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
Revenue	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
Depreciation & Amortization Expenses	14.82	14.17	11.57	6.43	4.27	3.81
Research & Development	30.8	29.96	25.37	21.93	22.13	19.04
Other Operating Expenses	-4.17	-10.03	3.29	2	3.58	2.42
Total Operating Expenses	171.54	155.4	138.43	100.68	94.08	70.65
Operating Income	33.8	37.56	3.11	-12.38	-34.04	-22.48
Interest Income	12.95	10.67	3.41	2.49	0.44	-
Interest Expense	-18.86	-13.67	-10.9	-4.78	-3.46	-
Other Non-Operating Income (Expense)	-	-	-	-	-	-1.66
Total Non-Operating Income (Expense)	-5.91	-2.99	-7.49	-2.29	-3.02	-1.66
Pretax Income	27.89	34.57	-4.38	-14.67	-37.06	-24.14
Provision for Income Taxes	-1.75	-0.95	1.25	1.22	0.45	0.63
Net Income	29.64	35.52	-5.63	-15.89	-37.51	-24.77
Net Income to Common	29.64	35.52	-5.63	-15.89	-37.51	-24.77
Net Income Growth	357.34%	-	-	-	-	-
Shares Outstanding (Basic)	37	37	36	33	33	30
Shares Outstanding (Diluted)	39	38	36	33	33	30
Shares Change (YoY)	5.68%	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)	0.78	0.94	-0.16	-0.48	-1.14	-0.82
EPS Growth	353.49%	-	-	-	-	-
Shares Outstanding	37.36	37.3	36.61	33.33	32.96	32.75
Free Cash Flow	36.24	34.96	39.82	8.19	-29.07	-15.44
Free Cash Flow Growth	3.66%	-12.21%	386.39%	-	-	-
Free Cash Flow Per Share	0.93	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%	9.38%	0.99%	-5.26%	-19.62%	-18.87%
Profit Margin	6.95%	8.87%	-1.79%	-6.75%	-21.62%	-20.79%
FCF Margin	8.50%	8.73%	12.68%	3.48%	-16.75%	-12.96%
EBITDA	60.74	63.05	24.48	0.12	-25.01	-15.28
EBITDA Margin	14.25%	15.74%	7.79%	0.05%	-14.41%	-12.83%
EBIT	33.8	37.56	3.11	-12.38	-34.04	-22.48
EBIT Margin	7.93%	9.38%	0.99%	-5.26%	-19.62%	-18.87%
Effective Tax Rate	-6.27%	-2.75%	-28.44%	-8.28%	-1.22%	-2.62%

Updated May 12, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q