
1-2 years |
3-5 years |
Over 5 years |
|||||||||||||||||||
€ |
€ |
€ |
€ |
€ |
€ |
|||||||||||||||||||
At December 31, 2021 |
||||||||||||||||||||||||
Trade payables |
||||||||||||||||||||||||
Accruals |
||||||||||||||||||||||||
Loans and borrowings |
||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
9 |
Financial instruments - fair values and risk management (continued) |
Loans |
||||||||
and borrowings |
Total |
|||||||
€ |
€ |
|||||||
At January 1, 2021 |
||||||||
Recharges |
||||||||
Effects of movements in exchange rates |
||||||||
|
|
|
|
|||||
At December 31, 2021 |
||||||||
|
|
|
|
10 |
Related party transactions |
11 |
Subsequent events |
• | Closing share price of SEAC’s shares as traded on NYSE which was $ |
• | Closing price of SEAC’s public warrants as traded on NYSE which was $ |
• | The valuation of the private warrants using the Black Scholes valuation at a total amount of € |
11 |
Subsequent events (continued) |
ASSETS |
||||
Current assets |
||||
Cash |
$ |
1,087,876 |
||
Prepaid expenses |
290,394 |
|||
|
|
|||
Total Current Assets |
1,378,270 |
|||
Cash and marketable securities held in Trust Account |
450,067,699 |
|||
|
|
|||
Total Assets |
$ |
451,445,969 |
||
|
|
|||
LIABILITIES AND STOCKHOLDERS’ DEFICIT |
||||
Liabilities |
||||
Current liabilities |
||||
Accrued expenses |
$ |
109,103 |
||
Accrued offering costs |
16,480 |
|||
|
|
|||
Total Current Liabilities |
125,583 |
|||
Warrant liability, at fair value |
45,225,000 |
|||
Deferred underwriting fee payable |
15,750,000 |
|||
|
|
|||
Total Liabilities |
61,100,583 |
|||
|
|
|||
Commitments and contingencies |
||||
Class A common stock subject to possible redemption, 45,000,000 shares at $10.00 per share redemption value |
450,000,000 |
|||
Stockholders’ Deficit |
||||
Preferred stock, $0.0001 par value; 1,000,000 shares authorized; none issued or outstanding |
— |
|||
Class A common stock, $0.0001 par value; 200,000,000 shares authorized; (excluding 45,000,000 shares subject to possible redemption) |
— |
|||
Class B common stock, $0.0001 par value; 20,000,000 shares authorized; 11,250,000 shares issued and outstanding |
1,125 |
|||
Additional paid-in capital |
— |
|||
Accumulated deficit |
(59,655,739 |
) | ||
|
|
|||
Total Stockholders’ Deficit |
(59,654,614 |
) | ||
|
|
|||
Total Liabilities and Stockholders’ Deficit |
$ |
451,445,969 |
||
|
|
Formation and operational costs |
$ |
203,809 |
||
|
|
|||
Loss from operations |
(203,809 |
) | ||
Other income (expense): |
||||
Change in fair value of warrant liability |
(15,007,134 |
) | ||
Transaction costs allocated to warrant liabilities |
(1,152,775 |
) | ||
Interest earned on marketable securities held in Trust Account |
67,699 |
|||
|
|
|||
Other expense, net |
(16,092,210 |
) | ||
|
|
|||
Net loss |
$ |
(16,296,019 |
) | |
|
|
|||
Weighted average shares outstanding of Class A common stock |
24,837,662 |
|||
|
|
|||
Basic and diluted net loss per share, Class A common stock |
$ |
(0.46 |
) | |
|
|
|||
Weighted average shares outstanding of Class B common stock |
10,625,000 |
|||
|
|
|||
Basic and diluted net loss per share, Class B common stock |
$ |
(0.46 |
) | |
|
|
Class B Common Stock |
Additional Paid-in Capital |
Accumulated Deficit |
Total Stockholders’ Deficit |
|||||||||||||||||
Shares |
Amount |
|||||||||||||||||||
Balance – July 30, 2020 (Inception) |
— |
$ |
— |
$ |
— |
$ |
— |
$ |
— |
|||||||||||
Issuance of Class B common stock to Sponsor |
11,500,000 |
1,150 |
23,850 |
— |
25,000 |
|||||||||||||||
Cash paid in excess of Fair Value of Private Placement Warrants |
