Bragg Gaming Group Inc. (TSX: BRAG)

Bragg Gaming Group Income Statement

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

Year	2023	2022	2021	2020	2019
Revenue	93.52	84.73	58.32	46.42	26.59
Revenue Growth (YoY)	10.37%	45.29%	25.63%	74.57%	126.37%
Cost of Revenue	43.58	39.65	30	26.23	14.56
Gross Profit	49.94	45.08	28.32	20.19	12.03
Selling, General & Admin	35.67	34.1	26.32	15.97	12.93
Research & Development	8.29	4.58	2.28	1.17	-1.22
Other Operating Expenses	0	11.11	6.57	3.58	2.61
Operating Expenses	51.2	45.21	32.88	19.54	14.32
Operating Income	-0.78	-0.12	-4.5	0.66	-2.29
Interest Income	0	0.01	0.06	0.01	0
Interest Expense	2.22	0.99	0.25	1.39	1.76
Other Expense / Income	-0.07	0.84	2	12.55	5.8
Pretax Income	-2.93	-1.93	-6.69	-13.28	-9.84
Income Tax	0.91	1.56	0.83	1.2	0.54
Net Income	-3.84	-3.48	-7.51	-14.48	-10.38
Shares Outstanding (Basic)	23	21	20	9	7
Shares Outstanding (Diluted)	23	21	20	9	7
Shares Change	5.61%	9.74%	126.74%	17.81%	147.61%
EPS (Basic)	-0.17	-0.16	-0.39	-1.69	-1.42
EPS (Diluted)	-0.17	-0.16	-0.39	-1.68	-1.42
Free Cash Flow	2.02	-2.17	-3.31	4.22	-1.77
Free Cash Flow Per Share	0.09	-0.10	-0.17	0.49	-0.24
Gross Margin	53.40%	53.20%	48.56%	43.49%	45.24%
Operating Margin	-0.83%	-0.14%	-7.71%	1.41%	-8.59%
Profit Margin	-4.10%	-4.11%	-12.88%	-31.18%	-39.02%
Free Cash Flow Margin	2.16%	-2.56%	-5.67%	9.09%	-6.67%
EBITDA	11.81	8.34	0.3	3.53	-0.2
EBITDA Margin	12.63%	9.84%	0.51%	7.60%	-0.76%
Depreciation & Amortization	13.07	8.45	4.8	2.87	2.08
EBIT	-1.26	-0.12	-4.5	0.66	-2.28
EBIT Margin	-1.35%	-0.14%	-7.71%	1.41%	-8.58%

Sources: The data provider is Financial Modeling Prep and the numbers are sourced from SEC filings.