Nayax Ltd. (NYAX)

Nayax Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	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
Depreciation & Amortization Expenses	14.17	11.57	6.43	4.27	3.81
Research & Development	29.96	25.37	21.93	22.13	19.04
Other Operating Expenses	-10.03	3.29	2	3.58	2.42
Total Operating Expenses	155.4	138.43	100.68	94.08	70.65
Operating Income	37.56	3.11	-12.38	-34.04	-22.48
Interest Income	10.67	3.41	2.49	0.44	-
Interest Expense	-13.67	-10.9	-4.78	-3.46	-1.66
Total Non-Operating Income (Expense)	-2.99	-7.49	-2.29	-3.02	-1.66
Pretax Income	34.57	-4.38	-14.67	-37.06	-24.14
Provision for Income Taxes	-0.95	1.25	1.22	0.45	0.63
Net Income	35.52	-5.63	-15.89	-37.51	-24.77
Net Income to Common	35.52	-5.63	-15.89	-37.51	-24.77
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 Growth	-12.21%	386.39%	-	-	-
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	9.38%	0.99%	-5.26%	-19.62%	-18.87%
Profit Margin	8.87%	-1.79%	-6.75%	-21.62%	-20.79%
FCF Margin	8.73%	12.68%	3.48%	-16.75%	-12.96%
EBITDA	63.05	24.48	0.12	-25.01	-15.28
EBITDA Margin	15.74%	7.79%	0.05%	-14.41%	-12.83%
EBIT	37.56	3.11	-12.38	-34.04	-22.48
EBIT Margin	9.38%	0.99%	-5.26%	-19.62%	-18.87%
Effective Tax Rate	-2.75%	-28.44%	-8.28%	-1.22%	-2.62%

Updated Mar 9, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q