— |
— |
1,059,424 |
— |
1,059,424 |
|||||||||||||||
Forfeiture of Class B common shares by Sponsor |
(250,000 |
) |
(25 |
) |
25 |
— |
— |
|||||||||||||
Accretion of Class A common stock subject to redemption |
— |
— |
(1,083,299 |
) |
(43,359,720 |
) |
(44,443,019 |
) | ||||||||||||
Net loss |
— |
— |
— |
(16,296,019 |
) |
(16,296,019 |
) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Balance – December 31, 2020 (As Restated) |
11,250,000 |
$ |
1,125 |
$ |
— |
$ |
(59,655,739 |
) |
$ |
(59,654,614 |
) | |||||||||
|
|
|
|
|
|
|
|
|
|
Cash Flows from Operating Activities: |
||||
Net loss |
$ |
(16,296,019 |
) | |
Adjustments to reconcile net loss to net cash used in operating activities: |
||||
Change in fair value of warrant liability |
15,007,134 |
|||
Transaction costs allocated to warrant liabilities |
1,152,775 |
|||
Interest earned on marketable securities held in Trust Account |
(67,699 |
) | ||
Changes in operating assets and liabilities: |
||||
Prepaid expenses |
(290,394 |
) | ||
Accrued expenses |
109,103 |
|||
|
|
|||
Net cash used in operating activities |
(385,100 |
) | ||
|
|
|||
Cash Flows from Investing Activities: |
||||
Investment of cash into Trust Account |
(450,000,000 |
) | ||
|
|
|||
Net cash used in investing activities |
(450,000,000 |
) | ||
|
|
|||
Cash Flows from Financing Activities: |
||||
Proceeds from issuance of Class B common stock to Sponsor |
25,000 |
|||
Proceeds from sale of Units, net of underwriting discounts paid |
441,000,000 |
|||
Proceeds from sale of Private Placement Warrants |
11,000,000 |
|||
Proceeds from promissory note – related party |
125,000 |
|||
Repayment of promissory note – related party |
(125,000 |
) | ||
Payment of offering costs |
(552,024 |
) | ||
|
|
|||
Net cash provided by financing activities |
451,472,976 |
|||
|
|
|||
Net Change in Cash |
1,087,876 |
|||
Cash – Beginning of period |
— |
|||
|
|
|||
Cash – End of period |
$ |
1,087,876 |
||
|
|
|||
Non-Cash Financing Activities: |
||||
Deferred underwriting fee payable |
$ |
15,750,000 |
||
|
|
|||
Offering costs included in accrued offering costs |
$ |
16,480 |
||
|
|
|||
Forfeiture of Class B common shares by Sponsor |
$ |
(25 |
) | |
|
|
As of October 6, 2020 |
As Reported As Previously Restated in 10-K/A Amendment No. 2 |
Adjustment |
As Restated |
|||||||||
Total assets |
$ |
402,006,531 |
— | $ |
402,006,531 |
|||||||
Total liabilities |
$ |
41,612,180 |
— | $ |
41,612,180 |
|||||||
Class A common stock subject to possible redemption |
355,394,350 | 44,605,650 | 400,000,000 | |||||||||
Class A common stock |
446 | (446 | ) | — | ||||||||
Class B common stock |
1,150 | — | 1,150 | |||||||||
Additional paid-in capital |
6,028,263 | (6,028,263 | ) | — | ||||||||
Accumulated deficit |
(1,029,858 | ) | (38,576,941 | ) | (39,606,799 | ) | ||||||
Total stockholders’ equity (deficit) |
$ |
5,000,001 |
$ |
(44,605,650 |
) |
$ |
(39,605,649 |
) | ||||
Total Liabilities, Stockholders’ Equity (Deficit) |
$ |
402,006,531 |
$ |
— |
$ |
402,006,531 |
As of December 31, 2020 |
As Reported As Previously Restated in 10-K/A Amendment No. 2 |
Adjustment |
As Restated |
|||||||||
Total assets |
$ |
451,445,969 |
— | $ |
451,445,969 |
|||||||
Total liabilities |
$ |
61,100,583 |
— | $ |
61,100,583 |
|||||||
Class A common stock subject to possible redemption |
385,345,380 | 64,654,620 | 450,000,000 | |||||||||
Class A common stock |
647 | (647 | ) | — | ||||||||
Class B common stock |
1,125 | — | 1,125 | |||||||||
Additional paid-in capital |
21,294,253 | (21,294,253 | ) | — | ||||||||
Accumulated deficit |
(16,296,019 | ) | (43,359,720 | ) | (59,655,739 | ) | ||||||
Total stockholders’ equity (deficit) |
$ |
5,000,006 |
$ |
(64,654,620 |
) |
$ |
(59,654,614 |
) | ||||
Total Liabilities, Stockholders’ Equity (Deficit) |
$ |
451,445,969 |
$ |
— |
$ |
451,445,969 |
As Reported As Previously Restated in 10-K/A Amendment No. 2 |
Adjustment |
As Restated |
||||||||||
Cash Flow from Operating Activities |
$ | (385,100 | ) | $ | — | $ | (385,100 | ) | ||||
Cash Flows used in Investing Activities |
$ | (450,000,000 | ) | $ | — | $ | (450,000,000 | ) | ||||
Cash Flows provided by Financing Activities |
$ | 451,472,976 | $ | — | $ | 451,472,976 | ||||||
Supplemental Disclosure of Noncash Financing Activities: |
||||||||||||
Initial classification of Class A common stock subject to possible redemption |
$ | 400,487,620 | $ | (400,487,620 | ) | $ | ||||||
Change in value of Class A common stock subject to possible redemption |
$ | (15,142,240 | ) | $ | 15,142,240 | $ |
Earnings Per Share |
||||||||||||
As Reported As Previously Restated in 10-K/A Amendment No. 2 |
Adjustment |
As Restated |
||||||||||
For the period From July 30, 2020 (Inception) Through December 31, 2020 |
||||||||||||
Weighted average shares outstanding – Class A common stock |
44,259,412 | (19,421,750 | ) | 24,837,662 | ||||||||
Basic and diluted (loss) per share – Class A common stock |
$ | — | $ | (0.46 | ) | $ | (0.46 | ) | ||||
Weighted average shares outstanding – Class B common stock |
10,682,624 | (57,624 | ) | 10,625,000 | ||||||||
Basic and diluted (loss) per share – Class B common stock |
$ | (1.53 | ) | $ | 1.07 | $ | (0.46 | ) |
Gross proceeds |
$ | 450,000,000 | ||
Less: |
||||
Proceeds allocated to Public Warrants |
(20,277,290 | ) | ||
Class A common shares issuance costs |
(24,165,729 | ) | ||
Plus: |
||||
Accretion of carrying value to redemption value |
44,443,019 | |||
|
|
|||
Class A common shares subject to possible redemption |
$ | 450,000,000 |
For The Period Ended July 30, 2020 (inception) through December 31, 2020 |
||||||||
Class A |
Class B |
|||||||
Basic and diluted net loss per ordinary share |
||||||||
Numerator: |
||||||||
Allocation of net loss |
$ | (11,413,554 | ) | $ | (4,882,465 | ) | ||
Denominator: |
||||||||
Basic and diluted weighted average shares outstanding |
24,837,662 | 10,625,000 | ||||||
Basic and diluted net loss per ordinary share |
$ | (0.46 | ) | $ | (0.46 | ) |
• | in whole and not in part; |
• | at a price of $0.01 per warrant; |
• | upon not less than 30 days’ prior written notice of redemption, or the 30-day redemption period, to each warrant holder; and |
• | if, and only if, the reported last sale price of the Company’s Class A common stock equals or exceeds $18.00 per share (as adjusted for stock splits, stock dividends, reorganizations, recapitalizations and the like) for any 20 trading days within a 30-trading day period ending on the third trading day prior to the date on which the Company sends the notice of redemption to the warrant holders. |
• | in whole and not in part; |
• | at a price of $0.10 per warrant provided that holders will be able to exercise their warrants prior to redemption and receive that number of shares of Class A common stock determined based on the redemption date and the “fair market value” of the Company’s Class A common stock; |
• | upon a minimum of 30 days’ prior written notice of redemption; |
• | if, and only if, the last reported sale price of the Company’s Class A common stock equals or exceeds $10.00 per share (as adjusted for stock splits, stock dividends, reorganizations, recapitalizations and the like) on the trading day prior to the date on which the Company sends the notice of redemption to the warrant holders; |
• | if, and only if, there is an effective registration statement covering the issuance of the shares of Class A common stock issuable upon exercise of the warrants and a current prospectus relating thereto is available throughout the 30-day period after the written notice of redemption is given. |
December 31, 2020 |
||||
Deferred tax asset |
||||
Net operating loss carryforward |
$ |
3,581 |
||
Organizational costs/Startup expenses |
25,004 |
|||
|
|
|||
Total deferred tax asset |
28,585 |
|||
Valuation allowance |
(28,585 |
) | ||
|
|
|||
Deferred tax asset, net of allowance |
$ |
— |
||
|
|
December 31, 2020 |
||||
Federal |
||||
Current |
$ |
— |
||
Deferred |
(28,585 |
) | ||
State |
||||
Current |
— |
|||
Deferred |
— |
|||
Change in valuation allowance |
28,585 |
|||
|
|
|||
Income tax provision |
$ |
— |
||
|
|
December 31, 2020 |
||||
Statutory federal income tax rate |
21.0 |
% | ||
State taxes, net of federal tax benefit |
0.0 |
% | ||
Change in fair value of warrant liability |
(19.3 |
)% | ||
Transaction costs -allocated to warrant liabilities |
(1.50 |
)% | ||
Change in valuation allowance |
(0.20 |
)% | ||
|
|
|||
Income tax provision |
0.0 |
% | ||
|
|
Level 1: | Quoted prices in active markets for identical assets or liabilities. An active market for an asset or liability is a market in which transactions for the asset or liability occur with sufficient frequency and volume to provide pricing information on an ongoing basis. |
Level 2: | Observable inputs other than Level 1 inputs. Examples of Level 2 inputs include quoted prices in active markets for similar assets or liabilities and quoted prices for identical assets or liabilities in markets that are not active. |
Level 3: | Unobservable inputs based on our assessment of the assumptions that market participants would use in pricing the asset or liability. |
Held-To-Maturity |
Level |
Amortized Cost |
Gross Holding Gain |
Fair Value |
||||||||||||
U.S. Treasury Securities (Matured on 2/4/2021) |
1 |
$ |
449,973,787 |
$ |
3,713 |
$ |
449,977,500 |
|||||||||
|
|
|
|
|
|
|
|
Level |
December 31, 2020 |
|||||||
Assets: |
||||||||
Marketable securities held in Trust Account |
1 | $ | 449,977,500 | |||||
Liabilities: |
||||||||
Warrant Liability – Public Warrants |
1 | $ | 10,097,710 | |||||
Warrant Liability – Private Placement Warrants |
3 | $ | 4,909,424 |
At October 6, 2020 (Initial Measurement) |
As of December 31, 2020 |
|||||||
Stock price |
$ | 9.55 | $ | 10.12 | ||||
Term (in years) |
6.63 | 6.08 | ||||||
Volatility |
16.1 | % | 33.0 | % | ||||
Risk-free rate |
0.52 | % | 0.52 | % | ||||
Dividend yield |
0.0 | % | 0.0 | % |
Private Placement |
Public |
Warrant Liabilities |
||||||||||
Fair value as of July 30, 2020 (inception) |
$ | — | $ | — | $ | — | ||||||
Initial measurement on October 6, 2020 (inclusive of the over-allotment) |
9,940,576 | 20,277,290 | 30,217,866 | |||||||||
Change in fair value |
4,909,424 | 10,097,710 | 15,007,134 | |||||||||
Transfer to Level 1 |
— | (30,375,000 | ) | (30,375,000 | ) | |||||||
|
|
|
|
|
|
|||||||
Fair value as of December 31, 2020 |
$ | 14,850,000 | $ | — | $ | 14,850,000 | ||||||
|
|
|
|
|
|
September 30, 2021 |
December 31, 2020 |
|||||||
(Unaudited) |
||||||||
ASSETS |
||||||||
Current assets |
||||||||
Cash |
$ | 49,561 | $ | 1,087,876 | ||||
Prepaid expenses |
158,486 | 290,394 | ||||||
|
|
|
|
|||||
