XNASBRAG
Market cap88mUSD
Dec 24, Last price
3.55USD
1D
1.37%
1Q
-30.53%
IPO
-71.26%
Name
Bragg Gaming Group Inc
Chart & Performance
P/E
—
P/S
0.91
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
52.50%
Rev. gr., 5y
69.00%
Revenues
94m
+10.37%
Net income
-4m
L+10.10%
CFO
12m
+104.05%
Earnings
Mar 24, 2025
Profile
Bragg Gaming Group Inc. operates as a technology and content supplier to the gaming industry worldwide. The company provides business-to-business online gaming solutions. It offers a range of games, including slot, table, card, video bingo, scratch card, and live dealer games, as well as virtual sports. The company also provides managed operational and marketing services to its iGaming operator customers to complete its turnkey gaming solution. It offers proprietary third-party gaming content, which delivers through a single integrated platform. The company also holds various content distribution rights through partnerships with selected third-party studios. Bragg Gaming Group Inc. is headquartered in Toronto, Canada.
Valuation
Title EUR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑03 | 2017‑03 | 2016‑01 | 2015‑01 | |
| Income | |||||||||
Revenues | 93,519 10.37% | 84,734 45.29% | 58,319 25.63% | ||||||
Cost of revenue | 79,253 | 78,339 | 58,588 | ||||||
Unusual Expense (Income) | |||||||||
NOPBT | 14,266 | 6,395 | (269) | ||||||
NOPBT Margin | 15.25% | 7.55% | |||||||
Operating Taxes | 910 | 1,558 | 826 | ||||||
Tax Rate | 6.38% | 24.36% | |||||||
NOPAT | 13,356 | 4,837 | (1,095) | ||||||
Net income | (3,836) 10.10% | (3,484) -53.62% | (7,512) -48.43% | ||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | 439 | 7,608 | 1,310 | ||||||
BB yield | -0.38% | -9.23% | -1.34% | ||||||
| Debt | |||||||||
Debt current | 709 | 403 | 149 | ||||||
Long-term debt | 5,845 | 7,630 | 1,051 | ||||||
Deferred revenue | 2,121 | ||||||||
Other long-term liabilities | 1,777 | 233 | 184 | ||||||
Net debt | (2,242) | (3,254) | (14,806) | ||||||
| Cash flow | |||||||||
Cash from operating activities | 11,739 | 5,753 | 115 | ||||||
CAPEX | (332) | (7,921) | (3,266) | ||||||
Cash from investing activities | (9,723) | (16,873) | (23,883) | ||||||
Cash from financing activities | (4,166) | 7,010 | 12,408 | ||||||
FCF | 10,719 | 4,432 | (946) | ||||||
| Balance | |||||||||
Cash | 8,796 | 11,287 | 16,006 | ||||||
Long term investments | |||||||||
Excess cash | 4,120 | 7,050 | 13,090 | ||||||
Stockholders' equity | 46,869 | 41,769 | 34,026 | ||||||
Invested Capital | 71,203 | 71,120 | 52,661 | ||||||
ROIC | 18.77% | 7.82% | |||||||
ROCE | 18.73% | 8.06% | |||||||
| EV | |||||||||
Common stock shares outstanding | 22,600 | 21,400 | 19,500 | ||||||
Price | 5.05 31.17% | 3.85 -23.46% | 5.03 | ||||||
Market cap | 114,130 38.52% | 82,390 -16.00% | 98,085 | ||||||
EV | 111,888 | 79,136 | 83,279 | ||||||
EBITDA | 27,300 | 14,849 | 4,528 | ||||||
EV/EBITDA | 4.10 | 5.33 | 18.39 | ||||||
Interest | 2,217 | 985 | 245 | ||||||
Interest/NOPBT | 15.54% | 15.40% | |||||||