Bragg Gaming Group Income Statement

Financials in millions EUR. Fiscal year is January - December.

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Revenue	105.55	102	93.52	84.73	58.32	46.42
Revenue Growth (YoY)	7.49%	9.07%	10.37%	45.29%	25.63%	74.57%
Cost of Revenue	47.11	47.96	43.58	39.65	30	26.23
Gross Profit	58.44	54.05	49.94	45.08	28.32	20.19
Selling, General & Admin	42.18	38.15	35.67	34.1	26.32	15.97
Other Operating Expenses	2.1	2.15	2.46	2.65	1.61	0.7
Operating Expenses	64.13	57.63	50.82	45.86	33.33	20.62
Operating Income	-5.69	-3.59	-0.89	-0.78	-5.01	-0.43
Interest Expense	-1.09	-2.32	-1.81	-0.67	-0.25	-0.35
Interest & Investment Income	-	-	-	0.01	0.06	0.01
Currency Exchange Gain (Loss)	-0.08	-0.41	0.07	-0.13	-0.16	-
Other Non Operating Income (Expenses)	0.03	-0.09	-0.05	0.01	-	-
EBT Excluding Unusual Items	-6.82	-6.41	-2.68	-1.55	-5.35	-0.77
Merger & Restructuring Charges	-0.5	-0.16	-	-0.91	-1.35	-2.21
Gain (Loss) on Sale of Assets	-	-	-	-	-0.09	-
Other Unusual Items	0.08	-0.13	-0.25	0.53	0.1	-10.29
Pretax Income	-7.25	-6.7	-2.93	-1.93	-6.69	-13.28
Income Tax Expense	0.2	-1.55	0.91	1.56	0.83	1.2
Earnings From Continuing Operations	-7.45	-5.15	-3.84	-3.48	-7.51	-14.48
Earnings From Discontinued Operations	-	-	-	-	-	-0.09
Net Income	-7.45	-5.15	-3.84	-3.48	-7.51	-14.57
Net Income to Common	-7.45	-5.15	-3.84	-3.48	-7.51	-14.57
Shares Outstanding (Basic)	25	24	23	21	20	9
Shares Outstanding (Diluted)	25	24	23	21	20	9
Shares Change (YoY)	5.55%	7.52%	5.61%	9.74%	126.74%	17.81%
EPS (Basic)	-0.30	-0.21	-0.17	-0.16	-0.39	-1.69
EPS (Diluted)	-0.30	-0.21	-0.17	-0.16	-0.39	-1.69
Free Cash Flow	11.57	10.1	11.41	5.21	-0.01	6.02
Free Cash Flow Per Share	0.46	0.42	0.51	0.24	-	0.70
Gross Margin	55.37%	52.99%	53.40%	53.20%	48.56%	43.49%
Operating Margin	-5.39%	-3.52%	-0.95%	-0.92%	-8.58%	-0.92%
Profit Margin	-7.06%	-5.05%	-4.10%	-4.11%	-12.88%	-31.38%
Free Cash Flow Margin	10.96%	9.91%	12.20%	6.15%	-0.01%	12.96%
EBITDA	-5.15	3.54	5.94	4.29	-1.95	1.69
EBITDA Margin	-4.88%	3.47%	6.35%	5.06%	-3.33%	3.65%
D&A For EBITDA	0.54	7.13	6.82	5.06	3.06	2.12
EBIT	-5.69	-3.59	-0.89	-0.78	-5.01	-0.43
EBIT Margin	-5.39%	-3.52%	-0.95%	-0.92%	-8.58%	-0.92%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.