Nayax Ltd. (TLV:NYAX)
Israel · Delayed Price · Currency is ILS · Price in ILA 21,650
+400 (1.88%)
May 29, 2026, 1:44 PM IDT
Nayax Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | 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 |
| 426.18 | 400.43 | 314.01 | 235.49 | 173.51 | 119.13 | |
Revenue Growth (YoY) | 28.69% | 27.52% | 33.34% | 35.72% | 45.65% | 51.22% |
Cost of Revenue | 220.84 | 207.47 | 172.48 | 147.2 | 113.48 | 70.97 |
Gross Profit | 205.34 | 192.96 | 141.53 | 88.29 | 60.04 | 48.16 |
Selling, General & Admin | 130.09 | 121.31 | 98.2 | 70.32 | 64.09 | 45.38 |
Research & Development | 30.8 | 29.96 | 25.37 | 21.93 | 22.13 | 19.04 |
Other Operating Expenses | -4.17 | -10.26 | 2.02 | 0.44 | 1.79 | 1.88 |
Operating Expenses | 171.54 | 155.18 | 137.16 | 99.12 | 92.28 | 70.11 |
Operating Income | 33.8 | 37.79 | 4.38 | -10.83 | -32.24 | -21.94 |
Interest Expense | -17.65 | -13.61 | -8.26 | -4.47 | -1.49 | -1.73 |
Interest & Investment Income | 7.34 | 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 | 4.23 | -2.63 | 0.77 | -1.97 | 0.49 |
Other Non Operating Income (Expenses) | 0.17 | 0.17 | 0.3 | -0.29 | 0.44 | -0.41 |
EBT Excluding Unusual Items | 27.89 | 34.57 | -4.38 | -14.67 | -37.06 | -24.14 |
Pretax Income | 27.89 | 34.57 | -4.38 | -14.67 | -37.06 | -24.14 |
Income Tax Expense | -1.75 | -0.95 | 1.25 | 1.22 | 0.45 | 0.63 |
Earnings From Continuing Operations | 29.64 | 35.52 | -5.63 | -15.89 | -37.51 | -24.77 |
Minority Interest in Earnings | - | - | - | - | - | 0.01 |
Net Income | 29.64 | 35.52 | -5.63 | -15.89 | -37.51 | -24.76 |
Net Income to Common | 29.64 | 35.52 | -5.63 | -15.89 | -37.51 | -24.76 |
Shares Outstanding (Basic) | 37 | 37 | 36 | 33 | 33 | 30 |
Shares Outstanding (Diluted) | 39 | 38 | 36 | 33 | 33 | 30 |
Shares Change (YoY) | 5.78% | 5.29% | 7.88% | 1.01% | 8.70% | 21.53% |
EPS (Basic) | 0.80 | 0.96 | -0.16 | -0.48 | -1.14 | -0.82 |
EPS (Diluted) | 0.77 | 0.94 | -0.16 | -0.48 | -1.14 | -0.82 |
Free Cash Flow | 36.24 | 34.96 | 39.82 | 8.19 | -29.07 | -15.44 |
Free Cash Flow Per Share | 0.94 | 0.93 | 1.11 | 0.25 | -0.89 | -0.51 |
Gross Margin | 48.18% | 48.19% | 45.07% | 37.49% | 34.60% | 40.43% |
Operating Margin | 7.93% | 9.44% | 1.39% | -4.60% | -18.58% | -18.42% |
Profit Margin | 6.96% | 8.87% | -1.79% | -6.75% | -21.62% | -20.79% |
Free Cash Flow Margin | 8.50% | 8.73% | 12.68% | 3.48% | -16.75% | -12.96% |
EBITDA | 49.35 | 52.53 | 16.85 | -5.89 | -28.66 | -19.1 |
EBITDA Margin | 11.58% | 13.12% | 5.37% | -2.50% | -16.51% | -16.03% |
D&A For EBITDA | 15.55 | 14.74 | 12.48 | 4.94 | 3.59 | 2.84 |
EBIT | 33.8 | 37.79 | 4.38 | -10.83 | -32.24 | -21.94 |
EBIT Margin | 7.93% | 9.44% | 1.39% | -4.60% | -18.58% | -18.42% |
Advertising Expenses | - | 5.25 | 3.12 | 2.19 | 2.6 | 1.61 |