Bragg Gaming Group Inc.

NASDAQ

BRAG

Stock

Yield per half year: -22.95%
Dividend yield: 0%
Sector: Communication Services

Reporting Bragg Gaming Group Inc.

Capitalization

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	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 €		0.004	0.0068	0.007	0.0266	0.0464	0.0583	0.0847	0.0935	0.102	0.102	0.0770	17.06
Чистая прибыль, млрд €		-0.0017	-0.0139	-0.0228	-0.0119	-0.0146	-0.0075	-0.0035	-0.0038	-0.0051	-0.0051	-0.0069	-18.97
EV, млрд €					0.0432	0.0595	0.1318	0.0729	0.1009	0.0797	0.0797	0.0890	6.02
EBIT, млрд €		-0.0014	-0.013	-0.0044	-0.0023	0.000655	-0.0043	-0.000941	-0.000709	-0.0039	-0.0039	-0.0018	-242.88
EBITDA, млрд €		-0.0014	-0.0127	0	-0.000201	0.0035	0.000454	0.0075	0.0124	0.0129	0.0129	0.0074	29.81
OIBDA, млрд €						-0.0063	-0.000478	0.0102	0.0154	0.0146	0.0146	0.0067	-218.30
Баланс стоимость, млрд €	0.000974	-0.0021	0.0091		0.0066	0.0399	0.0662	0.0695	0.0699	0.0735	0.0735	0.0638	13.00
FCF, млрд €		-0.0012	-0.0046	-0.005	-0.0018	0.0042	-0.0032	-0.0022	0.002	-0.002	-0.002	-0.0002	-186.21
Операционный денежный поток, млрд €		-0.0012	-0.0041	-0.000929	-0.0001	0.0067	0.000115	0.0058	0.0117	0.0112	0.0112	0.0071	10.82
Операционная прибыль, млрд €		-0.0014	-0.013	-0.006	-0.0081	-0.0119	-0.0063	-0.000828	-0.000777	-0.0035	-0.0035	-0.0047	-21.71
Операционные расходы, млрд €	-0.000488	0.0034	0.009		0.0143	0.0195	0.0327	0.0452	0.0507	0.0576	0.0576	0.0411	24.19
CAPEX, млрд €		0	0.000446	0.0001	0.0017	0.0025	0.0033	0.0079	0.0097	0.0132	0.0132	0.0073	39.48

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	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 €					0.0209	0.0237	0.0229	0.0226	0.0234	0.0234	0.0238	0.0249	0.0262	0.0272	0.0251	3.06
Чистая прибыль, млрд €					-0.002	-0.000856	-0.000476	-0.003	-0.000787	-0.000787	-0.0019	-0.0024	-0.000165	-0.000678	-0.0012	-2.94
EV, млрд €					0.0875	0.0737	0.0773	0.0633	0.1029	0.1057	0.1312	0.1329	0.1102	0.0797	0.1119	-5.49
EBIT, млрд €					-0.000866	-0.000163	0.00039	-0.0015	-0.000568	0.003	-0.0012	-0.0013	-0.000355	-0.0011	-0.0002	-181.82
EBITDA, млрд €					0.0016	0.0024	0.0031	0.0019	0.0032	0.003	0.0027	0.0027	0.004	0.0036	0.0032	3.71
OIBDA, млрд €										0.003	0.004	0.0039	0.0037	0.0037	0.0037	4.28
Баланс стоимость, млрд €					0.0723	0.0695	0.0709	0.0705	0.0699	0.0699	0.0692	0.0717	0.0706	0.0735	0.0710	1.01
FCF, млрд €					-0.0024	-0.0045	0.0043	-0.0017	0.0024	0.0024	-0.0001	-0.0038	0.0033	-0.0016	0.0000	-192.21
Операционный денежный поток, млрд €					0.000118	-0.002	0.0064	0.001	0.0055	0.0055	0.0027	-0.000652	0.0063	0.0027	0.0033	-13.26
Операционная прибыль, млрд €					-0.0016	0.000162	0.00052	-0.0021	-0.000753	-0.000753	-0.000511	-0.0012	-0.000406	-0.000654	-0.0007	-2.78
Операционные расходы, млрд €					0.0113	0.0132	0.0118	0.0133	0.009	0.009	0.0085	0.0136	0.0144	0.0164	0.0124	12.75
CAPEX, млрд €					0.0025	0.0025	0.0021	0.0027	0.0031	0.0031	0.0028	0.0031	0.003	0.0043	0.0033	6.76

