UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

FORM 6-K

 

 

REPORT OF FOREIGN PRIVATE ISSUER

PURSUANT TO RULE 13A-16 OR 15D-16

UNDER THE SECURITIES EXCHANGE ACT OF 1934

November 2022

Commission File Number: 001-41253

 

 

Super Group (SGHC) Limited

(Translation of registrant’s name into English)

 

 

Super Group (SGHC) Limited

Bordeaux Court, Les Echelons

St. Peter Port, Guernsey, GY1 1AR

Telephone: +44 (0) 14 8182-2939

(Address of Principal Executive Offices)

 

 

Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.

Form 20-F  ☒             Form 40-F  ☐

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1):  ☐

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7):  ☐

 

 

 


INFORMATION CONTAINED IN THIS REPORT ON FORM 6-K

On November 22, 2022, Super Group (SGHC) Limited (the “Company”) issued a press release announcing its financial results for the quarter and nine months ended September 30, 2022. A copy of the press release, which includes an unaudited consolidated statement of financial position as of September 30, 2022 and an unaudited consolidated statement of profit or loss for the nine months ended September 30, 2022, is attached hereto as Exhibit 99.1.


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

    SUPER GROUP (SGHC) LIMITED
Date: November 22, 2022     By:  

/s/ Robert James Dutnall

    Name:   Robert James Dutnall
    Title:   Authorized Signatory


EXHIBIT INDEX

 

Exhibit No.   

Description

99.1    Press Release, dated November 22, 2022

Exhibit 99.1

 

LOGO

Super Group Reports Third Quarter 2022 Financial Results

 

   

Third Quarter 2022 Revenue of 307.8 million

 

   

Profit after tax of 34.9 million for the third quarter of 2022

 

   

Third Quarter 2022 Adjusted EBITDA of 56.1 million

 

   

Cash and cash equivalents was 266.0 million at September 30, 2022

 

   

Management to host conference call today at 8:30 a.m. ET

New York, NY – November 22, 2022 – Super Group (SGHC) Limited (NYSE: SGHC) (“SGHC” or “Super Group”), the parent company of Betway, a leading online sports betting and gaming business, and Spin, the multi-brand online casino, today announced third quarter 2022 financial results for its operating subsidiary, SGHC Limited.

Neal Menashe, CEO of Super Group, commented: “Super Group’s online-only business model and ongoing focus on improved customer experience through enhanced global technology platforms continues to ensure optimal customer engagement and value. Together with effective investment in our brands and efficient allocation of our capital, this provides us with a sound path for long-term growth.” Alinda van Wyk, CFO of Super Group stated, “Super Group remains financially strong and we continue to optimize our global footprint and operate more efficiently to leverage our scale. We remain focused on investing into technology and marketing, as well as other opportunities that will provide us with long-term growth and profitability.”

Financial Highlights

 

   

Revenue decreased by 2% to €307.8 million for third quarter of 2022 from €312.6 million over the same period in the prior year primarily as a result of a decline in online casino net revenue and brand license fee income, partially offset by an increase in sports betting net revenue.

 

   

Profit after tax for the third quarter of 2022 was €34.9 million compared to a profit of €50.5 million in the same period of the prior year.

 

   

EBITDA, a non-GAAP measure, was €60.9 million in the third quarter of 2022 compared to €75.9 million in the same period for the prior year.

 

   

Adjusted EBITDA, which excludes transaction fees, share listing expense, changes in valuations of warrants and earnout liabilities and associated foreign exchange movements, gains on derivative contracts, recognition of fair value option, bargain purchases and RSU expenses, decreased 26% to €56.1 million compared to €75.9 million in the same period from the prior year.

 

   

Monthly Average Customers for the quarter increased 7% to 2.7 million during the third quarter of 2022 from 2.5 million in the third quarter of 2021, excluding customers of Jumpman Gaming which was acquired on September 1, 2022.


