Bragg Gaming Group Inc
TSX:BRAG
Income Statement
Earnings Waterfall
Bragg Gaming Group Inc
Revenue
|
93.5m
EUR
|
Cost of Revenue
|
-43.6m
EUR
|
Gross Profit
|
49.9m
EUR
|
Operating Expenses
|
-50.8m
EUR
|
Operating Income
|
-885k
EUR
|
Other Expenses
|
-3m
EUR
|
Net Income
|
-3.8m
EUR
|
Income Statement
Bragg Gaming Group Inc
Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | 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 |
3
N/A
|
5
+77%
|
7
+46%
|
7
+2%
|
7
0%
|
1
-89%
|
7
+797%
|
11
+53%
|
16
+51%
|
27
+66%
|
29
+10%
|
36
+21%
|
40
+14%
|
46
+15%
|
52
+12%
|
55
+6%
|
56
+2%
|
58
+4%
|
63
+9%
|
69
+8%
|
77
+12%
|
85
+10%
|
88
+4%
|
92
+4%
|
94
+2%
|
94
0%
|
|
Gross Profit | |||||||||||||||||||||||||||
Cost of Revenue |
(1)
|
(3)
|
(4)
|
(4)
|
(4)
|
(0)
|
(4)
|
(6)
|
(9)
|
(15)
|
(16)
|
(20)
|
(23)
|
(26)
|
(29)
|
(30)
|
(30)
|
(30)
|
(32)
|
(32)
|
(37)
|
(40)
|
(41)
|
(43)
|
(43)
|
(44)
|
|
Gross Profit |
1
N/A
|
2
+61%
|
3
+57%
|
3
+1%
|
3
-2%
|
0
-89%
|
3
+849%
|
5
+44%
|
7
+49%
|
12
+69%
|
13
+8%
|
16
+20%
|
18
+14%
|
20
+14%
|
23
+13%
|
25
+8%
|
26
+6%
|
28
+8%
|
32
+12%
|
36
+15%
|
40
+11%
|
45
+12%
|
47
+5%
|
49
+5%
|
51
+3%
|
50
-2%
|
|
Operating Income | |||||||||||||||||||||||||||
Operating Expenses |
(4)
|
(7)
|
(10)
|
(10)
|
(9)
|
(5)
|
(8)
|
(10)
|
(12)
|
(15)
|
(18)
|
(18)
|
(19)
|
(21)
|
(23)
|
(28)
|
(32)
|
(33)
|
(37)
|
(40)
|
(43)
|
(46)
|
(48)
|
(50)
|
(51)
|
(51)
|
|
Selling, General & Administrative |
(4)
|
(7)
|
(10)
|
(9)
|
(9)
|
(5)
|
(8)
|
(9)
|
(10)
|
(15)
|
(13)
|
(12)
|
(13)
|
(18)
|
(20)
|
(24)
|
(28)
|
(29)
|
(31)
|
(33)
|
(35)
|
(37)
|
(38)
|
(39)
|
(39)
|
(38)
|
|
Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(2)
|
0
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(6)
|
(6)
|
(8)
|
(8)
|
(10)
|
(11)
|
(12)
|
(13)
|
|
Other Operating Expenses |
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
(3)
N/A
|
(5)
-54%
|
(7)
-45%
|
(6)
+9%
|
(6)
+11%
|
(5)
+17%
|
(5)
-3%
|
(5)
-12%
|
(4)
+17%
|
(3)
+38%
|
(5)
-99%
|
(2)
+55%
|
(1)
+64%
|
(0)
+51%
|
(0)
+33%
|
(3)
-879%
|
(6)
-112%
|
(5)
+14%
|
(5)
-1%
|
(3)
+33%
|
(3)
+25%
|
(1)
+70%
|
(0)
+42%
|
(0)
+62%
|
(0)
N/A
|
(1)
-421%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||
Interest Income Expense |
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
Non-Reccuring Items |
(1)
|
(1)
|
(8)
|
(5)
|
(11)
|
(0)
|
(0)
|
(3)
|
3
|
(5)
|
(8)
|
(5)
|
(9)
|
(11)
|
(7)
|
(7)
|
(4)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
0
|
0
|
|
Total Other Income |
(8)
|
(8)
|
0
|
5
|
5
|
0
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(3)
|
(3)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
(12)
N/A
|
(14)
-14%
|
(15)
-10%
|
(6)
+61%
|
(11)
-91%
|
(5)
+57%
|
(5)
-3%
|
(9)
-79%
|
(1)
+84%
|
(10)
-608%
|
(15)
-53%
|
(10)
+32%
|
(13)
-25%
|
(13)
-4%
|
(9)
+34%
|
(10)
-20%
|
(10)
+3%
|
(7)
+34%
|
(6)
+4%
|
(4)
+39%
|
(3)
+11%
|
(2)
+44%
|
(2)
+12%
|
(1)
+14%
|
(2)
-48%
|
(3)
-34%
|
|
Net Income | |||||||||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
|
Income from Continuing Operations |
(12)
|
(14)
|
(15)
|
(6)
|
(11)
|
(5)
|
(5)
|
(9)
|
(2)
|
(10)
|
(16)
|
(11)
|
(14)
|
(14)
|
(10)
|
(12)
|
(11)
|
(8)
|
(7)
|
(5)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
|
Net Income (Common) |
(12)
N/A
|
(14)
-14%
|
(15)
-10%
|
(6)
+61%
|
(11)
-92%
|
(14)
-25%
|
(15)
-5%
|
(19)
-32%
|
(12)
+38%
|
(12)
-1%
|
(17)
-42%
|
(12)
+31%
|
(15)
-25%
|
(15)
+0%
|
(10)
+32%
|
(12)
-20%
|
(11)
+6%
|
(8)
+33%
|
(7)
+5%
|
(5)
+34%
|
(4)
+10%
|
(3)
+18%
|
(3)
+7%
|
(3)
+9%
|
(4)
-32%
|
(4)
+2%
|
|
EPS (Diluted) |
-4.31
N/A
|
-4.9
-14%
|
-5.47
-12%
|
-2.02
+63%
|
-3.87
-92%
|
-4.69
-21%
|
-2
+57%
|
-2.45
-23%
|
-1.52
+38%
|
-1.63
-7%
|
-2.12
-30%
|
-1.45
+32%
|
-1.81
-25%
|
-1.69
+7%
|
-0.54
+68%
|
-0.59
-9%
|
-0.56
+5%
|
-0.39
+30%
|
-0.36
+8%
|
-0.21
+42%
|
-0.21
N/A
|
-0.16
+24%
|
-0.15
+6%
|
-0.13
+13%
|
-0.17
-31%
|
-0.17
N/A
|