NASDAQ: BRAG - Bragg Gaming Group Inc.

Yield per half year: -17.22%
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
Выручка, млрд €		0.000882	0.004	0.0068	0.007	0.0266	0.0464	0.0583	0.0847	0.0933	0.0933
Чистая прибыль, млрд €		-0.0033	-0.0017	-0.0139	-0.0228	-0.0119	-0.0146	-0.0075	-0.0035	-0.0038	-0.0038
EV, млрд €						0.0432	0.0595	0.1318	0.0735	0.1039	0.105
EBIT, млрд €		-0.0033	-0.0014	-0.013	-0.0044	-0.0023	0.000655	-0.0043	-0.000115	-0.000916	-0.000916
EBITDA, млрд €		0.0014	-0.0014	-0.0127	0	-0.000201	0.0035	0.000454	0.0083	0.0122	0.0122
Баланс стоимость, млрд €	0.000251	0.000974	-0.0021	0.0091		0.0066	0.0399	0.0662	0.0695	0.0699	0.0699
FCF, млрд €		-0.0027	-0.0012	-0.0046	-0.005	-0.0018	0.0042	-0.0032	-0.0022	0.0018	0.0018
Операционный денежный поток, млрд €		-0.0027	-0.0012	-0.0041	-0.000929	-0.0001	0.0067	0.000115	0.0058	0.0115	0.0115
Операционная прибыль, млрд €		0.0014	-0.0014	-0.013	-0.006	-0.0081	-0.0119	-0.0063	-0.000828	-0.000883	-0.000883
Операционные расходы, млрд €	0.0029	-0.000488	0.0034	0.009		0.0143	0.0195	0.0327	0.0452	0.0377	0.0377
CAPEX, млрд €		0.0000	0	0.000446	0.0001	0.0017	0.0025	0.0033	0.0079	0.0097	0.0097

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	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
Выручка, млрд €			0.0194	0.0208	0.0209	0.0237	0.0229	0.0226	0.0234	0.0234	0.0238	0.025
Чистая прибыль, млрд €			-0.00072	0.0001	-0.002	-0.000856	-0.000476	-0.003	-0.000787	-0.000787	-0.0019	-0.0024
EV, млрд €			0.1213	0.089	0.0875	0.0737	0.0773	0.0633	0.0908	0.1058	0.1107	0.1323
EBIT, млрд €			0.000129	0.000785	-0.000866	-0.000163	0.00039	-0.0015	-0.000748	0.003	-0.000505	-0.0013
EBITDA, млрд €			0.0017	0.0027	0.0016	0.0024	0.0031	0.0019	0.003	0.003	0.0034	0.0027
Баланс стоимость, млрд €			0.0674	0.0713	0.0723	0.0695	0.0709	0.0705	0.0699	0.0699	0.0692	0.0717
FCF, млрд €			0.0026	0.0021	-0.0024	-0.0045	0.0043	-0.0017	0.0024	0.0024	-0.0001	-0.0041
Операционный денежный поток, млрд €			0.0039	0.0037	0.000118	-0.002	0.0064	0.001	0.0055	0.0055	0.0027	-0.000996
Операционная прибыль, млрд €			-0.000143	0.000791	-0.0016	0.000162	0.00052	-0.0021	-0.000753	-0.000753	-0.000511	-0.0013
Операционные расходы, млрд €			0.0099	0.0108	0.0113	0.0132	0.0118	0.0133	0.009	0.009	0.0085	0.0098
CAPEX, млрд €			0.0013	0.0016	0.0025	0.0025	0.0021	0.0027	0.0031	0.0031	0.0028	0.0031

