Kambi 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	163.76	176.42	173.3	166.01	162.42	117.69
Revenue Growth (YoY)	-7.08%	1.80%	4.40%	2.21%	38.01%	27.51%
Gross Profit	163.36	176.42	173.3	166.01	162.42	117.69
Selling, General & Admin	152.35	156.19	151.09	132.59	84.5	84.96
Amortization of Goodwill & Intangibles	-	-	-	-	15.99	-
Operating Expenses	151.96	156.19	151.09	132.59	106.65	85.55
Operating Income	11.4	20.22	22.21	33.42	55.77	32.14
Interest Expense	-1.31	-0.89	-0.84	-1.29	-0.89	-0.65
Interest & Investment Income	1.61	1.16	0.56	0.1	0.01	0.04
Currency Exchange Gain (Loss)	-0.11	-0.14	-2.23	1.36	1.28	-0.5
EBT Excluding Unusual Items	11.59	20.36	19.71	33.58	56.17	31.03
Merger & Restructuring Charges	-2.66	-1.31	-	-	-	-
Impairment of Goodwill	-	-	-12.42	-	-	-
Other Unusual Items	-0.06	-0.06	12.72	-	-	-
Pretax Income	8.88	18.99	20.01	33.58	56.17	31.03
Income Tax Expense	1.76	3.55	5.11	7.13	9.73	6.97
Net Income	7.12	15.45	14.9	26.45	46.43	24.06
Net Income to Common	7.12	15.45	14.9	26.45	46.43	24.06
Net Income Growth	-55.24%	3.65%	-43.67%	-43.03%	93.01%	130.22%
Shares Outstanding (Basic)	29	30	31	31	31	31
Shares Outstanding (Diluted)	29	30	31	31	32	32
Shares Change (YoY)	-3.85%	-2.09%	-0.86%	-1.99%	0.04%	2.23%
EPS (Basic)	0.25	0.52	0.49	0.86	1.50	0.78
EPS (Diluted)	0.25	0.52	0.49	0.86	1.47	0.76
EPS Growth	-53.36%	5.97%	-43.22%	-41.89%	93.05%	125.07%
Free Cash Flow	38.27	52.46	46.3	45.97	67.51	36.01
Free Cash Flow Per Share	1.32	1.75	1.51	1.49	2.14	1.14
Gross Margin	99.75%	100.00%	100.00%	100.00%	100.00%	100.00%
Operating Margin	6.96%	11.46%	12.82%	20.13%	34.34%	27.31%
Profit Margin	4.35%	8.76%	8.60%	15.93%	28.59%	20.44%
Free Cash Flow Margin	23.37%	29.73%	26.71%	27.69%	41.57%	30.60%
EBITDA	19.41	28.47	30.8	39.15	59.11	34.72
EBITDA Margin	11.85%	16.14%	17.77%	23.58%	36.40%	29.50%
D&A For EBITDA	8.01	8.25	8.58	5.74	3.35	2.58
EBIT	11.4	20.22	22.21	33.42	55.77	32.14
EBIT Margin	6.96%	11.46%	12.82%	20.13%	34.34%	27.31%
Effective Tax Rate	19.78%	18.68%	25.54%	21.24%	17.33%	22.46%

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.