| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 2 | | | |
| | | | 3 | | | |
| | | | 3 | | | |
| | | | 4 | | | |
| | | | 4 | | | |
| | | | 5 | | | |
| | | | 5 | | | |
| | | | 7 | | | |
| | | | 8 | | | |
| | | | 8 | | | |
| | | | 9 | | | |
| | | | 9 | | | |
| | | | 9 | | | |
| | | | 9 | | | |
| | | | 10 | | | |
| | | | 11 | | | |
| | | | 15 | | | |
| | | | 16 | | | |
| | | | 17 | | | |
| | | | 24 | | | |
| | | | 24 | | | |
| | | | 30 | | | |
| | | | 35 | | | |
| | | | 35 | | | |
| | | | 42 | | | |
| | | | 44 | | | |
| | | | 50 | | | |
| | | | 50 | | | |
| | | | 50 | | | |
| | | | 53 | | | |
| | | | 53 | | | |
| | | | 54 | | | |
| | | | 54 | | | |
| | | | 57 | | | |
| | | | 57 | | | |
| | | | 58 | | |
| | |
Page
|
| |||
| | | | 58 | | | |
| | | | 58 | | | |
| | | | 60 | | | |
| | | | 61 | | | |
| | | | 62 | | | |
| | | | 62 | | | |
| | | | 62 | | | |
| | | | 62 | | | |
| | | | 62 | | | |
| | | | 64 | | | |
| | | | 65 | | | |
| | | | 66 | | | |
| | | | 66 | | | |
| | | | 67 | | | |
| | | | 69 | | | |
| | | | 70 | | | |
| | | | 71 | | | |
| | | | 71 | | | |
| | | | 72 | | | |
| | | | 74 | | | |
| | | | 75 | | | |
| | | | 77 | | | |
| | | | 78 | | | |
| | | | 79 | | | |
| | | | 79 | | | |
| | | | 79 | | | |
| | | | 80 | | | |
| | | | 82 | | | |
| | | | 84 | | | |
| | | | 86 | | | |
| | | | 87 | | | |
| | | | 88 | | | |
| | | | 94 | | | |
| | | | 95 | | | |
| | | | A-1 | | | |
| | | | B-1 | | | |
| | | | C-1 | | | |
| | | | D-1 | | |
Name
|
| |
Citizenship
|
| |
Position with Parent
|
|
Jamie R. Odell | | | Australia | | | Director (Executive Chair) | |
Antonia Korsanos | | | Australia | | | Director (Executive Vice Chair) | |
Hamish R. McLennan | | | Australia | | | Director | |
Stephen Morro | | | USA | | | Director | |
Michael J. Regan | | | USA | | | Director | |
Virginia E. Shanks | | | USA | | | Director | |
Timothy Throsby | | |
United Kingdom and Australia
|
| | Director | |
Maria T. Vullo | | | USA | | | Director | |
Kneeland C. Youngblood
|
| | USA | | | Director | |
Matthew R. Wilson | | | Australia | | | President and Chief Executive Officer | |
James Sottile | | | USA | | | Executive Vice President and Chief Legal Officer | |
Siobhan Lane | | | USA | | | Executive Vice President and Group Chief Executive, Gaming | |
Oliver Chow | | | USA | | | Interim Chief Financial Officer | |
Name
|
| |
Citizenship
|
| |
Position with Light and Wonder International, Inc.
|
|
Siobhan Lane | | | USA | | |
Director; President and Chief Executive Officer
|
|
James Sottile | | | USA | | | Secretary | |
Name
|
| |
Citizenship
|
| |
Position with LNW Social Holding Company II, LLC
|
|
Matthew R. Wilson | | | Australia | | | President | |
Name
|
| |
Citizenship
|
| |
Position with Bern Merger Sub, Inc.
|
|
James Sottile | | | USA | | | Director; President, Treasurer and Secretary | |
Social Casino Peers
|
| |
2024 EV / EBITDA
|
| |||
DoubleDown Interactive Co., Ltd.