Total Current Assets |
208,047 | 1,378,270 | ||||||
Investments held in Trust Account |
450,122,927 | 450,067,699 | ||||||
|
|
|
|
|||||
Total Assets |
$ |
450,330,974 |
$ |
451,445,969 |
||||
|
|
|
|
|||||
LIABILITIES AND STOCKHOLDERS’ DEFICIT |
||||||||
Current liabilities |
||||||||
Accrued expenses |
$ | 4,433,981 | $ | 109,103 | ||||
Accrued offering costs |
— | 16,480 | ||||||
Promissory note- related party |
1,000,000 | — | ||||||
|
|
|
|
|||||
Total Current Liabilities |
5,433,981 | 125,583 | ||||||
Warrant liabilities |
79,395,000 | 45,225,000 | ||||||
Deferred underwriting fee payable |
15,750,000 | 15,750,000 | ||||||
|
|
|
|
|||||
Total Liabilities |
100,578,981 |
61,100,583 |
||||||
|
|
|
|
|||||
Commitments and contingencies |
||||||||
Class A common stock subject to possible redemption, 45,000,000 shares at $10.00 per share redemption value as of September 30, 2021 and December 31, 2020 |
450,000,000 | 450,000,000 | ||||||
Stockholders’ Deficit |
||||||||
Preferred stock, $0.0001 par value; 1,000,000 shares authorized; none issued or outstanding |
— | — | ||||||
Class A common stock, $0.0001 par value; 200,000,000 shares authorized |
— | — | ||||||
Class B common stock, $0.0001 par value; 20,000,000 shares authorized; 11,250,000 shares issued and outstanding as of September 30, 2021 and December 31, 2020 |
1,125 | 1,125 | ||||||
Additional paid-in capital |
— | — | ||||||
Accumulated deficit |
(100,249,132 | ) | (59,655,739 | ) | ||||
|
|
|
|
|||||
Total Stockholders’ Deficit |
(100,248,007 |
) |
(59,654,614 |
) | ||||
|
|
|
|
|||||
Total Liabilities and Stockholders’ Deficit |
$ |
450,330,974 |
$ |
451,445,969 |
||||
|
|
|
|
Three Months Ended September 30, 2021 |
Nine Months Ended September 30, 2021 |
For the Period from July 30, 2020 (Inception) through September 30, 2020 |
||||||||||
General and administrative expenses |
$ | 1,743,664 | $ | 6,478,621 | $ | 1,000 | ||||||
|
|
|
|
|
|
|||||||
Loss from operations |
(1,743,664 | ) | (6,478,621 | ) | (1,000 | ) | ||||||
Other loss: |
||||||||||||
Interest earned on investments held in Trust Account |
5,792 | 55,228 | — | |||||||||
Change in fair value of warrant liabilities |
(6,365,000 | ) | (34,170,000 | ) | — | |||||||
|
|
|
|
|
|
|||||||
Total other loss, net |
(6,359,208 | ) | (34,114,772 | ) | — | |||||||
|
|
|
|
|
|
|||||||
Net loss |
$ |
(8,102,872 |
) |
$ |
(40,593,393 |
) |
$ |
(1,000 |
) | |||
|
|
|
|
|
|
|||||||
Weighted average shares outstanding of Class A common stock |
45,000,000 | 45,000,000 | — | |||||||||
|
|
|
|
|
|
|||||||
Basic and diluted loss per share, Class A common stock |
$ | (0.14 | ) | $ | (0.72 | ) | $ | — | ||||
|
|
|
|
|
|
|||||||
Weighted average shares outstanding of Class B common stock |
11,250,000 | 11,250,000 | 11,250,000 | |||||||||
|
|
|
|
|
|
|||||||
Basic and diluted net loss per share, Class B common stock |
$ | (0.14 | ) | $ | (0.72 | ) | $ | — | ||||
|
|
|
|
|
|
Class B Common Stock |
Additional Paid-in Capital |
Accumulated Deficit |
Total Stockholders’ Deficit |
|||||||||||||||||
Shares |
Amount |
|||||||||||||||||||
Balance — January 1, 2021 |
11,250,000 |
$ |
1,125 |
$ |
— |
$ |
(59,655,739 |
) |
$ |
(59,654,614 |
) | |||||||||
Net income |
— | — | — | 4,632,106 | 4,632,106 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Balance — March 31, 2021 (unaudited), as restated, see Note 2 |
11,250,000 |
1,125 |
— |
(55,023,633 |
) |
(55,022,508 |
) | |||||||||||||
Net loss |
— | — | — | (37,122,627 | ) | (37,122,627 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Balance — June 30, 2021 (unaudited), as restated, see Note 2 |
