Nayax Income Statement

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

Millions USD. 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	369.94	314.01	235.49	173.51	119.13	78.78
Revenue Growth (YoY)	26.84%	33.34%	35.72%	45.65%	51.22%	23.82%
Cost of Revenue	191.51	172.48	147.2	113.48	70.97	41.6
Gross Profit	178.42	141.53	88.29	60.04	48.16	37.18
Selling, General & Admin	115.61	98.2	70.32	64.09	45.38	26.55
Research & Development	29.45	25.37	21.93	22.13	19.04	9.3
Other Operating Expenses	-9.43	2.02	0.44	1.79	1.88	-
Operating Expenses	149.01	137.16	99.12	92.28	70.11	39.4
Operating Income	29.42	4.38	-10.83	-32.24	-21.94	-2.22
Interest Expense	-9.51	-8.26	-4.47	-1.49	-1.73	-1.78
Interest & Investment Income	9.38	3.11	1.7	-	0	0.01
Earnings From Equity Investments	-0.61	-1.27	-1.56	-1.79	-0.54	-
Currency Exchange Gain (Loss)	-2.63	-2.63	0.77	-1.97	0.49	-2.5
Other Non Operating Income (Expenses)	0.3	0.3	-0.29	0.44	-0.41	0.39
EBT Excluding Unusual Items	26.34	-4.38	-14.67	-37.06	-24.14	-6.1
Pretax Income	26.34	-4.38	-14.67	-37.06	-24.14	-6.1
Income Tax Expense	2.35	1.25	1.22	0.45	0.63	-0.02
Earnings From Continuing Operations	23.99	-5.63	-15.89	-37.51	-24.77	-6.08
Minority Interest in Earnings	-	-	-	-	0.01	-0.17
Net Income	23.99	-5.63	-15.89	-37.51	-24.76	-6.25
Net Income to Common	23.99	-5.63	-15.89	-37.51	-24.76	-6.25
Shares Outstanding (Basic)	37	36	33	33	30	25
Shares Outstanding (Diluted)	38	36	33	33	30	25
Shares Change (YoY)	8.16%	7.88%	1.01%	8.70%	21.53%	-
EPS (Basic)	0.65	-0.16	-0.48	-1.14	-0.82	-0.25
EPS (Diluted)	0.63	-0.16	-0.48	-1.14	-0.82	-0.25
Free Cash Flow	36.43	39.82	8.19	-29.07	-15.44	4.36
Free Cash Flow Per Share	0.96	1.11	0.25	-0.89	-0.51	0.18
Gross Margin	48.23%	45.07%	37.49%	34.60%	40.43%	47.19%
Operating Margin	7.95%	1.39%	-4.60%	-18.58%	-18.42%	-2.82%
Profit Margin	6.49%	-1.79%	-6.75%	-21.62%	-20.79%	-7.94%
Free Cash Flow Margin	9.85%	12.68%	3.48%	-16.75%	-12.96%	5.54%
EBITDA	43.15	16.85	-5.89	-28.66	-19.1	-0.3
EBITDA Margin	11.67%	5.37%	-2.50%	-16.51%	-16.03%	-0.38%
D&A For EBITDA	13.74	12.48	4.94	3.59	2.84	1.93
EBIT	29.42	4.38	-10.83	-32.24	-21.94	-2.22
EBIT Margin	7.95%	1.39%	-4.60%	-18.58%	-18.42%	-2.82%
Advertising Expenses	-	3.12	2.19	2.6	1.61	0.99

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