	5 quarters average	CAGR 5

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
Short Term Investments €	0.000637	0.000457	0.000101	0.000114	0.000198								0.0001	0.0001	0.000121	0.000121
Total Receivables €							0.000194	0.00088	0.0013	0.0041	0.0062	0.0104	0.0085	0.0166	0.0186	0.0186
Total Current Assets €							0.001	0.0012	0.0034	0.0098	0.0083	0.0368	0.027	0.0297	0.029	0.029
Чистые активы, млрд €									0.000135	0.000187	0.001	0.00098	0.000831	0.0012	0.0326	0.0326
Активы, млрд €							0.0021	0.0012	0.0104	0.0104	0.0439	0.0721	0.0834	0.1044	0.1029	0.1029
Short Term Debt €					0.000577	0.000968	0.000798	0.0014			0.000185	0.000133	0.000149	0.000403	0.0036	0.0036
Long Term Debt €														0.0066		0.0071
Задолженность, млрд €							0.0011	0.0033	0.0013	0.0013	0.0373	0.0322	0.0172	0.0349	0.033	0.033
Чистый долг, млрд €						0.000704	0.00019	0.0012	-0.0019		0.000177	-0.0254	-0.0154	-0.0039	-0.0026	-0.0026
Долг, млрд €											0.000185	0.0008	0.000652	0.0071	0.0062	0.0062
Interest income €											0	0	0.0001	0.0000	0
Расходы на обслуживание долга €						0.0001	0.0000	0.000254	0.000159		0.0018	0.0014	0.000245	0.000985	0.0022	0.0022
Чист. проц. доходы, млрд €									-0.000159		-0.0018	-0.0014	-0.000184	-0.000972	-0.0022	0
Goodwill €					0.000723				0.0052		0.0199	0.0199	0.0247	0.0317	0.0318
Амортизация, млрд €						0.000226	0.000258	0.0000	0.000361		0.0021	0.0029	0.0048	0.0085	0.0131	0.0131
Себестоимость, млрд €			-0.0001		0.000102			0.002	0.0036		0.0146	0.0262	0.03	0.0397	0.0565	0.0565
Товарно материальные запасы €			0.0000		0.000104						0.0011	0.000249	0.0024	0.0017	0	0

	2013Q3	2013Q4	2020Q3	2020Q4	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	5 quarters average	CAGR 5
Наличность, млрд €								0.0184	0.011	0.0172	0.0113	0.0151	0.0079	0.0088	0.0088	0.0077	0.0109
Short Term Investments €	0.000869	0.000198							0.0001	0.0001	0.0001	0.000136	0.0001	0.000121	0.000121	0.0001
Total Receivables €								0.0092	0.0105	0.0118	0.0166	0.0125	0.0178	0.0186	0.0186	0.0182	0.0186
Total Current Assets €								0.0304	0.0233	0.0309	0.0297	0.0296	0.0283	0.029	0.029	0.0276	0.0322
Чистые активы, млрд €					0.000909	0.000853	0.000831	0.000855	0.0011	0.0013	0.0012	0.0326	0.0019	0.0019
Активы, млрд €								0.0869	0.0997	0.1097	0.1044	0.1039	0.1014	0.1029	0.1029	0.1017	0.1059
Short Term Debt €								0.000169	0.000343	0.000551	0.000403	0.000395	0.004	0.0036	0.0036	0.0022	0.0079
Long Term Debt €			0.000628							0.005	0.0066	0.0056	0.0045
Задолженность, млрд €								0.0196	0.0284	0.0374	0.0349	0.0331	0.0309	0.033	0.033	0.0325	0.0342
Чистый долг, млрд €								-0.0178	-0.0103	-0.0112	-0.0039	-0.0081	-0.0029	-0.0026	-0.0026	-0.003	-0.000491
Долг, млрд €								0.0247	0.032	0.0056	0.0071	0.006	0.0085	0.0062	0.0062	0.0048	0.0104
Interest income €				0	0.0000	0.0000	0	0	0	0					0
Расходы на обслуживание долга €								0.0001	0.0001	0.000268	0.000554	0.000577	0.000524	0.000598	0.000598	0.000636	0.000842
Чист. проц. доходы, млрд €						0.0000	-0.0001	-0.0001	-0.0001	-0.000264	-0.000554	-0.000577	-0.000518	-0.000524	-0.000597
Goodwill €						0.0264	0.0247	0.0247	0.0284	0.0285	0.0317	0.0317	0.0317	0.0318	0.0318
Амортизация, млрд €								0.0016	0.0019	0.0025	0.0025	0.0027	0.0033	0.0038	0.0000	0.0039	0.004
Себестоимость, млрд €								0.0093	0.0092	0.0105	0.0107	0.0106	0.0107	0.0151	0.0151	0.0158	0.0165
Товарно материальные запасы €								0.0027	0.0013	0.0017	0.0017	0.0016	0.002	0	0	0	0

	5 quarters average	CAGR 5

Share

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
EPS		-12.17	-4.22	-2.23	-5.11	-1.6	-9.42	-0.38	-0.1628	-0.1693		-0.1693
Цена акции ао			0.0032	0.1756	0.624	0.188	1.13	5.03	3.85	5.05	4.91	4.91
Число акций ао, млн		0.4211	1.36	2.77	5.06	7.99	18.1	20	21.4	22.6		22.6
FCF/акцию	-1.89	-6.46	-0.9143	-1.65		-0.2219	0.2331	-0.1576	-0.1013	0.0798		0.0798

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	5 quarters average	CAGR 5
EPS			-0.04	0.0044	-0.09	-0.04	-0.03	-0.1267	-0.0342	-0.0342	-0.0811	-0.1005
Цена акции ао	9.44	7.4	6.06	5.36	4.96	3.69	3.91	3.32	4.82	4.84
Число акций ао, млн	20	20	20	21.8	20	21.11	22.1	23.3	23	23
FCF/акцию			0.1301	0.0958	-0.12	-0.2112	0.1943	-0.0715	0.1048	0.1048	-0.0028	-0.172

	5 quarters average	CAGR 5

Efficiency

IFRS

Reporting Annual Quarterly

	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	Industry average	5 year average	CAGR 5
ROE, %			-337.59	78.83	-153.12	-397.71	-180.58	-36.51	-11.35	-5.01	-5.47		-5.47
ROA, %			-155.24	-138.44	-133.87	-238.64	-27.23	-20.2	-9.01	-3.34	-3.72		-3.72
ROIC, %	-418.38	-207.2	-159.24	-218.52	-134.7	-397.16	-87.43	-56.34	-13.73				-11.55
ROS, %			-372.65	-42.14	-204.99		-44.93	-31.38	-12.88	-4.11	-4.1	-4.1	-4.1
ROCE, %		-805.02	-336.59	66.52	-143.69		-34.48	1.64	-6.56	-0.1654	-1.31		-1.31
Рентаб EBITDA, %		-138.56	155.29	-34.59	-187.05		-0.7559	7.6	0.7785	9.84	13.03		13.03
Чистая рентаб, %			-372.65	-42.14	-204.99	-85.5	-44.93	-31.38	-12.88	-4.11	-4.1		-4.1
Operation Margin, %			155.29	-35.56	-192.36		-30.39	-25.63	-10.88	-0.9772	-0.9463	-0.9463	-0.9463
Чистая процентная маржа, %		-811.56	-221.2	-372.65	-27.73	-203.98	-44.93	-31.38	-12.88				-11.28
Доходность FCF, %			-184029.92	-51395.06	-1136.89		-69.38	63.42	-2.28	-2.05	1.85

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	Industry average	5 quarters average	CAGR 5
ROE, %			-1.07	0.1263	-2.76	-1.23	-0.6716	-4.19	-1.13	-1.13	-2.76	-3.36
ROA, %			-0.8284	0.0903	-1.82	-0.82	-0.458	-2.91	-0.7646	-0.7646	-1.87	-2.28
ROS, %			-3.72	0.4328	-9.56	-3.61	-2.08	-13.07	-3.37	-3.37	-8	-9.65
ROCE, %			0.1915	1.1	-1.2	-0.2344	0.5503	-2.08	-1.07	4.24	-0.7302	-1.82
Рентаб EBITDA, %			8.81	12.83	7.7	9.95	13.56	8.32	12.87	12.87	14.14	10.84
Чистая рентаб, %			-3.72	0.4328	-9.56	-3.61	-2.08	-13.07	-3.37	-3.37	-8	-9.65
Operation Margin, %			-0.7386	3.8	-7.84	0.6841	2.27	-9.47	-3.22	-3.22	-2.14	-5.22
Доходность FCF, %	-0.2754	-2.27	2.15	1.79	-2.42	-5.72	4.97	-2.16	2.17	2.17