|
| | | | 1.6x | | |
Huuuge, Inc.
|
| | | | 3.2x | | |
Playstudios, Inc.
|
| | | | 8.7x | | |
Playtika Holding Corp.
|
| | | | 6.8x | | |
Acquiror
|
| |
Target
|
| |
Announcement Date
|
|
Sega Corporation | | |
Rovio Entertainment Oyj
|
| | 4/17/2023 | |
Savvy Games Group | | | Scopely, Inc. | | | 4/5/2023 | |
Playstudios Inc. | | | Brainium Studios | | | 10/13/2022 | |
Take-Two Interactive Software, Inc. | | | Zynga Inc. | | | 1/10/2022 | |
Scopely, Inc. | | | GSN Games | | | 10/18/2021 | |
Aristocrat Leisure Limited | | | Playtech plc | | | 10/18/2021 | |
Playtika Ltd. | | | Reworks Ltd. | | | 8/31/2021 | |
Netmarble Corp. | | | SpinX Games Ltd. | | | 8/2/2021 | |
Electronic Arts Inc. | | | Playdemic Ltd. | | | 6/23/2021 | |
Bally’s Corporation | | | Gamesys Group plc | | | 4/13/2021 | |
Electronic Arts Inc. | | | Glu Mobile LLC | | | 2/8/2021 | |
Embracer Group AB | | | Gearbox Software | | | 2/3/2021 | |
Zynga Inc. | | | Peak Games | | | 6/1/2020 | |
Stillfront Group | | | Storm8 Inc. | | | 1/21/2020 | |
| | |
Fiscal year ended December 31
|
| |||||||||||||||||||||||||||
($ in millions)
|
| |
2023E
|
| |
2024E
|
| |
2025E
|
| |
2026E
|
| |
2027E
|
| |||||||||||||||
Revenue | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Core
|
| | | $ | 738 | | | | | $ | 800 | | | | | $ | 856 | | | | | $ | 898 | | | | | $ | 925 | | |
New Games
|
| | | | 0 | | | | | | 12 | | | | | | 26 | | | | | | 39 | | | | | | 56 | | |
Alictus
|
| | | | 15 | | | | | | 22 | | | | | | 30 | | | | | | 38 | | | | | | 45 | | |
Total Revenue
|
| | | $ | 754 | | | | | $ | 833 | | | | | $ | 912 | | | | | $ | 975 | | | | | $ | 1,027 | | |
| | |
Fiscal year ended December 31
|
| |||||||||||||||||||||||||||
($ in millions)
|
| |
2023E
|
| |
2024E
|
| |
2025E
|
| |
2026E
|
| |
2027E
|
| |||||||||||||||
Adjusted EBITDA | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Core
|
| | | $ | 226 | | | | | $ | 254 | | | | | $ | 285 | | | | | $ | 305 | | | | | $ | 317 | | |
New Games
|
| | | | (6) | | | | | | (15) | | | | | | (11) | | | | | | (6) | | | | | | 4 | | |
Alictus
|
| | | | 0 | | | | | | 2 | | | | | | 5 | | | | | | 8 | | | | | | 10 | | |
Total Adjusted EBITDA
|
| | | $ | 220 | | | | | $ | 242 | | | | | $ | 278 | | | | | $ | 306 | | | | | $ | 332 | | |
Date
Announced |
| |
Acquiror
|
| |
Target
|
| |
EV / LTM
AEBITDA |
|
09/2021 | | | Scopely | | | GSN Games | | | 12.5x | |
08/2021 | | | Netmarble Corp. | | | Bole Games (SpinX Games) | | | 19.9x | |
11/2017 | | | Aristocrat Leisure Limited | | | Big Fish Games, Inc. | | | 11.9x | |
04/2017 | | | DoubleU Games | | |
DoubleDown Interactive Co., Ltd.
