Data is not available at this time.
Bidstack Group Plc operates as a specialized advertising technology company focused on the video games industry, offering dynamic and automated native in-game advertising solutions across mobile, PC, and console platforms. The company's core revenue model is built on programmatic ad placements, leveraging its proprietary AdConsole analytics platform to provide real-time insights and targeted ad delivery for brands, agencies, and game developers. By integrating non-intrusive ads directly into gameplay environments, Bidstack addresses a growing niche in the digital advertising market, capitalizing on the expanding global gaming audience. The company positions itself as a bridge between advertisers seeking engaged audiences and game developers looking for monetization opportunities without disrupting user experience. Its technology differentiates through seamless ad integration, data-driven targeting, and cross-platform compatibility, making it a notable player in the in-game advertising sector. While still scaling, Bidstack competes with larger ad-tech firms by focusing exclusively on gaming, a high-growth segment with increasing advertiser demand for immersive digital placements.
In FY 2022, Bidstack reported revenue of £5.27 million (GBp 5267155), reflecting its early-stage growth in the in-game advertising market. However, the company posted a net loss of £7.69 million (GBp -7686186), with negative operating cash flow of £7.48 million (GBp -7480424), indicating significant investment in platform development and market expansion. Capital expenditures of £0.63 million (GBp -627091) suggest ongoing technological enhancements.
The company's diluted EPS of -0.0062 GBp underscores its pre-profitability phase, with losses driven by operational scaling costs. Negative cash flow from operations highlights the capital-intensive nature of its growth strategy, though its £8.66 million (GBp 8662039) cash reserve provides near-term runway. The minimal debt of £0.004 million (GBp 4160) suggests reliance on equity financing.
Bidstack maintains a strong liquidity position with £8.66 million (GBp 8662039) in cash and equivalents, supporting its growth initiatives. With negligible debt and no dividend obligations, the balance sheet reflects a typical early-stage tech company profile, prioritizing reinvestment over leverage. The £7.69 million (GBp -7686186) net loss indicates ongoing burn rate, necessitating future funding rounds or revenue acceleration to sustain operations.
Revenue growth potential is tied to adoption of in-game advertising, a nascent but rapidly expanding market. The company has no dividend policy, retaining all capital for expansion. Share count of 1.24 billion indicates prior equity raises to fund operations, with future dilution risk if losses persist. The lack of historical profitability trends makes near-term projections challenging.
At a market cap of £29.27 million (GBp 2926935), Bidstack trades at approximately 5.6x trailing revenue, reflecting investor optimism about its niche positioning in gaming ad-tech. The beta of 1.137 suggests higher volatility versus the broader market, consistent with its growth-stage profile and sector exposure. Valuation appears to factor in long-term market expansion rather than near-term earnings.
Bidstack's first-mover advantage in programmatic in-game advertising provides differentiation, though execution risk remains high given competition and market nascency. Success hinges on broader advertiser adoption of gaming placements and partnerships with major game studios. The outlook depends on achieving scale to offset fixed technology costs, with the global gaming ad market's growth offering a substantial opportunity if captured effectively.
Company filings, London Stock Exchange data
show cash flow forecast
| Fiscal year | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |