NASDAQ: BRAG - Bragg Gaming Group Inc.

Yield per half year: -0.8163%
Dividend yield: 0.00%
Sector: Communication Services

Reporting Bragg Gaming Group Inc.

Capitalization

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	5 year average	CAGR 5
Капитализация, млрд €		0	0	0.000401	0.003	0.0026	0.0067	0.1382	0.1058	0.0972	0.1241	0.0701	106.32
Выручка, млрд €		0.000882	0.004	0.0068	0.007	0.0266	0.0464	0.0583	0.0847	0.0935	0.0933	0.0619	28.58
Чистая прибыль, млрд €		-0.0033	-0.0017	-0.0139	-0.0228	-0.0119	-0.0146	-0.0075	-0.0035	-0.0038	-0.0038	-0.0083	-20.41
EV, млрд €						0.0432	0.0595	0.1318	0.0729	0.101	0.105	0.0817	18.51
EBIT, млрд €		-0.0033	-0.0014	-0.013	-0.0044	-0.0023	0.000655	-0.0043	-0.000941	-0.000709	-0.000916	-0.0015	-20.97
EBITDA, млрд €		0.0014	-0.0014	-0.0127	0	-0.000201	0.0035	0.000454	0.0075	0.0124	0.0122	0.0047	-328.06
Баланс стоимость, млрд €	0.000251	0.000974	-0.0021	0.0091		0.0066	0.0399	0.0662	0.0695	0.0699	0.0699	0.0504	60.32
FCF, млрд €		-0.0027	-0.0012	-0.0046	-0.005	-0.0018	0.0042	-0.0032	-0.0022	0.002	0.0018	-0.0002	-202.13
Операционный денежный поток, млрд €		-0.0027	-0.0012	-0.0041	-0.000929	-0.0001	0.0067	0.000115	0.0058	0.0117	0.0115	0.0048	-359.20
Операционная прибыль, млрд €		0.0014	-0.0014	-0.013	-0.006	-0.0081	-0.0119	-0.0063	-0.000828	-0.000777	-0.000883	-0.0056	-37.43
Операционные расходы, млрд €	0.0029	-0.000488	0.0034	0.009		0.0143	0.0195	0.0327	0.0452	0.0507	0.0377	0.0325	28.81
CAPEX, млрд €		0.0000	0	0.000446	0.0001	0.0017	0.0025	0.0033	0.0079	0.0097	0.0097	0.0050	41.67

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	5 quarters average	CAGR 5
Капитализация, млрд €	0.1888	0.148	0.1212	0.1168	0.0992	0.0779	0.0864	0.0773	0.1108	0.1113				0.0927	7.40
Выручка, млрд €				0.0208	0.0209	0.0237	0.0229	0.0226	0.0234	0.0234	0.0238	0.0249	0.0262	0.0243	2.29
Чистая прибыль, млрд €				0.0001	-0.002	-0.000856	-0.000476	-0.003	-0.000787	-0.000787	-0.0019	-0.0024	-0.000165	-0.0012	-26.84
EV, млрд €				0.089	0.0875	0.0737	0.0773	0.0633	0.1029	0.1058	0.1107	0.1323	0.0722	0.1048	-6.84
EBIT, млрд €				0.000785	-0.000866	-0.000163	0.00039	-0.0015	-0.000568	0.003	-0.0012	-0.0013	-0.000355	-0.0001	-8.97
EBITDA, млрд €				0.0027	0.0016	0.0024	0.0031	0.0019	0.0032	0.003	0.0027	0.0027	0.004	0.0031	4.56
Баланс стоимость, млрд €				0.0713	0.0723	0.0695	0.0709	0.0705	0.0699	0.0699	0.0692	0.0717	0.0706	0.0703	0.20
FCF, млрд €				0.0021	-0.0024	-0.0045	0.0043	-0.0017	0.0024	0.0024	-0.0001	-0.0038	0.0033	0.0008	6.58
Операционный денежный поток, млрд €				0.0037	0.000118	-0.002	0.0064	0.001	0.0055	0.0055	0.0027	-0.000652	0.0063	0.0039	2.75
Операционная прибыль, млрд €				0.000791	-0.0016	0.000162	0.00052	-0.0021	-0.000753	-0.000753	-0.000511	-0.0012	-0.000406	-0.0007	-11.62
Операционные расходы, млрд €				0.0108	0.0113	0.0132	0.0118	0.0133	0.009	0.009	0.0085	0.0136	0.0144	0.0109	9.86
CAPEX, млрд €				0.0016	0.0025	0.0025	0.0021	0.0027	0.0031	0.0031	0.0028	0.0031	0.003	0.0030	-0.65

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2005	2006	2007	2011	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	5 year average	CAGR 5
Наличность, млрд €							0.000608	0.000249	0.0019	0.0019	0.000682	0.0261	0.016	0.0113	0.0088	0.0088	0.0126	66.78
Short Term Investments €	0.000637	0.000457	0.000101	0.000114	0.000198								0.0001	0.0001	0.0000	0.000121	0.0001	-0.20
Total Receivables €							0.000194	0.00088	0.0013	0.0041	0.0062	0.0104	0.0085	0.0166	0.0186	0.0186	0.0121	24.57
Total Current Assets €							0.001	0.0012	0.0034	0.0098	0.0083	0.0368	0.027	0.0297	0.0291	0.029	0.0262	28.52
Чистые активы, млрд €									0.000135	0.000187	0.001	0.00098	0.000831	0.0012	0.0326	0.0326	0.0073	100.74
Активы, млрд €							0.0021	0.0012	0.0104	0.0104	0.0439	0.0721	0.0834	0.1044	0.1034	0.1029	0.0814	18.69
Short Term Debt €					0.000577	0.000968	0.000798	0.0014			0.000185	0.000133	0.000149	0.000403	0.000709	0.0036	0.0003	30.83
Long Term Debt €														0.0066		0.0071	0.0066	0.00
Задолженность, млрд €							0.0011	0.0033	0.0013	0.0013	0.0373	0.0322	0.0172	0.0349	0.0331	0.033	0.0309	-2.36
Чистый долг, млрд €						0.000704	0.00019	0.0012	-0.0019		0.000177	-0.0254	-0.0154	-0.0039	-0.0055	-0.0026	-0.0100	-298.83
Долг, млрд €											0.000185	0.0008	0.000652	0.0074	0.0033	0.0062	0.0025	77.94
Interest income €											0	0	0.0001	0.0000	0		0.0001	0.00
Расходы на обслуживание долга €						0.0001	0.0000	0.000254	0.000159		0.0018	0.0014	0.000245	0.000985	0.0022	0.0022	0.0013	4.10
Чист. проц. доходы, млрд €									-0.000159		-0.0018	-0.0014	-0.000184	-0.000972	-0.0022	0	-0.0013	4.10
Goodwill €					0.000723				0.0052		0.0199	0.0199	0.0247	0.0317	0.0318		0.0256	9.83
Амортизация, млрд €						0.000226	0.000258	0.0000	0.000361		0.0021	0.0029	0.0048	0.0085	0.0131	0.0131	0.0063	44.21
Себестоимость, млрд €			-0.0001		0.000102			0.002	0.0036		0.0146	0.0262	0.03	0.0397	0.0436	0.0565	0.0308	24.46
Товарно материальные запасы €			0.0000		0.000104						0.0011	0.000249	0.0024	0.0017	0	0	0.0011	74.86

	2013Q4	2020Q3	2020Q4	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	5 quarters average	CAGR 5
Наличность, млрд €								0.011	0.0172	0.0113	0.0151	0.0079	0.0088	0.0088	0.0077	0.0109	0.0116	0.0096	5.68
Short Term Investments €	0.000198							0.0001	0.0001	0.0001	0.000136	0.0001	0.000121	0.000121	0.0001	0		0.0001	-5.96
Total Receivables €								0.0105	0.0118	0.0166	0.0125	0.0178	0.0186	0.0186	0.0182	0.0186	0.0187	0.0185	0.11
Total Current Assets €								0.0233	0.0309	0.0297	0.0296	0.0283	0.029	0.029	0.0276	0.0322	0.033	0.0302	2.62
Чистые активы, млрд €				0.000909	0.000853	0.000831	0.000855	0.0011	0.0013	0.0012	0.0326	0.0019	0.0019					0.0078	7.89
Активы, млрд €								0.0997	0.1097	0.1044	0.1039	0.1014	0.1029	0.1029	0.1017	0.1059	0.1036	0.1034	0.14
Short Term Debt €								0.000343	0.000551	0.000403	0.000395	0.004	0.000709	0.0036	0.0022	0.0079	0.0072	0.0043	58.98
Long Term Debt €		0.000628							0.005	0.0066	0.0056	0.0045						0.0045	48.27
Задолженность, млрд €								0.0284	0.0374	0.0349	0.0331	0.0309	0.033	0.033	0.0325	0.0342	0.033	0.0331	0.00
Чистый долг, млрд €								-0.0103	-0.0112	-0.0039	-0.0081	-0.0029	-0.0026	-0.0026	-0.003	-0.000491	-0.0022	-0.0022	-3.29
Долг, млрд €								0.032	0.0056	0.0071	0.006	0.0085	0.0062	0.0062	0.0048	0.0104	0.0094	0.0074	8.68
Interest income €			0	0.0000	0.0000	0	0	0	0					0
Расходы на обслуживание долга €								0.0001	0.000268	0.000554	0.000577	0.000524	0.000598	0.000598	0.000636	0.000842	0.000899	0.0007	8.50
Чист. проц. доходы, млрд €					0.0000	-0.0001	-0.0001	-0.0001	-0.000264	-0.000554	-0.000577	-0.000518	-0.000524	-0.000597				-0.0006	1.51
Goodwill €					0.0264	0.0247	0.0247	0.0284	0.0285	0.0317	0.0317	0.0317	0.0318	0.0318				0.0317	0.06
Амортизация, млрд €								0.0019	0.0025	0.0025	0.0027	0.0033	0.0038	0.0000	0.0039	0.004	0.0043	0.0039	5.44
Себестоимость, млрд €								0.0092	0.0105	0.0107	0.0106	0.0107	0.0151	0.0151	0.0158	0.0125	0.0122	0.0141	-4.18
Товарно материальные запасы €							0.0027	0.0013	0.0017	0.0017	0.0016	0.002	0	0	0	0.0000		0.0017	9.00

Share

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS		-12.17	-4.22	-2.23	-5.11	-1.6	-9.42	-0.38	-0.1628	-0.1697			-0.1693	-2.3465	-36.16
Цена акции ао				0.1756	0.624	0.188	1.13	5.03	3.85	5.05	3.7	4.86	4.86	4.50	-0.69
Число акций ао, млн		0.4211	1.36	2.77	5.06	7.99	18.1	20	21.4	22.6			22.6	18.02	23.12
FCF/акцию	-1.89	-6.46	-0.9143	-1.65		-0.2219	0.2331	-0.1576	-0.1013	0.0892			0.0798	-0.0317	-183.34

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	5 quarters average	CAGR 5
EPS				0.0044	-0.09	-0.04	-0.03	-0.1267	-0.0342	-0.0342	-0.0811	-0.1	-0.01	-0.0519	-21.80
Цена акции ао	9.44	7.4	6.06	5.36	4.96	3.69	3.91	3.32	4.82	4.84				4.12	5.58
Число акций ао, млн	20	20	20	21.8	20	21.11	22.1	23.3	23	23				22.50	1.73
FCF/акцию				0.0958	-0.12	-0.2112	0.1943	-0.0715	0.1048	0.1048	-0.0028	-0.157	0.2021	0.0504	14.04

	5 quarters average	CAGR 5

Efficiency

IFRS

Reporting Annual Quarterly

	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %			-337.59	78.83	-153.12	-397.71	-180.58	-36.51	-11.35	-5.13	-5.5			-5.47		-47.8140	-50.26
ROA, %			-155.24	-138.44	-133.87	-238.64	-27.23	-20.2	-9.01	-3.71	-3.69			-3.72		-12.7680	-32.95
ROIC, %	-418.38	-207.2	-159.24	-218.52	-134.7	-397.16	-87.43	-56.34	-13.73					-11.55		-137.8720	-36.66
ROS, %				-42.14	-204.99		-44.93	-31.38	-12.88	-4.11	-4.1	-4.1	-4.1	-4.1		-5.8580	-20.46
ROCE, %			-336.59	66.52	-143.69		-34.48	1.64	-6.56	-1.18	-0.9395		-1.31	-1.31		-1.6699	-195.61
Ebit margin, %							-8.58	-25.61	-11.04	-1.11	-0.7581		-0.9818	-0.9818		-7.9000	-47.91
Рентаб EBITDA, %			155.29	-34.59	-187.05		-0.7559	7.6	0.7785	8.87	13.21		13.03	13.03		8.70	11.38
Чистая рентаб, %			-372.65	-42.14	-204.99	-85.5	-44.93	-31.38	-12.88	-4.11	-4.1			-4.1		-19.4800	-38.05
Operation Margin, %				-35.56	-192.36		-30.39	-25.63	-10.88	-0.9772	-0.8308	-0.9463	-0.9463	-0.9463		-2.9161	-38.64
Чистая процентная маржа, %		-811.56	-221.2	-372.65	-27.73	-203.98	-44.93	-31.38	-12.88					-11.28		-64.1800	-14.22
Доходность FCF, %			-184029.92	-51395.06	-1136.89		-69.38	63.42	-2.28	-2.05	1.85					-1.6880	-148.44

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	Industry average	5 quarters average	CAGR 5
ROE, %				0.1263	-2.76	-1.23	-0.6716	-4.19	-1.12	-1.12	-2.72	-3.43	-0.2348		-1.7250	-26.84
ROA, %				0.0903	-1.82	-0.82	-0.458	-2.91	-0.7704	-0.7646	-1.86	-2.31	-0.1575		-1.1725	-27.20
ROS, %				0.4328	-9.56	-3.61	-2.08	-13.07	-3.37	-3.37	-8	-9.65	-0.6305		-5.0041	-28.48
ROCE, %				1.1	-1.2	-0.2344	0.5503	-2.08	-0.732	3.88	-1.64	-1.74	-0.475		-0.1414	-8.29
Ebit margin, %									-2.43	12.68	-5.13	-5.24	-1.36		-0.2960	-10.96
Рентаб EBITDA, %				12.83	7.7	9.95	13.56	8.32	13.64	12.87	11.13	10.82	15.19		12.73	2.18
Чистая рентаб, %				0.4328	-9.56	-3.61	-2.08	-13.07	-3.37	-3.37	-8	-9.65	-0.6305		-5.0041	-28.48
Operation Margin, %				3.8	-7.84	0.6841	2.27	-9.47	-3.22	-3.22	-2.14	-4.89	-1.55		-3.0040	-13.60
Доходность FCF, %	-0.2754	-2.27	2.15	1.79	-2.42	-5.72	4.97	-2.16	2.17	2.17					0.2860	-182.38

Coefficients

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E	-0.00045	-0.0014	-0.0288	-0.1324	-0.2139	-0.4568	-18.4	-30.36	-25.41					-14.9681	159.99
P/BV	0.0015	-0.0011	0.0441	13.1	0.3863	0.1668	2.09	1.1	1.52			1.54		1.05	31.52
P/S	0.0017	0.000607	0.0591	2	0.0961	0.1433	2.37	0.9063	1.14			1.15		0.9311	64.00
P/FCF		-0.0019	-0.088		-1.44	1.58	-43.86	-48.79	53.94	68.85	68.85	68.85		19.80	-209.44
E/P			-34.68	-7.55	-4.68	-2.19	-0.0543	-0.0329	-0.0394	-0.0308	-0.0308	-0.0308		-0.0376	-10.72
EV/EBITDA					-57.59	15.31	-22.15	9.7	8.17			8.64		-9.3120	-167.67
EV/EBIT					-5.09	-4.51	-11.82	-77.48	-142.46	-114.67	-114.67	-114.67		-92.2200	57.53
EV/S					0.4368	1.16	1.31	0.8604	1.08	1.13	1.13	1.13		1.10	-2.91
EV/FCF					-6.55	12.71	-24.16	-33.63	50.1	58.27	58.27	58.27		21.77	-219.25
Debt/EBITDA					-4.27	0.2058	2.01	0.9843	0.2652	0.5075	0.5075	0.5075		0.8549	-24.06
Netdebt/Ebitda		-0.8535	0.1463		-0.8806	-7.19	-33.93	-0.518	-0.4466	-0.2133	-0.2133	-0.2133		-7.0642	-63.72
Debt/Ratio					0.0196	0.0101	0.0072	0.0708	0.0317	0.0599	0.0599	0.0599		0.0459	52.76
Debt/Equity					0.1298	0.0182	0.0091	0.1064	0.0469	0.1892	0.1892	0.1892		0.1082	83.47
Debt/Net Income					-0.0719	-0.0498	-0.0799	-2.12	-0.8543	-1.61	-1.61	-1.61		-1.2548	82.33
Бета							0.88	0.85	0.1641	-2.47	0.3172	0.3172		-0.0517	-18.46
Индекс Альтмана			-5.25		3.69	0.6101	2.55	2.05	-2.57	-5.25	-5.25	-5.25		-1.6940	-215.54