   

Cash and cash equivalents was €266.0 million as of September 30, 2022 and €293.8 million as of December 31, 2021. This net reduction in cash for the 9 months to September 30, 2022 is comprised as follows:

 

   

Inflows from operations amounting to €135.0 million;

 

   

Offset by outflows from investing activities of €70.5 million mainly attributable to an increase in restricted cash of €69.5 expenditure on tangible and intangible assets of €23.8 million offset by loan settlements of €18.9 million;

 

   

Cash used in financing activities of €96.2 million primarily due a cash outflows for share repurchases of €222.3 million offset by an inflow of shares issued of €172.1 million; and

 

   

A gain of €3.9 million as a result of foreign currency fluctuations on foreign cash balances held over this period.

Net Revenue by Geographical Region for the Three Months Ended September 30:

 

     Betway     Spin     Total  
     2022     2022     2022  
     € ‘000s     € ‘000s     € ‘000s  

Africa and Middle East

     69,693       413       70,106  

Asia-Pacific

     41,929       26,559       68,488  

Europe

     29,125       9,298       38,423  

North America

     24,412       98,629       123,041  

South/Latin America

     3,653       4,110       7,763  
  

 

 

   

 

 

   

 

 

 
     168,812       139,009       307,821  
  

 

 

   

 

 

   

 

 

 
     %     %     %  

Africa and Middle East

     41     0     23

Asia-Pacific

     25     19     22

Europe

     17     7     12

North America

     15     71     40

South/Latin America

     2     3     3

 

     Betway     Spin     Total  
     2021     2021     2021  
     € ‘000s     € ‘000s     € ‘000s  

Africa and Middle East

     55,212       8,414       63,626  

Asia-Pacific

     48,037       27,044       75,081  

Europe

     27,286       4,896       32,182  

North America

     26,736       106,037       132,773  

South/Latin America

     4,139       4,796       8,935  
  

 

 

   

 

 

   

 

 

 
     161,410       151,187       312,597  
  

 

 

   

 

 

   

 

 

 
     %     %     %  

Africa and Middle East

     34     6     20

Asia-Pacific

     30     18     24

Europe

     17     3     10

North America

     16     70     43

South/Latin America

     3     3     3


Net Revenue by Geographical Region for the Nine Months Ended September 30:

 

     Betway     Spin     Total  
     2022     2022     2022  
     € ‘000s     € ‘000s     € ‘000s  

Africa and Middle East

     195,259       1,966       197,225  

Asia-Pacific

     147,340       77,179       224,519  

Europe

     87,833       13,809       101,642  

North America

     91,442       324,131       415,573  

South/Latin America

     12,613       11,543       24,156  
  

 

 

   

 

 

   

 

 

 
     534,487       428,628       963,115  
  

 

 

   

 

 

   

 

 

 
     %     %     %  

Africa and Middle East

     37     0     20

Asia-Pacific

     28     18     23

Europe

     16     3     11

North America

     17     76     43

South/Latin America

     2     3     3

 

     Betway     Spin     Total  
     2021     2021     2021  
     € ‘000s     € ‘000s     € ‘000s  

Africa and Middle East

     147,168       25,099       172,267  

Asia-Pacific

     146,973       70,294       217,267  

Europe

     100,069       17,464       117,533  

North America

     97,068       350,848       447,916  

South/Latin America

     11,658       12,966       24,624  
  

 

 

   

 

 

   

 

 

 
     502,936       476,671       979,607  
  

 

 

   

 

 

   

 

 

 
     %     %     %  

Africa and Middle East

     29     5     18

Asia-Pacific

     29     15     22

Europe

     20     4     12

North America

     20     73     45

South/Latin America

     2     3     3

Net Revenue by Product for the Three Months Ended September 30:

 

     Betway      Spin      Total  
     2022      2022      2022  
     € ‘000s      € ‘000s      € ‘000s  

Online casino1

     57,770        138,822        196,592  

Sports betting1

     104,635        —          104,635  

Brand licensing2

     5,439        —          5,439  

Other3

     968        187        1,155  
  

 

 

    

 

 

    

 

 

 

Total Group revenue

     168,812        139,009        307,821  
  

 

 

    

 

 

    

 

 

 
     Betway      Spin      Total  
     2021      2021      2021  
     € ‘000s      € ‘000s      € ‘000s  

Online casino1

     53,709        150,689        204,398  

Sports betting1

     90,889        498        91,387  

Brand licensing2

     16,614        —          16,614  

Other3

     198        —          198  
  

 

