Kambi Group Income Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	162.02	176.42	173.3	166.01	162.42
Revenue Growth (YoY)	-8.16%	1.80%	4.40%	2.21%	38.01%
Cost of Revenue	28.76	-	-	-	-
Gross Profit	133.26	176.42	173.3	166.01	162.42
Selling, General & Admin	76.23	156.19	151.09	132.59	84.5
Amortization of Goodwill & Intangibles	5.33	-	-	-	15.99
Other Operating Expenses	33.27	-	-	-	-
Operating Expenses	120.94	156.19	151.09	132.59	106.65
Operating Income	12.32	20.22	22.21	33.42	55.77
Interest Expense	-0.87	-0.89	-0.84	-1.29	-0.89
Interest & Investment Income	1.49	1.16	0.56	0.1	0.01
Currency Exchange Gain (Loss)	-2.1	-0.14	-2.23	1.36	1.28
EBT Excluding Unusual Items	10.83	20.36	19.71	33.58	56.17
Merger & Restructuring Charges	-2.1	-1.31	-	-	-
Impairment of Goodwill	-	-	-12.42	-	-
Other Unusual Items	-	-0.06	12.72	-	-
Pretax Income	8.74	18.99	20.01	33.58	56.17
Income Tax Expense	1.92	3.55	5.11	7.13	9.73
Net Income	6.81	15.45	14.9	26.45	46.43
Net Income to Common	6.81	15.45	14.9	26.45	46.43
Net Income Growth	-55.90%	3.65%	-43.67%	-43.03%	93.01%
Shares Outstanding (Basic)	28	30	31	31	31
Shares Outstanding (Diluted)	29	30	31	31	32
Shares Change (YoY)	-4.53%	-2.09%	-0.86%	-1.99%	0.04%
EPS (Basic)	0.24	0.52	0.49	0.86	1.50
EPS (Diluted)	0.24	0.52	0.49	0.86	1.47
EPS Growth	-53.79%	5.97%	-43.22%	-41.89%	93.05%
Free Cash Flow	30.12	52.46	46.3	45.97	67.51
Free Cash Flow Per Share	1.05	1.75	1.51	1.49	2.14
Gross Margin	82.25%	100.00%	100.00%	100.00%	100.00%
Operating Margin	7.60%	11.46%	12.82%	20.13%	34.34%
Profit Margin	4.20%	8.76%	8.60%	15.93%	28.59%
Free Cash Flow Margin	18.59%	29.73%	26.71%	27.69%	41.57%
EBITDA	23.76	28.47	30.8	39.15	59.11
EBITDA Margin	14.66%	16.14%	17.77%	23.58%	36.40%
D&A For EBITDA	11.44	8.25	8.58	5.74	3.35
EBIT	12.32	20.22	22.21	33.42	55.77
EBIT Margin	7.60%	11.46%	12.82%	20.13%	34.34%
Effective Tax Rate	22.03%	18.68%	25.54%	21.24%	17.33%

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