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	Jun '25 Jun 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	348.66	314.01	235.49	173.51	119.13	78.78
Revenue Growth (YoY)	67.11%	33.34%	35.72%	45.65%	51.22%	23.82%
Cost of Revenue	183.63	172.48	147.2	113.48	70.97	41.6
Gross Profit	165.03	141.53	88.29	60.04	48.16	37.18
Selling, General & Admin	-111.67	-98.2	-70.32	-64.09	-45.38	-26.55
Depreciation & Amortization Expenses	-12.69	-11.57	-6.43	-4.27	-3.81	-3.56
Research & Development	-27.5	-25.37	-21.93	-22.13	-19.04	-9.3
Other Operating Expenses	10.75	-3.29	-2	-3.58	-2.42	-
Operating Income	22.41	3.11	-12.38	-34.04	-22.48	-2.22
Interest Income	10.25	3.41	2.49	0.44	-	-
Interest Expense	-9.78	-10.9	-4.78	-3.46	-1.66	-3.87
Total Non-Operating Income (Expense)	0.48	-7.49	-2.29	-3.02	-1.66	-3.87
Pretax Income	22.89	-4.38	-14.67	-37.06	-24.14	-6.1
Provision for Income Taxes	-1.74	-1.25	-1.22	-0.45	-0.63	-0.02
Net Income	22.61	-5.63	-15.89	-37.51	-24.76	-6.25
Minority Interest in Earnings	-	-	-	-	-0.01	0.17
Net Income to Common	22.61	-5.63	-15.89	-37.51	-24.76	-6.25
Shares Outstanding (Basic)	37	36	33	33	30	25
Shares Outstanding (Diluted)	37	36	33	33	30	25
Shares Change (YoY)	8.76%	7.88%	1.01%	8.70%	21.53%	-
EPS (Basic)	0.57	-0.16	-0.48	-1.14	-0.82	-0.25
EPS (Diluted)	0.56	-0.16	-0.48	-1.14	-0.82	-0.25
Free Cash Flow	43.83	39.82	8.19	-29.07	-15.44	4.36
Free Cash Flow Growth	10.06%	386.39%	-	-	-	-
Free Cash Flow Per Share	1.18	1.11	0.25	-0.89	-0.51	0.18
Gross Margin	47.33%	45.07%	37.49%	34.60%	40.43%	47.19%
Operating Margin	6.43%	0.99%	-5.26%	-19.62%	-18.87%	-2.82%
Profit Margin	5.59%	-1.79%	-6.75%	-21.62%	-20.79%	-7.72%
FCF Margin	12.57%	12.68%	3.48%	-16.75%	-12.96%	5.54%
EBITDA	22.41	3.11	-12.38	-34.04	-22.48	-2.22
EBIT	22.41	3.11	-12.38	-34.04	-22.48	-2.22
EBIT Margin	6.43%	0.99%	-5.26%	-19.62%	-18.87%	-2.82%
Effective Tax Rate	-7.62%	28.44%	8.28%	1.22%	2.62%	0.25%

Updated Jun 30, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.