 

    

 

 

    

 

 

 

Total Group revenue

     161,410        151,187        312,597  
  

 

 

    

 

 

    

 

 

 


Net Revenue by Product for the Nine Months Ended September 30:

 

     Betway      Spin      Total  
     2022      2022      2022  
     € ‘000s      € ‘000s      € ‘000s  

Online casino1

     177,364        428,060        605,424  

Sports betting1

     324,412        381        324,793  

Brand licensing2

     31,096        —          31,096  

Other3

     1,615        187        1,802  
  

 

 

    

 

 

    

 

 

 

Total Group revenue

     534,487        428,628        963,115  
  

 

 

    

 

 

    

 

 

 
     Betway      Spin      Total  
     2021      2021      2021  
     € ‘000s      € ‘000s      € ‘000s  

Online casino1

     172,476        476,131        648,607  

Sports betting1

     278,421        540        278,961  

Brand licensing2

     51,446        —          51,446  

Other3

     593        —          593  
  

 

 

    

 

 

    

 

 

 

Total Group revenue

     502,936        476,671        979,607  
  

 

 

    

 

 

    

 

 

 

 

1 

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’.

2 

Brand licensing revenues are within the scope of IFRS 15 ‘Revenue from Contracts with Customers’.

3 

Other relates to rebates received from external processors.

Reorganization Timeline

Over the last three years, the business conducted a restructuring by combining existing, stand-alone companies into the newly formed Super Group.

SGHC Limited was formed on July 6, 2020.

The following transactions took place during 2021 and 2022 as part of the reorganization:

 

   

January 11, 2021 - Raging River Trading was deemed to have been acquired.

 

   

April 9, 2021 - Webhost, Partner Media and Buffalo Partners were acquired.

 

   

April 14, 2021 - DigiProc Consolidated was acquired.

 

   

April 16, 2021 - Digiprocessing (Mauritius) was acquired.

 

   

April 19, 2021 - Raichu Investments was acquired.

 

   

September 2, 2021 - SGHC purchased 100% of the outstanding shares of Smart Business Solutions S.A.

 

   

December 1, 2021 - SGHC purchased 100% of the outstanding shares in Haber Investments, and Red Interactive.

 

   

January 27, 2022 - Business combination with SEAC.

Since the reorganization, the following transaction has taken place:

 

   

September 1, 2022 - acquired a majority ownership interest in Jumpman Gaming.


Non-GAAP Financial Information

This press release includes non-GAAP financial information not presented in accordance with the International Financial Reporting Standards (“IFRS”).

EBITDA and Adjusted EBITDA are non-GAAP company-specific performance measures that Super Group uses to supplement the Company’s results presented in accordance with IFRS. EBITDA is defined as profit before depreciation, amortization, financial income, financial expense and income tax expense/credit. Adjusted EBITDA is defined as EBITDA less gain on derivative contracts and gain on bargain purchase plus transaction costs, share listing expense, fair value adjustments on warrant liabilities and earnout liabilities and associated foreign exchange movements, recognition of fair value of option and the expense for the award of restricted stock units.

Super Group believes that these non-GAAP measures are useful in evaluating the Company’s operating performance as they are similar to measures reported by the Company’s public competitors and are regularly used by securities analysts, institutional investors and other interested parties in analyzing operating performance and prospects.

Management does not consider these non-GAAP measures in isolation or as an alternative to financial measures determined in accordance with IFRS. The principal limitation of these non-GAAP financial measures is that they exclude significant expenses that are required by IFRS to be recorded in Super Group’s financial statements. In order to compensate for these limitations, management presents non-GAAP financial measures together with IFRS results. Non-GAAP measures should be considered in addition to results and guidance prepared in accordance with IFRS, but should not be considered a substitute for, or superior to, IFRS results.

Reconciliation tables of the most comparable IFRS financial measure to the non-GAAP financial measures used in this press release are included below. Super Group urges investors to review the reconciliation and not to rely on any single financial measure to evaluate its business. In addition, other companies, including companies in our industry, may calculate similarly named non-GAAP measures differently than we do, which limits their usefulness in comparing our financial results with theirs.

Reconciliation of Profit to Adjusted EBITDA for:

 

    

For the three months

ended September 30

    

For the nine months

ended September 30

 
     2022      2021      2022      2021  
     € ‘000s      € ‘000s      € ‘000s      € ‘000s  

Profit for the period

     34,877        50,473        170,216        152,956  

Income tax expense

     10,639        4,346        25,221        10,357  

Finance income

     (587      (333      (1,252      (1,021

Finance expense

     276        286        939        6,041  

Depreciation and amortization expense

     15,742        21,091        46,907        62,986  
  

 

 

    

 

 

    

 

 

    

 

 

 

EBITDA

     60,947        75,863        242,031        231,319  

Transaction fees

     —          —          21,612        —    

Gain on derivative contracts

     (2,435      —          (4,147      —    

Gain on bargain purchase

     —          —          —          (10,661

Share listing expense

     —          —          126,252        —    

Foreign exchange on revaluation of warrants and earnouts

     5,714        —          29,743        —    

Change in fair value of warrant liability

     870        —          (33,744      —    

Change in fair value of earnout liability

     2,722        —          (192,214      —    

Recognition of fair value of option1

     (21,983      —          (21,983      —    

RSU expense

     10,308        —          13,683        —    
  

 

 

    

 

 

    

 

 

    

 

 

 

Adjusted EBITDA

     56,143        75,863        181,233        220,658  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

1 

The recognition of the fair value of the option relates to the exercising of the option to acquire Verno Holdings, the ultimate holding company of Jumpman Gaming, on September 1, 2022. The valuation of the business as required in terms of IFRS3 is provisional at the time of this press release and is subject to change once finalized.


Webcast Details

The Company will host a webcast at 8:30 a.m. ET today to discuss the third quarter 2022 financial results. For ease of year-over-year comparison and analysis the Company may discuss pro-forma consolidated results, including Adjusted EBITDA, which pro-forma results are included in the 3Q 2022 Earnings Review presentation posted on Investor Relations section of www.sghc.com.

Participants may access the live webcast and supplemental earnings presentation on the events & presentations page of the Super Group Investor Relations website at: https://investors.sghc.com/events-and-presentations/default.aspx.

About Super Group (SGHC) Limited

Super Group (SGHC) Limited is the holding company for leading global online sports betting and gaming businesses: Betway, a premier online sports betting brand, and Spin, a multi-brand online casino offering. The group is licensed in multiple jurisdictions, with leading positions in key markets throughout Europe, the Americas and Africa. The group’s sports betting and online gaming offerings are underpinned by its scale and leading technology, enabling fast and effective entry into new markets. Its proprietary marketing and data analytics engine empowers it to responsibly provide a unique and personalized customer experience. For more information, visit www.sghc.com.

Contacts:

Investors:

investors@sghc.com

Media:

media@sghc.com

Forward-Looking Statements

Certain statements made in this press release are “forward looking statements” within the meaning of the “safe harbor” provisions of the United States Private Securities Litigation Reform Act of 1995.

These forward-looking statements include, but are not limited to, expectations and timing related to market entries and expansion, projections of market opportunity, growth and profitability expected growth of Super Group’s customer base, expansion into new markets.

These forward-looking statements generally are identified by the words “believe,” “project,” “expect,” “anticipate,” “estimate,” “intend,” “strategy,” “future,” “opportunity,” “plan,” “pipeline,” “may,” “should,” “will,” “would,” “will be,” “will continue,” “will likely result,” and similar expressions. Forward-looking statements are predictions, projections and other statements about future events that are based on current expectations and assumptions and, as a result, are subject to risks and uncertainties. Many factors could cause actual future events to differ materially from the forward-looking statements in this press release, including but not limited to: (i) the ability to implement business plans, forecasts and other expectations, and identify and realize additional opportunities; (ii) the ability to maintain the listing of Super Group’s securities on a national securities exchange; (iii) changes in the competitive and regulated industries in which Super Group operates; (iv) variations in operating performance across competitors; (v) changes in