11,250,000 |
$ |
1,125 |
$ |
— |
$ |
(92,146,260 |
) |
$ |
(92,145,135 |
) | |||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net loss |
— | — | — | (8,102,872 | ) | (8,102,872 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Balance — September 30, 2021 (unaudited) |
11,250,000 |
$ |
1,125 |
$ |
— |
$ |
(100,249,132 |
) |
$ |
(100,248,007 |
) | |||||||||
|
|
|
|
|
|
|
|
|
|
Class B Common Stock |
Additional Paid-in Capital |
Retained Earnings / (Accumulated Deficit) |
Total Stockholders’ Equity |
|||||||||||||||||
Shares |
Amount |
|||||||||||||||||||
Balance — July 30, 2020 (inception) |
— |
$ |
— |
$ |
— |
$ |
— |
$ |
— |
|||||||||||
Issuance of Class B common stock to Sponsor |
11,500,000 | 1,150 | 23,850 | — | 25,000 | |||||||||||||||
Net loss |
— | — | — | (1,000 | ) | (1,000 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Balance — September 30, 2020 (unaudited) |
11,500,000 |
1,150 |
$ |
23,850 |
$ |
(1,000 |
) |
$ |
24,000 |
Nine Months Ended September 30, 2021 |
For The Period From July 30, 2020 (Inception) Through September 30, 2020 |
|||||||
Cash Flows from Operating Activities: |
||||||||
Net loss |
$ | (40,593,393 | ) | $ | (1,000 | ) | ||
Adjustments to reconcile net income to net cash used in operating activities: |
||||||||
Change in fair value of warrant liabilities |
34,170,000 | — | ||||||
Interest earned on investments held in Trust Account |
(55,228 | ) | — | |||||
Changes in operating assets and liabilities: |
||||||||
Prepaid expenses |
131,908 | — | ||||||
Accrued expenses |
4,324,878 | 1,000 | ||||||
|
|
|
|
|||||
Net cash used in operating activities |
(2,021,835 |
) |
— | |||||
|
|
|
|
|||||
Cash Flows from Financing Activities: |
||||||||
Proceeds from issuance of Class B common stock to Sponsor |
— | 25,000 | ||||||
Proceeds from promissory note — related party |
1,000,000 | 125,000 | ||||||
Payment of offering costs |
(16,480 | ) | (137,195 | ) | ||||
|
|
|
|
|||||
Net cash provided by financing activities |
983,520 |
12,805 | ||||||
|
|
|
|
|||||
Net Change in Cash |
(1,038,315 |
) |
12,805 | |||||
Cash — Beginning of period |
1,087,876 | — | ||||||
|
|
|
|
|||||
Cash — End of period |
$ |
49,561 |
$ | 12,805 | ||||
|
|
|
|
|||||
Non-Cash Investing and Financing Activities: |
||||||||
Offering costs included in accrued offering costs |
$ | — | $ | 333,966 | ||||
|
|
|
|
Balance Sheet as of March 31, 2021 (Unaudited) |
As Previously Reported |
Adjustment |
As Restated |
|||||||||
Common stock subject to possible redemption |
$ | 389,977,490 | 60,022,510 | 450,000,000 | ||||||||
Common Stock |
$ | 600 | (600 | ) | — | |||||||
Additional paid-in capital |
$ | 16,662,190 | (16,662,190 | ) | — | |||||||
Accumulated deficit |
$ | (11,663,913 | ) | (43,359,720 | ) | (55,023,633 | ) | |||||
Total Stockholders’ Equity (Deficit) |
$ | 5,000,002 | (60,022,510 | ) | (55,022,508 | ) |
Balance Sheet as of June 30, 2021 (Unaudited) |
As Previously Reported |
Adjustment |
As Restated |
|||||||||
Common stock subject to possible redemption |
$ | 352,854,860 | 97,145,140 | 450,000,000 | ||||||||
Common Stock |
$ | 971 | (971 | ) | — | |||||||
Additional paid-in capital |
$ | 53,784,449 | (53,784,449 | ) | — | |||||||
Accumulated deficit |
$ | (48,786,540 | ) | (43,359,720 | ) | (92,146,260 | ) | |||||
Total Stockholders’ Equity (Deficit) |
$ | 5,000,005 | (97,145,140 | ) | (92,145,135 | ) |
Statement of Cash Flows for the Three Months Ended March 31, 2021 (Unaudited) |
As Previously Reported |
Adjustment |
As Restated |
|||||||||