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	2024	LTM	5 year average	CAGR 5
Наличность, млрд €								0.000249	0.0019	0.0019	0.000682	0.0261	0.016	0.0113	0.0088	0.0105	0.0105	0.0145	-16.65
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 €								0.00088	0.0013	0.0041	0.0062	0.0104	0.0085	0.0166	0.0186	0.0201	0.0201	0.0148	14.09
Total Current Assets €								0.0012	0.0034	0.0098	0.0083	0.0368	0.027	0.0297	0.0291	0.0332	0.0332	0.0312	-2.04
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 €								0.0012	0.0104	0.0104	0.0439	0.0721	0.0834	0.1044	0.1034	0.1066	0.1066	0.0940	8.13
Short Term Debt €						0.000968	0.000798	0.0014			0.000185	0.000133	0.000149	0.000403	0.000709	0.0075	0.0075	0.0018	124.00
Long Term Debt €														0.0066			0.0071	0.0066	0.00
Задолженность, млрд €								0.0033	0.0013	0.0013	0.0373	0.0322	0.0172	0.0349	0.0331	0.0331	0.0331	0.0301	0.55
Чистый долг, млрд €							0.00019	0.0012	-0.0019		0.000177	-0.0254	-0.0154	-0.0039	-0.0055	-0.000191	-0.000191	-0.0101	-62.40
Долг, млрд €											0.000185	0.0008	0.000652	0.0074	0.0033	0.0103	0.0103	0.0045	66.71
Interest income €											0	0	0.0001	0.0000	0			0.0001	0.00
Расходы на обслуживание долга €							0.0000	0.000254	0.000159		0.0018	0.0014	0.000245	0.000985	0.0022	0.0028	0.0028	0.0015	14.87
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 €							0.000258	0.0000	0.000361		0.0021	0.0029	0.0048	0.0085	0.0131	0.0169	0.0169	0.0092	42.26
Себестоимость, млрд €					0.000102			0.002	0.0036		0.0146	0.0262	0.03	0.0397	0.0436	0.048	0.048	0.0375	12.87
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	2024Q4	5 quarters average	CAGR 5
Наличность, млрд €									0.0172	0.0113	0.0151	0.0079	0.0088	0.0088	0.0077	0.0109	0.0116	0.0105	0.0099	3.60
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 €									0.0118	0.0166	0.0125	0.0178	0.0186	0.0186	0.0182	0.0186	0.0187	0.0201	0.0188	1.56
Total Current Assets €									0.0309	0.0297	0.0296	0.0283	0.029	0.029	0.0276	0.0322	0.033	0.0332	0.0310	2.74
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 €									0.1097	0.1044	0.1039	0.1014	0.1029	0.1029	0.1017	0.1059	0.1036	0.1066	0.1041	0.71
Short Term Debt €									0.000551	0.000403	0.000395	0.004	0.000709	0.0036	0.0022	0.0079	0.0072	0.0075	0.0057	15.81
Long Term Debt €		0.000628							0.005	0.0066	0.0056	0.0045							0.0045	48.27
Задолженность, млрд €									0.0374	0.0349	0.0331	0.0309	0.033	0.033	0.0325	0.0342	0.033	0.0331	0.0332	0.06
Чистый долг, млрд €									-0.0112	-0.0039	-0.0081	-0.0029	-0.0026	-0.0026	-0.003	-0.000491	-0.0022	-0.000191	-0.0017	-40.68
Долг, млрд €									0.0056	0.0071	0.006	0.0085	0.0062	0.0062	0.0048	0.0104	0.0094	0.0103	0.0082	10.69
Interest income €			0	0.0000	0.0000	0	0	0	0					0
Расходы на обслуживание долга €									0.000268	0.000554	0.000577	0.000524	0.000598	0.000598	0.000636	0.000842	0.000899	0.000375	0.0007	-8.91
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 €									0.0025	0.0025	0.0027	0.0033	0.0038	0.0000	0.0039	0.004	0.0043	0.0047	0.0041	4.34
Себестоимость, млрд €									0.0105	0.0107	0.0106	0.0107	0.0151	0.0151	0.0158	0.0125	0.0122	0.0114	0.0134	-5.47
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