laws and regulations affecting Super Group’s business; (vi) Super Group’s inability to meet or exceed its financial projections; (vii) changes in general economic conditions, including as a result of the COVID-19 pandemic; (viii) changes in domestic and foreign business, market, financial, political and legal conditions; (ix) future global, regional or local economic and market conditions affecting the sports betting and gaming industry; (x) changes in existing laws and regulations, or their interpretation or enforcement, or the regulatory climate with respect to the sports betting and gaming industry; (xi) the ability of Super Group’s customers to deposit funds in order to participate in Super Group’s gaming products; (xii) compliance with regulatory requirements in a particular regulated jurisdiction, or Super Group’s ability to successfully obtain a license or permit applied for in a particular regulated jurisdiction, or maintain, renew or expand existing licenses; (xiii) the technological solutions Super Group has in place to block customers in certain jurisdictions, including jurisdictions where Super Group’s business is illegal, or which are sanctioned by countries in which Super Group operates from accessing its offerings; (xiv) Super Group’s ability to restrict and manage betting limits at the individual customer level based on individual customer profiles and risk level to the enterprise; (xv) the ability by Super Group’s key executives, certain employees or other individuals related to the business, including significant shareholders, to obtain the necessary licenses or comply with individual regulatory obligations in certain jurisdictions; (xvi) protection or enforcement of Super Group’s intellectual property rights, the confidentiality of its trade secrets and confidential information, or the costs involved in protecting or enforcing Super Group’s intellectual property rights and confidential information; (xvii) compliance with applicable data protection and privacy laws in Super Group’s collection, storage and use, including sharing and international transfers, of personal data; (xviii) failures, errors, defects or disruptions in Super Group’s information technology and other systems and platforms; (xix) Super Group’s ability to develop new products, services, and solutions, bring them to market in a timely manner, and make enhancements to its platform; (xx) Super Group’s ability to maintain and grow its market share, including its ability to enter new markets and acquire and retain paying customers; (xxi) the success, including win or hold rates, of existing and future online betting and gaming products; (xxii) competition within the broader entertainment industry; (xxiii) Super Group’s reliance on strategic relationships with land based casinos, sports teams, event planners, local licensing partners and advertisers; (xxiv) events or media coverage relating to, or the popularity of, online betting and gaming industry; (xxv) trading, liability management and pricing risk related to Super Group’s participation in the sports betting and gaming industry; (xxvi) accessibility to the services of banks, credit card issuers and payment processing services providers due to the nature of Super Group’s business; (xxvii) the regulatory approvals related to proposed acquisitions and the integration of the acquired businesses; and (xxviii) other risks and uncertainties indicated from time to time for Super Group including those under the heading “Risk Factors” in our Annual Report on Form 20-F filed with the SEC on April 20, 2022, and in Super Group’s other filings with the SEC. The foregoing list of factors is not exhaustive. You should carefully consider the foregoing factors and the other risks and uncertainties described in other documents filed or that may be filed by Super Group from time to time with the SEC. These filings identify and address other important risks and uncertainties that could cause actual events and results to differ materially from those contained in the forward-looking statements. Forward-looking statements speak only as of the date they are made. Readers are cautioned not to put undue reliance on forward-looking statements, and Super Group assumes no obligation and does not intend to update or revise these forward-looking statements, whether as a result of new information, future events, or otherwise. Super Group does not give any assurance that it will achieve its expectations.


Super Group (SGHC) Limited

Consolidated Statements of Profit or Loss and Other Comprehensive Income

for the periods ended September 30, 2022 and September 30, 2021

 

 

 

    

Three Months Ended

September 30,

   

Nine Months Ended

September 30,

 
     2022     2021     2022     2021  
     € ‘000s     € ‘000s     € ‘000s     € ‘000s  

Revenue

     307,821       312,597       963,115       979,607  

Direct and marketing expenses

     (226,921     (204,708     (693,338     (652,860

General and administrative expenses

     (36,918     (33,034     (109,373     (112,094

Other Operating Income

     1,853       1,008       7,146       6,005  

Transaction fees

     —         —         (21,612     —    

Depreciation and amortization expense

     (15,742     (21,091     (46,907     (62,986
  

 

 

   

 

 

   

 

 

   

 

 

 