Change in Class A common stock subject to possible redemption |
$ | 4,632,110 | $ | (4,632,110 | ) | $ | — |
Statement of Cash Flows for the Six Months Ended June 30, 2021 (Unaudited) |
As Previously Reported |
Adjustment |
As Restated |
|||||||||
Change in Class A common stock subject to possible redemption |
$ | (32,490,520 | ) | $ | 32,490,520 | $ | — |
Statement of Operations for the Three Months Ended March 31, 2021 |
As Previously Reported |
Adjustment |
As Restated |
|||||||||
Basic and diluted weighted average shares outstanding, Class A common stock |
45,000,000 | — | 45,000,000 | |||||||||
Basic and diluted net income (loss) per share, Class A common stock |
$ | — | $ | 0.08 | $ | 0.08 | ||||||
Basic and diluted weighted average shares outstanding, Class B common stock |
11,250,000 | — | 11,250,000 | |||||||||
Basic and diluted net loss (income) per share, Class B common stock |
$ | 0.41 | $ | (0.33 | ) | $ | 0.08 |
Statement of Operations for the Three Months Ended June 30, 2021 |
As Previously Reported |
Adjustment |
As Restated |
|||||||||
Basic and diluted weighted average shares outstanding, Class A common stock |
45,000,000 | — | 45,000,000 | |||||||||
Basic and diluted net income per share, Class A common stock |
$ | — | $ | (0.66 | ) | $ | (0.66 | ) | ||||
Basic and diluted weighted average shares outstanding, Class B common stock |
11,250,000 | — | 11,250,000 | |||||||||
Basic and diluted net loss (income) per share, Class B common stock |
$ | (3.30 | ) | $ | 2.64 | $ | (0.66 | ) |
Statement of Operations for the Six Months Ended June 30, 2021 |
As Previously Reported |
Adjustment |
As Restated |
|||||||||
Basic and diluted weighted average shares outstanding, Class A common stock |
45,000,000 | — | 45,000,000 | |||||||||
Basic and diluted net income per share, Class A common stock |
$ | — | $ | (0.58 | ) | $ | (0.58 | ) | ||||
Basic and diluted weighted average shares outstanding, Class B common stock |
11,250,000 | — | 11,250,000 | |||||||||
Basic and diluted net income (loss) per share, Class B common stock |
$ | (2.89 | ) | $ | 2.31 | $ | (0.58 | ) |
Gross proceeds |
$ | 450,000,000 | ||
Less: |
||||
Proceeds allocated to Public Warrants |
(20,277,290 | ) | ||
Class A common shares issuance costs |
(24,165,729 | ) | ||
Plus: |
||||
Accretion of carrying value to redemption value |
44,443,019 | |||
|
|
|||
Class A common shares subject to possible redemption |
$ | 450,000,000 |
Three Months Ended September 30, 2021 |
Nine Months Ended September 30, 2021 |
For the Period from July 30, 2020 (Inception) Through September 30, 2020 |
||||||||||||||||||||||
Class A |
Class B |
Class A |
Class B |
Class A |
Class B |
|||||||||||||||||||
Basic and diluted net loss per common stock |
||||||||||||||||||||||||
Numerator: |
||||||||||||||||||||||||
Allocation of net loss, as adjusted |
$ | (6,522,994 | ) | $ | (1,630,748 | ) | $ | (32,515,410 | ) | $ | (8,128,853 | ) | $ | — | $ | (1,000 | ) | |||||||
Denominator: |
||||||||||||||||||||||||
Basic and diluted weighted average shares outstanding |
45,000,000 | 11,250,000 | 45,000,000 | 11,250,000 | — | 11,250,000 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Basic and diluted net loss per common stock |
$ | (0.14 | ) | $ | (0.14 | ) | $ | (0.72 | ) | $ | (0.72 | ) | $ | — | $ | — |
• | in whole and not in part; |
• | at a price of $0.01 per warrant; |
• | upon not less than 30 days’ prior written notice of redemption, or the 30-day redemption period, to each warrant holder; and |
