Gambling.com Group Ltd
NASDAQ:GAMB
Income Statement
Earnings Waterfall
Gambling.com Group Ltd
Income Statement
Gambling.com Group Ltd
| Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
0
|
0
|
|
| Revenue |
28
N/A
|
35
+27%
|
40
+12%
|
42
+7%
|
42
+0%
|
50
+19%
|
56
+11%
|
65
+17%
|
77
+17%
|
84
+9%
|
94
+12%
|
97
+4%
|
109
+11%
|
111
+2%
|
145
+30%
|
154
+6%
|
127
-17%
|
168
+32%
|
148
-12%
|
155
+5%
|
|
| Gross Profit | |||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(5)
|
(9)
|
(10)
|
(13)
|
(13)
|
(8)
|
(10)
|
(9)
|
(11)
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
18
N/A
|
34
+84%
|
53
+56%
|
74
+39%
|
81
+10%
|
91
+12%
|
93
+3%
|
100
+7%
|
101
+1%
|
132
+31%
|
141
+7%
|
120
-15%
|
158
+32%
|
139
-12%
|
144
+4%
|
|
| Operating Income | |||||||||||||||||||||
| Operating Expenses |
(17)
|
(19)
|
(23)
|
(27)
|
(29)
|
(38)
|
(48)
|
(59)
|
(71)
|
(75)
|
(82)
|
(79)
|
(77)
|
(78)
|
(93)
|
(97)
|
(82)
|
(110)
|
(121)
|
(136)
|
|
| Selling, General & Administrative |
(14)
|
(16)
|
(21)
|
(24)
|
(26)
|
(33)
|
(39)
|
(45)
|
(51)
|
(55)
|
(60)
|
(62)
|
(65)
|
(67)
|
(86)
|
(88)
|
(73)
|
(95)
|
(85)
|
(91)
|
|
| Depreciation & Amortization |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(4)
|
(5)
|
(6)
|
(7)
|
(6)
|
(4)
|
(3)
|
(2)
|
(2)
|
(4)
|
(5)
|
(6)
|
(10)
|
(11)
|
(12)
|
|
| Other Operating Expenses |
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(4)
|
(9)
|
(13)
|
(14)
|
(17)
|
(14)
|
(10)
|
(8)
|
(3)
|
(4)
|
(3)
|
(5)
|
(26)
|
(33)
|
|
| Operating Income |
11
N/A
|
16
+47%
|
16
-1%
|
15
-7%
|
13
-15%
|
11
-12%
|
6
-46%
|
4
-37%
|
2
-37%
|
6
+155%
|
9
+46%
|
14
+51%
|
23
+67%
|
23
+1%
|
39
+68%
|
44
+12%
|
38
-14%
|
48
+27%
|
18
-63%
|
8
-57%
|
|
| Pre-Tax Income | |||||||||||||||||||||
| Interest Income Expense |
(2)
|
(2)
|
(1)
|
(0)
|
1
|
1
|
4
|
7
|
1
|
1
|
(2)
|
(4)
|
(1)
|
0
|
1
|
(0)
|
(0)
|
4
|
5
|
3
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
|
| Total Other Income |
1
|
(4)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(4)
|
(4)
|
(3)
|
|
| Pre-Tax Income |
11
N/A
|
11
+3%
|
14
+28%
|
14
+1%
|
12
-15%
|
12
-2%
|
9
-24%
|
9
-1%
|
3
-68%
|
6
+98%
|
6
+13%
|
9
+42%
|
20
+119%
|
21
+3%
|
36
+73%
|
40
+11%
|
34
-14%
|
45
+32%
|
17
-63%
|
4
-75%
|
|
| Net Income | |||||||||||||||||||||
| Tax Provision |
4
|
4
|
3
|
6
|
0
|
1
|
1
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
|
| Income from Continuing Operations |
15
|
15
|
18
|
20
|
12
|
12
|
10
|
8
|
2
|
5
|
5
|
7
|
18
|
19
|
33
|
36
|
31
|
42
|
14
|
2
|
|
| Net Income (Common) |
15
N/A
|
15
-2%
|
18
+19%
|
20
+13%
|
12
-38%
|
12
+0%
|
10
-19%
|
8
-24%
|
2
-69%
|
5
+88%
|
5
+5%
|
7
+58%
|
18
+144%
|
19
+4%
|
33
+74%
|
36
+11%
|
31
-16%
|
42
+37%
|
14
-66%
|
2
-87%
|
|
| EPS (Diluted) |
0.45
N/A
|
0.44
-2%
|
0.56
+27%
|
0.55
-2%
|
0.37
-33%
|
0.33
-11%
|
0.28
-15%
|
0.21
-25%
|
0.06
-71%
|
0.11
+83%
|
0.12
+9%
|
0.19
+58%
|
0.47
+147%
|
0.49
+4%
|
0.9
+84%
|
1.01
+12%
|
0.84
-17%
|
1.17
+39%
|
0.4
-66%
|
0.05
-88%
|
|