Profit from operations

     30,093       54,772       99,031       157,672  

Finance income

     587       333       1,252       1,021  

Finance expense

     (276     (286     (939     (6,041

Gain on derivative contracts

     2,435       —         4,147       —    

Foreign exchange on revaluation of warrants and earnouts

     (5,714     —         (29,743     —    

Share listing expense

     —         —         (126,252     —    

Change in fair value of warrant liability

     (870     —         33,744       —    

Change in fair value of earnout liability

     (2,722     —         192,214       —    

Recognition of fair value of option

     21,983       —         21,983       —    

Gain on bargain purchase

     —         —         —         10,661  
  

 

 

   

 

 

   

 

 

   

 

 

 

Profit before taxation

     45,516       54,819       195,437       163,313  

Income tax expense

     (10,639     (4,346     (25,221     (10,357
  

 

 

   

 

 

   

 

 

   

 

 

 

Profit for the period

     34,877       50,473       170,216       152,956  

Profit for the period attributable to:

        

Non-controlling interest

     243       —         243       —    

Owners of the parent

     34,634       50,473       169,973       152,956  
  

 

 

   

 

 

   

 

 

   

 

 

 
     34,877       50,473       170,216       152,956  

Other comprehensive loss Items that may be reclassified subsequently to profit or loss

        

Foreign currency translation

     (1,784     (2,091     (4,159     (2,262
  

 

 

   

 

 

   

 

 

   

 

 

 

Other comprehensive (loss)/income for the period

     (1,784     (2,091     (4,159     (2,262
  

 

 

   

 

 

   

 

 

   

 

 

 

Total comprehensive income for the period attributable to owners of the parent

     33,093       48,382       166,057       150,694  
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average shares outstanding, basic and diluted

     490,197,468       483,715,048       489,580,095       468,281,267  

Earnings per share, basic and diluted

     0.07       0.10       0.35       0.33  


Super Group (SGHC) Limited

Consolidated Statements of Financial Position

As of September 30, 2022, and December 31, 2021

 

 

 

     September 30,     December 31,  
     2022     2021  
     € ‘000s     € ‘000s  

Non-current assets

    

Goodwill and intangible assets

     242,760       197,977  

Property, plant and equipment

     14,403       12,498  

Right-of-use assets

     12,167       14,541  

Deferred tax assets

     27,939       24,108  

Regulatory deposits

     10,198       8,594  

Loans receivable

     11,045       25,516  

Financial asset

     1,687       1,686  
  

 

 

   

 

 

 
     320,199       284,920  

Current assets

    

Trade and other receivables

     147,365       169,252  

Income tax receivables

     33,923       35,806  

Restricted cash

     136,813       60,296  

Cash and cash equivalents

     265,955       293,798  
  

 

 

   

 

 

 
     584,056       559,152  
  

 

 

   

 

 

 

TOTAL ASSETS

     904,255       844,072  
  

 

 

   

 

 

 

LIABILITIES

    

Non-current liabilities

    

Lease liabilities

     10,692       10,896  

Deferred tax liability

     7,521       9,248  

Interest-bearing loans and borrowings

     —         764  
  

 

 

   

 

 

 
     18,213       20,908  

Current liabilities

    

Warrant Liability

     19,379       —    

Earnout Liability

     81,143       —    

Lease liabilities

     3,091       5,353  

Deferred consideration

     —         13,200  

Interest-bearing loans and borrowings

     1,217       3,008  

Trade and other payables

     163,416       147,353  

Customer liabilities

     55,457       51,959  

Provisions

     48,682       47,715  

Income tax payables

     49,833       40,524  
  

 

 

   

 

 

 
     422,218       309,112  
  

 

 

   

 

 

 

TOTAL LIABILITIES

     440,431       330,020  
  

 

 

   

 

 

 

EQUITY

    

Issued capital

     273,435       269,338  

Foreign exchange reserve

     (6,253     (2,094

Non-Controlling Interest

     17,562       —    

Earnout reserve

     (249,955     —    

Accumulated profit

     429,035       246,808  
  

 

 

   

 

 

 
     463,824       514,052  
  

 

 

   

 

 

 

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

     904,255       844,072