• | if, and only if, the reported last sale price of the Company’s Class A common stock equals or exceeds $18.00 per share (as adjusted for stock splits, stock dividends, reorganizations, recapitalizations and the like) for any 20 trading days within a 30-trading day period ending on the third trading day prior to the date on which the Company sends the notice of redemption to the warrant holders. |
• | in whole and not in part; |
• | at a price of $0.10 per warrant provided that holders will be able to exercise their warrants prior to redemption and receive that number of shares of Class A common stock determined based on the redemption date and the “fair market value” of the Company’s Class A common stock; |
• | upon a minimum of 30 days’ prior written notice of redemption; |
• | if, and only if, the last reported sale price of the Company’s Class A common stock equals or exceeds $10.00 per share (as adjusted for stock splits, stock dividends, reorganizations, recapitalizations and the like) on the trading day prior to the date on which the Company sends the notice of redemption to the warrant holders; |
• | if, and only if, there is an effective registration statement covering the issuance of the shares of Class A common stock issuable upon exercise of the warrants and a current prospectus relating thereto is available throughout the 30-day period after the written notice of redemption is given. |
Held-To-Maturity |
Amortized Cost |
Gross Holding Gain |
Fair Value |
|||||||||||
December 31, 2020 |
U.S. Treasury Securities (Matured on 2/4/2021) | $ | 449,973,787 | $ | 3,713 | $ | 449,977,500 | |||||||
|
|
|
|
|
|
Description |
Level |
September 30, 2021 |
December 31, 2020 |
|||||||||
Assets: |
||||||||||||
Money Market Fund |
1 | $ | 450,122,927 | N/A | ||||||||
Liabilities: | ||||||||||||
Warrant Liability — Public Warrants |
1 | $ | 53,325,000 | $ | 30,375,000 | |||||||
Warrant Liability — Private Placement Warrants |
3 | $ | 26,070,000 | $ | 14,850,000 |
September 30, 2021 |
December 31, 2020 |
|||||||
Stock price |
$ | 10.02 | $ | 10.12 | ||||
Term (in years) |
5.37 | 6.08 | ||||||
Volatility |
32.3 | % | 33.0 | % | ||||
Risk-free rate |
1.043 | % | 0.52 | % | ||||
Dividend yield |
0.0 | % | 0.0 | % |
Private Placement |
||||
Fair value as of January 1, 2021 |
$ | 14,850,000 | ||
Change in fair value |
11,220,000 | |||
|
|
|||
Fair value as of September 30, 2021 |
$ | 26,070,000 | ||
|
|
Item 8. |
Exhibits and Financial Statement Schedules |
# | Indicates management contract or compensatory plan or arrangement. |
* | Filed herewith. |
** | Previously filed. |
+ | Certain schedules and similar attachments to the exhibit have been omitted in accordance with Regulation S-K Item 601(a)(5). |
Item 9. |
Undertakings. |
(a) | The undersigned registrant hereby undertakes: |
SUPER GROUP (SGHC) LIMITED | ||
By: | /s/ Neal Menashe | |
Name: Neal Menashe | ||
Title: Chief Executive Officer |
Name |
Title | |
/s/ Neal Menashe Neal Menashe |
Chief Executive Officer and Director (Principal Executive Officer) | |
/s/ Alinda Van Wyk Alinda Van Wyk |
Chief Financial Officer and Director (Principal Financial and Accounting Officer) | |
/s/ Eric Grubman Eric Grubman |
Chairman | |
/s/ Richard Hasson Richard Hasson |
Director | |
/s/ John Collins John Collins |
Director | |
/s/ Robert James Dutnall Robert James Dutnall |
Director | |
/s/ John Le Poidevin John Le Poidevin |
Director |
Name |
Title | |
/s/ Natara Holloway Branch Natara Holloway Branch |
Director | |
/s/ Jonathan Jossel Jonathan Jossel |
Director | |
/s/ Donald J. Puglisi Donald J. Puglisi |
Authorized Representative in the United States |