Market cap
$446 Mln
Revenue (TTM)
$2,958 Mln
P/E Ratio
--
P/B Ratio
0.7
Div. Yield
0 %
| Bally's Corp (BALY) | Red Rock Resorts Inc. Class A (RRR) | Churchill Downs (CHDN) | Boyd Gaming (BYD) | Rush Street Interactive Inc. Class A (RSI) | |
|---|---|---|---|---|---|
Market cap ($ Mln) |
446 | 6,230 | 6,532 | 5,869 | 6,282 |
Revenue ($ Mln) |
2,958 | 2,005 | 2,992 | 4,098 | 1,367 |
Net Profit ($ Mln) |
-764.14 | 168.92 | 409.70 | 1,817.17 | 31.92 |
Net Margin (%) |
-25.83 | 8.43 | 13.69 | 44.34 | 2.33 |
RoE (%) |
-92.95 | 8.99 | 34.66 | 71.34 | -15.44 |
Price to Earnings |
-- | 21.59 | 15.80 | 3.58 | 80.38 |
Price-To-Book |
0.69 | 21.11 | 4.84 | 2.35 | 16.07 |
Income Statement ($ Mln)
| Bally's Corp (BALY) | Red Rock Resorts Inc. Class A (RRR) | Churchill Downs (CHDN) | Boyd Gaming (BYD) | Rush Street Interactive Inc. Class A (RSI) | |
|---|---|---|---|---|---|
|
Operating Revenue
|
2,957.92 | 2,004.93 | 2,991.90 | 4,098.17 | 1,366.94 |
|
Cost of Revenue
|
1,554.29 | 867.14 | 1,968.90 | 2,578.87 | 888.95 |
|
Gross Profit
|
1,141.37 | 1,057.77 | 982.60 | 1,724.49 | 392.76 |
|
Operating Expenses
|
1,439.89 | 583.07 | 859.80 | 720.06 | 340.81 |
|
Operating Profit (EBIT)
|
-36.26 | 554.72 | 724.20 | 799.23 | 137.18 |
|
Other Income
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Profit before Tax
|
-854.06 | 365.30 | 585.50 | 2,291.98 | 154.27 |
|
Provision for Tax
|
-57.61 | 44.52 | 169.80 | 480.09 | 64.78 |
|
Profit after Tax (Net Income)
|
-764.14 | 168.92 | 409.70 | 1,817.17 | 31.92 |
|
Minority Interest
|
2.23 | -151.86 | -2.30 | 5.29 | -57.58 |
|
Consolidated Profit
|
0.00 | 0.00 | 0.00 | 1,580.40 | 11.30 |
Liabilities ($ Mln)
| Bally's Corp (BALY) | Red Rock Resorts Inc. Class A (RRR) | Churchill Downs (CHDN) | Boyd Gaming (BYD) | Rush Street Interactive Inc. Class A (RSI) | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
644.78 | 171.07 | 1,341.00 | 2,500.52 | 185.08 |
|
Minority Interest
|
2.23 | -151.86 | -2.30 | 5.29 | -57.58 |
|
Non-Current Liabilities
|
7,579.44 | 3,657.80 | 4,771.00 | 3,563.50 | 253.64 |
|
Current Liabilities
|
1,057.53 | 415.52 | 1,359.00 | 623.37 | 200.76 |
|
Total Liabilities
|
11,230.38 | 4,167.07 | 7,484.50 | 6,574.69 | 658.51 |
Assets ($ Mln)
| Bally's Corp (BALY) | Red Rock Resorts Inc. Class A (RRR) | Churchill Downs (CHDN) | Boyd Gaming (BYD) | Rush Street Interactive Inc. Class A (RSI) | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
9,842.03 | 4,084.00 | 7,037.00 | 6,201.80 | 368.52 |
|
Current Assets
|
964.95 | 281.19 | 484.00 | 482.40 | 424.76 |
|
Total Assets
|
11,230.38 | 4,167.07 | 7,484.50 | 6,574.69 | 658.51 |
|
Total Debt*
|
2,308.05 | 3,628.78 | 4,781.00 | 3,258.28 | 14.79 |
|
Net Current Assets
|
0.00 | -134.34 | -875.00 | -140.97 | 224.00 |
Cashflow ($ Mln)
| Bally's Corp (BALY) | Red Rock Resorts Inc. Class A (RRR) | Churchill Downs (CHDN) | Boyd Gaming (BYD) | Rush Street Interactive Inc. Class A (RSI) | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-91.20 | 609.51 | 769.80 | 976.68 | 165.00 |