	2020Q3	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2025Q1	Industry average	5 quarters average	CAGR 5
P/E			-76.22	-90.81	-168.29	1298.27	-49.64	-91.05	-181.6	-26.2	-140.81	-141.43						-116.2180	9.21
P/BV						1.64	1.37	1.12	1.22	0.9392	1.51	1.55	1.64	1.85	1.05			1.52	-7.01
P/S						5.62	4.75	3.29	3.78	0.6815	1.11	1.17	1.2	1.36	0.9689			1.16	-2.68
P/FCF			-363.07	-44	46.59	55.93	-41.34	-17.48	20.14	-46.4	45.98	46.18						9.68	-221.45
E/P			-0.0131	-0.011	-0.0059	0.00077	-0.0201	-0.011	-0.0055	-0.0382	-0.0071	-0.0071						-0.0138	-8.38
EV/EBITDA						22.32	54.41	31.27	24.94	33.71	10.37	10	10.92	11.46	5.86			9.72	-10.79
EV/EBIT											-181.22	35.68	-90.41	-101.55	-203.47			-108.1940	2.34
EV/S	-0.1438						4.19	3.11	3.38	2.8	4.4	4.53	4.64	5.32	2.76			4.33	-8.91
EV/FCF	-0.6409						-36.49	-16.53	18	-37.99	42.71	43.91	-1700.12	-35.11	21.66			-325.3900	-12.70
Debt/EBITDA						0.2944	3.45	2.99	1.93	4.54	1.93	2.05	1.81	3.85	2.37			2.40	4.19
Netdebt/Ebitda						-3.85	-6.98	-1.65	-2.63	-1.56	-0.8125	-0.8611	-1.11	-0.1825	-0.5431			-0.7018	-7.74
Debt/Ratio	0.0153						0.0506	0.0675	0.0574	0.0841	0.0599	0.0599	0.0471	0.0978	0.0908			0.0711	8.68
Debt/Equity	-0.316						0.0767	0.1014	0.0842	0.121	0.0882	0.0882	0.0693	0.1445	0.1332			0.1047	8.59
Debt/Net Income	-0.2367						-2.78	-8.24	-12.54	-2.89	-7.84	-7.84	-2.51	-4.32	-57.03			-15.9080	48.72
Бета																0.3172		0.3172	0.00
Индекс Альтмана		2.61	2.67	2.26	1.92	1.64	1.23	0.9953		0.7609	1.16					-5.25		-0.2208	-233.68

Dividends

IFRS

Reporting Annual

	2021	2022	2023	LTM	Industry average	5 year average	CAGR 5
Дивиденд				0
Див доход, ао, %				0
Дивиденды / прибыль, %	0	0	0	0

	Industry average	5 quarters average	CAGR 5

	Industry average	5 quarters average	CAGR 5

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS

Reporting Annual

	2018	2019	2020	2022	2023	2024	CAGR 5
Всего задолженность	0.0013	0.0208	0.03				184.70
Персонал, чел				273	428	464	19.34

	CAGR 5

	CAGR 5

Shares

Tools

Community

Contacts

2025 © Investing Port
Contacts | Advertising
The use of porti.ru materials is permitted only if there is an active indexed link to the source.