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS		-4.22	-2.23	-5.11	-1.6	-9.42	-0.38	-0.1628	-0.1697	-0.2118		-0.2118	-2.0689	-53.19
Цена акции ао			0.1756	0.624	0.188	1.13	5.03	3.85	5.05	3.7	4.12	4.12	4.35	-3.91
Число акций ао, млн		1.36	2.77	5.06	7.99	18.1	20	21.4	22.6	24.3		24.3	21.28	6.07
FCF/акцию	-6.46	-0.9143	-1.65		-0.2219	0.2331	-0.1576	-0.1013	0.0892	-0.0825		-0.0825	-0.0038	-181.24

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	5 quarters average	CAGR 5
EPS					-0.09	-0.04	-0.03	-0.1267	-0.0342	-0.0342	-0.0811	-0.1	-0.0066	-0.0279			-0.0500	-3.99
Цена акции ао			6.06	5.36	4.96	3.69	3.91	3.32	4.82	4.84					4.44	4.12	4.31	4.41
Число акций ао, млн	20	20	20	21.8	20	21.11	22.1	23.3	23	23							22.50	1.73
FCF/акцию					-0.12	-0.2112	0.1943	-0.0715	0.1048	0.1048	-0.0028	-0.157	0.1334	-0.0644			0.0028	-190.72

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, %				78.83	-153.12	-397.71	-180.58	-36.51	-11.35	-5.13	-5.5	-7.18		-7.18		-13.1340	-27.77
ROA, %				-138.44	-133.87	-238.64	-27.23	-20.2	-9.01	-3.71	-3.69	-4.9		-4.9		-8.3020	-24.67
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	-5.05	-5.05	-5.05		-6.2380	-17.08
ROCE, %				66.52	-143.69		-34.48	1.64	-6.56	-1.18	-0.9395	-5.1	-5.37	-5.37		-3.8299	-3.92
Ebit margin, %							-8.58	-25.61	-11.04	-1.11	-0.7581	-3.87	-3.87	-3.87		-4.1296	-18.91
Рентаб EBITDA, %				-34.59	-187.05		-0.7559	7.6	0.7785	8.87	13.21	12.69	12.69	12.69		9.65	74.76
Чистая рентаб, %				-42.14	-204.99	-85.5	-44.93	-31.38	-12.88	-4.11	-4.1	-5.05		-5.05		-11.5040	-30.61
Operation Margin, %				-35.56	-192.36		-30.39	-25.63	-10.88	-0.9772	-0.8308	-3.47	-3.47	-3.47		-3.9256	-20.43
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	2024Q4	2025Q2	Industry average	5 quarters average	CAGR 5
ROE, %					-2.76	-1.23	-0.6716	-4.19	-1.12	-1.12	-2.72	-3.43	-0.2348	-0.9574			-1.6924	-3.09
ROA, %					-1.82	-0.82	-0.458	-2.91	-0.7704	-0.7646	-1.86	-2.31	-0.1575	-0.645			-1.1474	-3.34
ROS, %						-3.61	-2.08	-13.07	-3.37	-3.37	-8	-9.65	-0.6305	-2.5	-5.05		-5.1661	-8.79
ROCE, %						-0.2344	0.5503	-2.08	-0.732	3.88	-1.64	-1.74	-0.475	-1.42	-5.37		-2.1290	26.77
Ebit margin, %									-2.43	12.68	-5.13	-5.24	-1.36	-3.92	-3.87		-3.9040	-5.48
Рентаб EBITDA, %						9.95	13.56	8.32	13.64	12.87	11.13	10.82	15.19	13.35	12.69		12.64	2.66
Чистая рентаб, %					-9.56	-3.61	-2.08	-13.07	-3.37	-3.37	-8	-9.65	-0.6305	-2.5			-4.8301	-5.80
Operation Margin, %						0.6841	2.27	-9.47	-3.22	-3.22	-2.14	-4.89	-1.55	-2.41	-3.47		-2.8920	10.15
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		-0.0011	0.0441	13.1	0.3863	0.1668	2.09	1.1	1.51	1.09		1.09		1.19	45.56
P/S		0.000607	0.0591	2	0.0961	0.1433	2.37	0.9063	1.14	0.7835		0.7835		1.07	40.46
P/FCF		-0.0019	-0.088		-1.44	1.58	-43.86	-48.79	53.94	68.85	-61.9	-61.9		-6.3520	7.13
E/P			-34.68	-7.55	-4.68	-2.19	-0.0543	-0.0329	-0.0394	-0.0308	-0.0415	-0.0415		-0.0398	-5.23
EV/EBIT					-5.09	-4.51	-11.82	-77.48	-142.25	-20.19	-20.19	-20.19		-54.3860	11.30
EV/EBITDA					-57.59	15.31	-22.15	9.7	8.16	6.16		6.16		3.44	-16.65
EV/S					0.4368	1.16	1.31	0.8604	1.08	0.7816	0.7816	0.7816		0.9627	-9.81
EV/FCF					-6.55	12.71	-24.16	-33.63	50.03	-39.76	-39.76	-39.76		-17.4560	10.48
Debt/EBITDA					-4.27	0.2058	2.01	0.9843	0.2652	0.7938	0.7938	0.7938		0.9694	-16.96
Netdebt/Ebitda		-0.8535	0.1463		-0.8806	-7.19	-33.93	-0.518	-0.4466	-0.0148	-0.0148	-0.0148		-6.9848	-78.72
Debt/Ratio					0.0196	0.0101	0.0072	0.0708	0.0317	0.0964	0.0964	0.0964		0.0605	68.02
Debt/Equity					0.1298	0.0182	0.0091	0.1064	0.0469	0.1398	0.4503	0.4503		0.1505	118.22
Debt/Net Income					-0.0719	-0.0498	-0.0799	-2.12	-0.8543	-2	-2	-2		-1.4108	90.41
PEG											0	0
Бета							0.88	0.85	0.1641	-2.47	0.7569	0.7569		0.0362	-2.97
Индекс Альтмана			-5.25		3.69	0.6101	2.55	2.05	-2.57	-5.25	-100.4	-100.4		-20.7240	-308.47