|
Cash Flow from Investing Activities
|
1,824.59 | -251.36 | -471.50 | 1,042.82 | -37.02 |
|
Cash from Financing Activities
|
-1,043.20 | -380.07 | -262.50 | -1,982.29 | -37.36 |
|
Net Cash Inflow / Outflow
|
-- | -- | -- | -- | -- |
Ratios
Profitability Ratios
| Bally's Corp (BALY) | Red Rock Resorts Inc. Class A (RRR) | Churchill Downs (CHDN) | Boyd Gaming (BYD) | Rush Street Interactive Inc. Class A (RSI) | |
|---|---|---|---|---|---|
|
ROCE (%)
|
-11.31 | 60.06 | 6.22 | 34.03 | 26.75 |
|
ROE (%)
|
-92.95 | 8.99 | 34.66 | 71.34 | -15.44 |
|
ROA (%)
|
-7.43 | 3.70 | 4.81 | 25.07 | 3.76 |
|
EBIT Margin (%)
|
-6.38 | 28.16 | 29.37 | 58.79 | 10.82 |
|
Net Margin (%)
|
-25.83 | 8.43 | 13.69 | 44.34 | 2.33 |
|
Cash Profit Margin (%)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Growth Ratios
| Bally's Corp (BALY) | Red Rock Resorts Inc. Class A (RRR) | Churchill Downs (CHDN) | Boyd Gaming (BYD) | Rush Street Interactive Inc. Class A (RSI) | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
20.38 | 0.86 | 5.73 | 1.75 | 34.29 |
|
EBIT Growth (%)
|
-1,049.43 | -6.03 | 8.80 | 160.05 | 414.03 |
|
Net Profit Growth (%)
|
-32.07 | -4.40 | -4.65 | 222.52 | 26.54 |
|
EPS Growth (%)
|
-14.98 | 30.83 | -0.48 | 250.66 | 11.91 |
|
Book Value Growth (%)
|
2.79 | 46.93 | 32.97 | 97.39 | 23.44 |
Valuation Ratios
| Bally's Corp (BALY) | Red Rock Resorts Inc. Class A (RRR) | Churchill Downs (CHDN) | Boyd Gaming (BYD) | Rush Street Interactive Inc. Class A (RSI) | |
|---|---|---|---|---|---|
|
Price / Earnings
|
-1.43 | 33.48 | 21.52 | 3.64 | 62.20 |
|
Price / Book Value
|
1.01 | 30.22 | 8.09 | 2.57 | 14.07 |
|
Dividend Yield (%)
|
-- | -- | -- | -- | -- |
|
EV/EBITDA
|
19.29 | 7.75 | 12.23 | 3.25 | 60.35 |
|
Market Cap ($ Cr)
|
-- | -- | -- | -- | -- |
Solvency Ratios
| Bally's Corp (BALY) | Red Rock Resorts Inc. Class A (RRR) | Churchill Downs (CHDN) | Boyd Gaming (BYD) | Rush Street Interactive Inc. Class A (RSI) | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.00 | 20.83 | 3.06 | 1.05 | 0.00 |
|
Short term debt to equity ratio
|
0.07 | 0.18 | 0.50 | 0.05 | 0.02 |
|
Current Ratio
|
0.91 | 0.68 | 0.36 | 0.77 | 2.12 |
|
Quick Ratio
|
0.85 | 0.63 | 0.35 | 0.74 | 2.12 |
|
Interest Coverage
|
-0.92 | 2.83 | 3.00 | 20.34 | 155.27 |
Operating Efficiency Ratios
| Bally's Corp (BALY) | Red Rock Resorts Inc. Class A (RRR) | Churchill Downs (CHDN) | Boyd Gaming (BYD) | Rush Street Interactive Inc. Class A (RSI) | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
4.20 | 3.33 | 4.31 | 1.92 | 2.96 |
|
Asset Turnover
|
0.29 | 0.44 | 0.35 | 0.57 | 1.61 |
|
Receivable days
|
27.61 | 12.68 | 13.96 | 11.99 | 11.10 |
|
Inventory Days
|
9.06 | 6.58 | 2.21 | 3.20 | -- |
|
Payable days
|
34.07 | 10.24 | 34.26 | 21.80 | 16.59 |
|
Cash Conversion Cycle
|
2.61 | 9.02 | -18.09 | -6.61 | -- |