Nayax Income Statement

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

Millions USD. 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	400.43	314.01	235.49	173.51	119.13
Revenue Growth (YoY)	27.52%	33.34%	35.72%	45.65%	51.22%
Cost of Revenue	207.47	172.48	147.2	113.48	70.97
Gross Profit	192.96	141.53	88.29	60.04	48.16
Selling, General & Admin	121.31	98.2	70.32	64.09	45.38
Research & Development	29.96	25.37	21.93	22.13	19.04
Other Operating Expenses	-10.26	2.02	0.44	1.79	1.88
Operating Expenses	155.18	137.16	99.12	92.28	70.11
Operating Income	37.79	4.38	-10.83	-32.24	-21.94
Interest Expense	-13.61	-8.26	-4.47	-1.49	-1.73
Interest & Investment Income	6.22	3.11	1.7	-	0
Earnings From Equity Investments	-0.23	-1.27	-1.56	-1.79	-0.54
Currency Exchange Gain (Loss)	4.23	-2.63	0.77	-1.97	0.49
Other Non Operating Income (Expenses)	0.17	0.3	-0.29	0.44	-0.41
EBT Excluding Unusual Items	34.57	-4.38	-14.67	-37.06	-24.14
Pretax Income	34.57	-4.38	-14.67	-37.06	-24.14
Income Tax Expense	-0.95	1.25	1.22	0.45	0.63
Earnings From Continuing Operations	35.52	-5.63	-15.89	-37.51	-24.77
Minority Interest in Earnings	-	-	-	-	0.01
Net Income	35.52	-5.63	-15.89	-37.51	-24.76
Net Income to Common	35.52	-5.63	-15.89	-37.51	-24.76
Shares Outstanding (Basic)	37	36	33	33	30
Shares Outstanding (Diluted)	38	36	33	33	30
Shares Change (YoY)	5.29%	7.88%	1.01%	8.70%	21.53%
EPS (Basic)	0.96	-0.16	-0.48	-1.14	-0.82
EPS (Diluted)	0.94	-0.16	-0.48	-1.14	-0.82
Free Cash Flow	34.96	39.82	8.19	-29.07	-15.44
Free Cash Flow Per Share	0.93	1.11	0.25	-0.89	-0.51
Gross Margin	48.19%	45.07%	37.49%	34.60%	40.43%
Operating Margin	9.44%	1.39%	-4.60%	-18.58%	-18.42%
Profit Margin	8.87%	-1.79%	-6.75%	-21.62%	-20.79%
Free Cash Flow Margin	8.73%	12.68%	3.48%	-16.75%	-12.96%
EBITDA	52.53	16.85	-5.89	-28.66	-19.1
EBITDA Margin	13.12%	5.37%	-2.50%	-16.51%	-16.03%
D&A For EBITDA	14.74	12.48	4.94	3.59	2.84
EBIT	37.79	4.38	-10.83	-32.24	-21.94
EBIT Margin	9.44%	1.39%	-4.60%	-18.58%	-18.42%
Advertising Expenses	5.25	3.12	2.19	2.6	1.61

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.