Ballantyne Strong (BTN) Peer Comparison

$2.41

$0.11 (4.78%)

As on 24-Feb-2023 09:30EDT

Market cap

$50 Mln

Revenue (TTM)

$39 Mln

P/E Ratio

64.5

P/B Ratio

1.2

Div. Yield

0 %

Edit

	Ballantyne Strong (BTN)	Churchill Downs (CHDN)	Rush Street Interactive Inc. Class A (RSI)	Red Rock Resorts Inc. Class A (RRR)	Boyd Gaming (BYD)
Market cap ($ Mln)	50	6,266	6,282	5,810	5,869
Revenue ($ Mln)	41	2,992	1,367	2,005	4,098
Net Profit ($ Mln)	-7.15	409.70	31.92	168.92	1,817.17
Net Margin (%)	-19.66	13.69	2.33	8.43	44.34
RoE (%)	-14.46	34.66	-15.44	8.99	71.34
Price to Earnings	64.50	15.26	80.38	20.13	3.58
Price-To-Book	1.20	4.50	16.07	20.18	2.35

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement ($ Mln)

	Ballantyne Strong (BTN)	Churchill Downs (CHDN)	Rush Street Interactive Inc. Class A (RSI)	Red Rock Resorts Inc. Class A (RRR)	Boyd Gaming (BYD)
Operating Revenue	40.76	1,809.80	592.21	1,663.79	3,555.38
Cost of Revenue	30.32	1,243.40	414.66	588.72	1,565.20
Gross Profit	10.92	566.40	177.55	1,075.07	1,990.17
Operating Expenses	12.80	244.60	302.35	513.77	1,008.95
Operating Profit (EBIT)	-2.36	321.80	-124.80	561.30	981.22
Other Income	-4.38	434.30	--	3.47	-1.17
Profit before Tax	-7.08	608.80	-125.37	434.88	828.81
Provision for Tax	0.47	169.40	8.96	44.53	189.43
Profit after Tax (Net Income)	-7.15	439.40	-38.63	205.46	639.38
Minority Interest	--	--	134.83	-11.54	--
Consolidated Profit	-7.15	439.40	-38.63	205.46	639.38

Liabilities ($ Mln)

	Ballantyne Strong (BTN)	Churchill Downs (CHDN)	Rush Street Interactive Inc. Class A (RSI)	Red Rock Resorts Inc. Class A (RRR)	Boyd Gaming (BYD)
Shareholder's Funds	46.70	551.50	56.05	43.78	1,590.63
Minority Interest	--	--	134.83	-11.54	--
Non-Current Liabilities	10.77	5,033.70	15.53	3,020.26	4,134.37
Current Liabilities	14.29	621.60	143.95	293.25	586.13
Total Liabilities	71.75	6,206.80	350.35	3,345.75	6,311.13

Assets ($ Mln)

	Ballantyne Strong (BTN)	Churchill Downs (CHDN)	Rush Street Interactive Inc. Class A (RSI)	Red Rock Resorts Inc. Class A (RRR)	Boyd Gaming (BYD)
Non-Current Assets	53.54	5,862.30	85.88	3,124.76	5,832.90
Current Assets	18.22	344.50	264.47	221.00	478.23
Total Assets	71.75	6,206.80	350.35	3,345.75	6,311.13
Total Debt*	--	4,605.70	1.90	3,019.24	3,896.63
Net Current Assets	--	-277.10	120.53	-72.25	-107.91

Cashflow ($ Mln)

	Ballantyne Strong (BTN)	Churchill Downs (CHDN)	Rush Street Interactive Inc. Class A (RSI)	Red Rock Resorts Inc. Class A (RRR)	Boyd Gaming (BYD)
Cash From Operating Activities	-3.57	536.80	-60.32	542.22	976.11
Cash Flow from Investing Activities	-0.58	-3,103.70	-28.99	-442.14	-422.31
Cash from Financing Activities	-0.92	2,416.00	-1.22	-290.05	-615.85
Net Cash Inflow / Outflow	-5.07	-176.90	-90.53	-189.97	-62.05

Ratios

Profitability Ratios

	Ballantyne Strong (BTN)	Churchill Downs (CHDN)	Rush Street Interactive Inc. Class A (RSI)	Red Rock Resorts Inc. Class A (RRR)	Boyd Gaming (BYD)
ROCE (%)	-13.46	11.82	-53.27	6.85	11.67
ROE (%)	-14.46	102.39	-54.61	397.87	40.86
ROA (%)	-9.70	9.56	-10.18	6.34	10.20
EBIT Margin (%)	--	--	--	--	--
Net Margin (%)	-19.66	19.58	-6.52	12.32	17.99
Cash Profit Margin (%)	--	--	--	--	--

Growth Ratios

	Ballantyne Strong (BTN)	Churchill Downs (CHDN)	Rush Street Interactive Inc. Class A (RSI)	Red Rock Resorts Inc. Class A (RRR)	Boyd Gaming (BYD)
Revenue Growth (%)	0.51	0.13	0.21	0.03	0.06
EBIT Growth (%)	--	--	--	--	--
Net Profit Growth (%)	-139.88	76.40	-32.94	-15.05	37.84
EPS Growth (%)	--	0.81	-0.23	-0.06	0.49
Book Value Growth (%)	--	--	--	--	--

Valuation Ratios

	Ballantyne Strong (BTN)	Churchill Downs (CHDN)	Rush Street Interactive Inc. Class A (RSI)	Red Rock Resorts Inc. Class A (RRR)	Boyd Gaming (BYD)
Price / Earnings	--	36.67	-5.97	20.03	9.01
Price / Book Value	--	29.21	4.12	93.99	3.62
Dividend Yield (%)	--	--	--	--	--
EV/EBITDA	--	23.53	-0.24	10.12	7.57
Market Cap ($ Cr)	--	--	--	--	--

Solvency Ratios

	Ballantyne Strong (BTN)	Churchill Downs (CHDN)	Rush Street Interactive Inc. Class A (RSI)	Red Rock Resorts Inc. Class A (RRR)	Boyd Gaming (BYD)
Debt to Equity	--	8.35	0.03	68.96	2.45
Short term debt to equity ratio	0.06	0.09	0.01	0.70	0.08
Current Ratio	1.27	0.55	1.84	0.75	0.82
Quick Ratio	1.04	0.43	1.65	0.71	0.78
Interest Coverage	-19.41	5.13	-217.80	4.35	6.48

Operating Efficiency Ratios

	Ballantyne Strong (BTN)	Churchill Downs (CHDN)	Rush Street Interactive Inc. Class A (RSI)	Red Rock Resorts Inc. Class A (RRR)	Boyd Gaming (BYD)
Debtors to sales (%)	15.13	5.28	7.95	2.62	3.14
Asset Turnover	0.55	0.39	1.56	0.51	0.57
Receivable days	48.38	20.57	25.00	8.82	10.33
Inventory Days	40.11	20.45	20.11	7.73	4.93
Payable days	83.04	33.36	15.99	8.95	27.07
Cash Conversion Cycle	5.45	7.65	29.12	7.61	-11.81

Annual
Quarterly