Gambling.com Group Ltd
NASDAQ:GAMB
Income Statement
Earnings Waterfall
Gambling.com Group Ltd
Revenue
|
108.7m
USD
|
Cost of Revenue
|
-9.1m
USD
|
Gross Profit
|
99.5m
USD
|
Operating Expenses
|
-76.9m
USD
|
Operating Income
|
22.6m
USD
|
Other Expenses
|
-4.3m
USD
|
Net Income
|
18.3m
USD
|
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||
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%
|
|
Gross Profit | ||||||||||||||
Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(5)
|
(9)
|
|
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%
|
|
Operating Income | ||||||||||||||
Operating Expenses |
(17)
|
(19)
|
(23)
|
(27)
|
(29)
|
(38)
|
(48)
|
(59)
|
(71)
|
(75)
|
(82)
|
(79)
|
(77)
|
|
Selling, General & Administrative |
(14)
|
(16)
|
(21)
|
(24)
|
(26)
|
(33)
|
(39)
|
(45)
|
(51)
|
(55)
|
(60)
|
(62)
|
(65)
|
|
Depreciation & Amortization |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(4)
|
(5)
|
(6)
|
(7)
|
(6)
|
(4)
|
(3)
|
(2)
|
|
Other Operating Expenses |
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(4)
|
(9)
|
(13)
|
(14)
|
(17)
|
(14)
|
(10)
|
|
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
+66%
|
|
Pre-Tax Income | ||||||||||||||
Interest Income Expense |
(2)
|
(2)
|
(1)
|
(0)
|
1
|
1
|
4
|
7
|
1
|
1
|
(2)
|
(4)
|
(1)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
|
Total Other Income |
1
|
(4)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
|
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%
|
|
Net Income | ||||||||||||||
Tax Provision |
4
|
4
|
3
|
6
|
0
|
1
|
1
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
|
Income from Continuing Operations |
15
|
15
|
18
|
20
|
12
|
12
|
10
|
8
|
2
|
5
|
5
|
7
|
18
|
|
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%
|
|
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%
|