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%
Gross Profit	162.02	176.42	173.3	166.01	162.42
Selling, General & Admin	149.7	156.19	151.09	132.59	84.5
Amortization of Goodwill & Intangibles	-	-	-	-	15.99
Operating Expenses	149.7	156.19	151.09	132.59	106.65
Operating Income	12.32	20.22	22.21	33.42	55.77
Interest Expense	-0.6	-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
Other Non Operating Income (Expenses)	-0.3	-	-	-	-
EBT Excluding Unusual Items	10.81	20.36	19.71	33.58	56.17
Merger & Restructuring Charges	-1.8	-1.31	-	-	-
Impairment of Goodwill	-	-	-12.42	-	-
Other Unusual Items	-0.28	-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	100.00%	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	20.15	28.47	30.8	39.15	59.11
EBITDA Margin	12.44%	16.14%	17.77%	23.58%	36.40%
D&A For EBITDA	7.84	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.