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	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					1.37	1.12	1.22	0.9392	1.51	1.55	1.94	1.86	1.59	1.09				1.61	-6.80
P/S					4.75	3.29	3.78	0.6815	1.11	1.17	1.42	1.36	1.09	0.7802				1.16	-7.78
P/FCF		-44	46.59	55.93	-41.34	-17.48	20.14	-46.4	45.98	46.18						-61.9		0.8000	-225.18
E/P		-0.011	-0.0059	0.00077	-0.0201	-0.011	-0.0055	-0.0382	-0.0071	-0.0071						-0.0415		-0.0199	49.81
EV/EBIT									-181.22	35.63	-107.2	-101.99	-310.43	-74.79		-20.19		-122.9200	-28.39
EV/EBITDA					54.41	31.27	24.94	33.71	10.37	9.88	12.95	11.51	8.94	6.16				9.89	-9.02
EV/S						3.11	3.38	2.8	4.4	4.52	5.5	5.35	4.21	2.94		0.7816		3.76	-32.31
EV/FCF						-16.53	18	-37.99	42.71	43.85	-2015.81	-35.26	33.05	-50.91		-39.76		-421.7380	-54.40
Debt/EBITDA						2.99	1.93	4.54	1.93	2.05	1.81	3.85	2.37	2.83		0.7938		2.33	-15.20
Netdebt/Ebitda						-1.65	-2.63	-1.56	-0.8125	-0.8611	-1.11	-0.1825	-0.5431	-0.0527		-0.0148		-0.3806	-57.83
Debt/Ratio						0.0675	0.0574	0.0841	0.0599	0.0599	0.0471	0.0978	0.0908	0.0964		0.0964		0.0857	15.40
Debt/Equity						0.1014	0.0842	0.121	0.0882	0.0882	0.0693	0.1445	0.1332	0.1398		0.4503		0.1874	45.40
Debt/Net Income						-8.24	-12.54	-2.89	-7.84	-7.84	-2.51	-4.32	-57.03	-15.16		-2		-16.2040	-4.44
Бета															-1.79	0.7569		-0.5166	-165.03
Индекс Альтмана	2.67	2.26	1.92	1.64	1.23	0.9953		0.7609	1.16						-5.25	-100.4		-20.5468	-351.63

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 Quarterly

	2018	2019	2020	2021	2022	2023	2024	LTM	CAGR 5
Всего задолженность	0.0013	0.0208	0.03						184.70
CAPEX/Выручка, %			5.4	5.6	9.35	10.4	12.91	12.91	19.04
Персонал, чел					273	428	464		19.34

	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	CAGR 5
CAPEX/Выручка, %	13.32	11.56	12.54	11.43	15.85	3.54

	CAGR 5