Elys BMG Group Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2022	FY 2021	FY 2020	FY 2019	FY 2018
Period Ending	Sep '23 Sep 30, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	Dec '19 Dec 31, 2019	Dec '18 Dec 31, 2018
Revenue	42.74	42.68	45.55	37.27	35.58	34.58
Revenue Growth (YoY)	-2.53%	-6.30%	22.22%	4.73%	2.92%	51.21%
Cost of Revenue	34.83	32.71	36.27	26.11	25.58	24.14
Gross Profit	7.9	9.97	9.27	11.16	10	10.43
Selling, General & Admin	19.2	19.98	17.47	13.79	13	10.59
Operating Expenses	20.76	21.81	18.82	13.79	13	10.59
Operating Income	-12.86	-11.84	-9.55	-2.63	-3	-0.16
Interest Expense	-0.51	-0.04	-0.03	-1.15	-5.13	-2.62
Other Non Operating Income (Expenses)	-0.11	-0.09	-0.02	0.08	0.15	-
EBT Excluding Unusual Items	-13.48	-11.97	-9.6	-3.7	-7.97	-2.77
Impairment of Goodwill	-14.5	-14.5	-12.52	-	-	-
Gain (Loss) on Sale of Investments	-0.05	0.01	-0.46	0.29	-0.1	-0.08
Asset Writedown	-6.08	-6.08	-4.83	-4.9	-	-
Legal Settlements	-	-	-	-	-	0.52
Other Unusual Items	14.26	12.86	12.06	-0.72	-0.61	-0.2
Pretax Income	-18.66	-19.68	-15.35	-9.03	-8.68	-2.53
Income Tax Expense	-1.69	-1.42	-0.29	0.91	0.6	1.1
Net Income	-17.21	-18.26	-15.06	-9.94	-9.27	-3.63
Net Income to Common	-17.21	-18.26	-15.06	-9.94	-9.27	-3.63
Shares Outstanding (Basic)	32	26	23	14	10	9
Shares Outstanding (Diluted)	32	26	23	14	10	9
Shares Change (YoY)	31.31%	16.68%	60.17%	37.37%	7.81%	0.72%
EPS (Basic)	-0.53	-0.70	-0.67	-0.71	-0.91	-0.38
EPS (Diluted)	-0.53	-0.70	-0.67	-0.71	-0.91	-0.38
Free Cash Flow	-8.11	-7.11	-8.27	-0.46	-0.4	-3.32
Free Cash Flow Per Share	-0.25	-0.27	-0.37	-0.03	-0.04	-0.35
Gross Margin	18.49%	23.37%	20.36%	29.94%	28.10%	30.18%
Operating Margin	-30.09%	-27.73%	-20.96%	-7.06%	-8.42%	-0.45%
Profit Margin	-40.26%	-42.78%	-33.07%	-26.66%	-26.06%	-10.50%
Free Cash Flow Margin	-18.98%	-16.65%	-18.16%	-1.23%	-1.12%	-9.62%
EBITDA	-11.3	-10	-8.19	-1.57	-2.05	0.54
EBITDA Margin	-26.44%	-23.44%	-17.99%	-4.22%	-5.76%	1.57%
D&A For EBITDA	1.56	1.83	1.35	1.06	0.95	0.7
EBIT	-12.86	-11.84	-9.55	-2.63	-3	-0.16
EBIT Margin	-30.09%	-27.73%	-20.96%	-7.06%	-8.42%	-0.45%

Updated Nov 20, 2023. Source: S&P Global Market Intelligence. Standard template. Financial Sources.