|
| | 10.5x | |
07/2016 | | |
Consortium (including Giant Investment (HK)
Limited) |
| | Playtika | | | 13.0x | |
11/2014 | | | Churchill Downs Inc. | | | Big Fish Games, Inc. | | | 8.5x | |
Non-Employee Director
|
| |
Number of
Director RSUs |
| |
Estimated Value of
Director RSUs |
| ||||||
Antonia Korsanos
|
| | | | — | | | | | $ | — | | |
Gerald D. Cohen
|
| | | | 7,494 | | | | | $ | 171,988 | | |
Nicholas Earl
|
| | | | 7,494 | | | | | $ | 171,988 | | |
April Henry
|
| | | | 7,494 | | | | | $ | 171,988 | | |
Michael Marchetti
|
| | | | 7,494 | | | | | $ | 171,988 | | |
Charles J. Prober
|
| | | | 7,494 | | | | | $ | 171,988 | | |
William C. Thompson, Jr.
|
| | | | 7,494 | | | | | $ | 171,988 | | |
Executive Officer
|
| |
Number of
Company RSUs(1) |
| |
Estimated Value
of Company RSUs(2) |
| |
Number of
Company PSUs |
| |
Estimated Value
of Company PSUs(3) |
| ||||||||||||
Joshua Wilson
|
| | | | 88,974 | | | | | $ | 2,041,954 | | | | | | 288,374 | | | | | $ | 6,618,184 | | |
Daniel O’Quinn
|
| | | | 8,999 | | | | | $ | 206,528 | | | | | | — | | | | | | — | | |
Description
|
| |
Amount
|
| |||
Financial advisory fees and expenses
|
| | | $ | [•] | | |
Legal, accounting and other professional fees and expenses
|
| | | $ | [•] | | |
SEC filing fees
|
| | | $ | [•] | | |
Printing and mailing costs
|
| | | $ | [•] | | |
Miscellaneous
|
| | | $ | [•] | | |
Total
|
| | | $ | [•] | | |
Fiscal Year
|
| |
High
|
| |
Low
|
| ||||||
Ended December 31, 2021 | | | | | | | | | | | | | |
First Quarter
|
| | | $ | 21.45 | | | | | $ | 14.50 | | |
Second Quarter
|
| | | $ | 19.05 | | | | | $ | 15.65 | | |
Third Quarter
|
| | | $ | 20.90 | | | | | $ | 15.36 | | |
Fourth Quarter
|
| | | $ | 21.99 | | | | | $ | 13.49 | | |
Ended December 31, 2022 | | | | | | | | | | | | | |
First Quarter
|
| | | $ | 13.56 | | | | | $ | 11.28 | | |
Second Quarter
|
| | | $ | 14.26 | | | | | $ | 11.28 | | |
Third Quarter
|
| | | $ | 13.97 | | | | | $ | 10.69 | | |
Fourth Quarter
|
| | | $ | 16.08 | | | | | $ | 11.79 | | |
Ended December 31, 2023 | | | | | | | | | | | | | |
First Quarter
|
| | | $ | 17.28 | | | | | $ | 15.45 | | |
Second Quarter
|
| | | $ | 19.68 | | | | | $ | 15.53 | | |
Fiscal Year
|
| |
Total Number
of Shares Purchased |
| |
Range of
Prices Paid per Share |
| |
Average
Price Paid per Share |
| ||||||
Ended December 31, 2021 | | | | | | | | | | | | | | | | |
First Quarter
|
| | | | — | | | |
—
|
| | | | — | | |
Second Quarter
|
| | | | — | | | |
—
|
| | | | — | | |
Third Quarter
|
| | | | — | | | |
—
|
| | | | — | | |
Fourth Quarter
|
| | | | — | | | |
—
|
| | | | — | | |
Fiscal Year
|
| |
Total Number
of Shares Purchased |
| |
Range of
Prices Paid per Share |
| |
Average
Price Paid per Share |
| ||||||
Ended December 31, 2022 | | | | | | | | | | | | | | | | |
First Quarter
|
| | | | — | | | |
—
|
| | | | — | | |
Second Quarter
|
| | | | 515,903 | | |