	Industry average	5 quarters average	CAGR 5

Coefficients

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	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
P/BV	0.0015	-0.0011	0.0441	13.1	0.3863	0.1668	2.09	1.11	1.52		1.54
P/S	0.0017	0.000607	0.0591	2	0.0961	0.1433	2.37	0.9139	1.14		1.15
P/FCF	-0.000543	-0.0019	-0.088		-1.44	1.58	-43.86	-48.79	53.94	68.85	68.85
E/P		-693.81	-34.68	-7.55	-4.68	-2.19	-0.0543	-0.0329	-0.0394	-0.0308	-0.0308
EV/EBITDA					-57.59	15.31	-22.15	8.82	8.55		8.64
EV/Ebit										-114.67	-114.67
EV/S					0.4368	1.16	1.31	0.868	1.11	1.13	1.13
EV/FCF					-6.55	12.71	-24.16	-33.92	57.66	58.27	58.27
Debt/EBITDA					-4.27	0.2058	2.01	0.8455	0.5075	0.5075	0.5075
Netdebt/Ebitda	0.1389	-0.8535	0.1463		-0.8806	-7.19	-33.93	-0.4667	-0.2133	-0.2133	-0.2133
Debt/Ratio					0.0196	0.0101	0.0072	0.0675	0.0599	0.0599	0.0599
Debt/Equity					0.1298	0.0182	0.0091	0.1014	0.0882	0.1892	0.1892
Debt/Net Income					-0.0719	-0.0498	-0.0799	-2.02	-1.61	-1.61	-1.61
Бета							0.88	0.85	0.1641	-0.8968	-0.8968
Индекс Альтмана			-5.25		3.69	0.6101	2.55	2.05	-2.57	-5.25	-5.25

	2020Q3	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	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
P/BV						1.8	1.64	1.37	1.12	1.22	0.9392	1.33	1.55	1.64	1.85
P/S						6.26	5.62	4.75	3.29	3.78	0.6815	0.98	1.17	1.2	1.35
P/FCF				-363.07	-44	46.59	55.93	-41.34	-17.48	20.14	-46.4	45.98	46.18
E/P				-0.0131	-0.011	-0.0059	0.00077	-0.0201	-0.011	-0.0055	-0.0382	-0.0071	-0.0071
EV/EBITDA						121.81	22.32	54.41	31.27	24.94	33.71	30.16	35.16	32.82	48.84
EV/S	-0.1438							4.19	3.11	3.38	2.8	3.88	4.53	4.64	5.3
EV/FCF	-0.6409							-36.49	-16.53	18	-37.99	37.66	43.91	-1700.12	-32.06
Debt/EBITDA						0.366	0.2944	3.45	2.99	1.93	4.54	2.05	2.05	1.42	3.83
Netdebt/Ebitda						-10.45	-3.85	-6.98	-1.65	-2.63	-1.56	-0.8611	-0.8611	-0.8757	-0.1813
Debt/Ratio	0.0153							0.0506	0.0675	0.0574	0.0841	0.0599	0.0599	0.0471	0.0979
Debt/Equity	-0.316							0.0767	0.1014	0.0842	0.121	0.0882	0.0882	0.0693	0.1445
Debt/Net Income	-0.2367							-2.78	-8.24	-12.54	-2.89	-7.84	-7.84	-2.51	-4.3
Индекс Альтмана		0.7242	2.61	2.67	2.26	1.92	1.64	1.23	0.9953		0.7609	1.16

	Industry average	5 quarters average	CAGR 5

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
Персонал, чел				273	428	464

	CAGR 5

	CAGR 5

Shares

Tools

Community

Contacts

2006-2024 © Porti.ru
Contacts | Advertising
The use of porti.ru materials is permitted only if there is an active indexed link to the source.