| Name | Market Cap | Current Price | P/E Ratio | Revenue Growth 1Y | Net Margin | ROE | FCF Yield | Debt/Equity |
|---|---|---|---|---|---|---|---|---|
| BRAGBragg Gaming Group Inc. | 59.81M | 2.35 | -11.19 | 9.07% | -7.06% | -11.64% | 0.14 | |
| GMGIGolden Matrix Group, Inc. | 92.79M | 0.66 | -50.54 | 242.09% | -5.41% | -7.48% | 2.07% | 0.36 |
| Jan 2015 | Jan 2016 | Mar 2017 | Mar 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales/Revenue | 1.29M | 881.98K | 3.97M | 6.78M | 26.59M | 71.14M | 58.32M | 84.73M | 93.52M | 102M |
| Revenue Growth % | 2.56% | -0.32% | 3.5% | 0.71% | 2.92% | 1.68% | -0.18% | 0.45% | 0.1% | 0.09% |
| Cost of Goods Sold | 0 | 0 | 1.98M | 3.63M | 14.56M | 44.6M | 30M | 39.65M | 43.58M | 47.96M |
| COGS % of Revenue | - | - | 0.5% | 0.53% | 0.55% | 0.63% | 0.51% | 0.47% | 0.47% | 0.47% |
| Gross Profit | 1.29M | 881.98K | 1.99M | 3.16M | 12.03M | 26.54M | 28.32M | 45.08M | 49.94M | 54.05M |
| Gross Margin % | 1% | 1% | 0.5% | 0.47% | 0.45% | 0.37% | 0.49% | 0.53% | 0.53% | 0.53% |
| Gross Profit Growth % | 3.96% | -0.32% | 1.25% | 0.59% | 2.81% | 1.21% | 0.07% | 0.59% | 0.11% | 0.08% |
| Operating Expenses | 2.89M | -487.69K | 3.4M | 8.96M | 20.11M | 27.19M | 34.67M | 45.91M | 50.72M | 57.59M |
| OpEx % of Revenue | 2.24% | -0.55% | 0.86% | 1.32% | 0.76% | 0.38% | 0.59% | 0.54% | 0.54% | 0.56% |
| Selling, General & Admin | 2.14M | 0 | 3.36M | 8.6M | 11.71M | 27.19M | 26.32M | 34.1M | 35.67M | 38.15M |
| SG&A % of Revenue | 1.65% | - | 0.85% | 1.27% | 0.44% | 0.38% | 0.45% | 0.4% | 0.38% | 0.37% |
| Research & Development | 527.09K | 0 | 0 | 0 | -1.22M | 0 | 0 | 0 | 0 | 0 |
| R&D % of Revenue | 0.41% | - | - | - | -0.05% | - | - | - | - | - |
| Other Operating Expenses | 0 | -487.69K | 0 | 0 | 9.62M | 0 | 8.35M | 11.81M | 15.04M | 19.44M |
| Operating Income | -2.06M | 1.37M | -1.41M | -13.05M | -8.08M | -654.38K | -6.35M | -828K | -777K | -3.54M |
| Operating Margin % | -1.59% | 1.55% | -0.36% | -1.92% | -0.3% | -0.01% | -0.11% | -0.01% | -0.01% | -0.03% |
| Operating Income Growth % | 0.29% | 1.67% | -2.03% | -8.24% | 0.38% | 0.92% | -8.7% | 0.87% | 0.06% | -3.56% |
| EBITDA | -1.83M | -2.94M | -1.37M | -12.69M | -6M | 3.75M | -1.55M | 7.63M | 12.29M | 13.35M |
| EBITDA Margin % | -1.41% | -3.33% | -0.35% | -1.87% | -0.23% | 0.05% | -0.03% | 0.09% | 0.13% | 0.13% |
| EBITDA Growth % | 0.34% | -0.6% | 0.53% | -8.24% | 0.53% | 1.62% | -1.41% | 5.92% | 0.61% | 0.09% |
| D&A (Non-Cash Add-back) | 226.2K | 0 | 38.45K | 360.69K | 2.08M | 4.4M | 4.8M | 8.45M | 13.07M | 16.89M |
| EBIT | -2.78M | -3.19M | -1.42M | -13.78M | -8.08M | -19.81M | -6.44M | -941K | -709K | -3.95M |
| Net Interest Income | -92.52K | -93.81K | -232.52K | -159.2K | -1.75M | -1.38M | -184K | -972K | -2.22M | -2.75M |
| Interest Income | 1.16K | 0 | 0 | -1 | 4K | 6K | 61K | 13K | 1K | 0 |
| Interest Expense | 93.68K | 93.81K | 232.52K | 159.2K | 1.76M | 1.39M | 245K | 985K | 2.22M | 2.75M |
| Other Income/Expense | -818.96K | -3.27M | -261.4K | -8.14M | -1.75M | -19.7M | -340K | -1.1M | -2.15M | -3.16M |
| Pretax Income | -2.88M | 0 | -1.67M | -13.94M | -9.84M | -20.35M | -6.69M | -1.93M | -2.93M | -6.7M |
| Pretax Margin % | -2.22% | - | -0.42% | -2.05% | -0.37% | -0.29% | -0.11% | -0.02% | -0.03% | -0.07% |
| Income Tax | 0 | 0 | 253.71K | -7.12M | 541K | 1.83M | 826K | 1.56M | 910K | -1.55M |
| Effective Tax Rate % | 1% | - | 1% | 1% | 1.21% | 1.11% | 1.12% | 1.81% | 1.31% | 0.77% |
| Net Income | -2.88M | 0 | -1.67M | -13.91M | -11.95M | -22.53M | -7.51M | -3.48M | -3.84M | -5.15M |
| Net Margin % | -2.22% | - | -0.42% | -2.05% | -0.45% | -0.32% | -0.13% | -0.04% | -0.04% | -0.05% |
| Net Income Growth % | 0.02% | 1% | - | -7.31% | 0.14% | -0.89% | 0.67% | 0.54% | -0.1% | -0.34% |
| Net Income (Continuing) | -2.88M | -3.29M | -1.67M | -13.94M | -10.38M | -22.18M | -7.51M | -3.48M | -3.84M | -5.15M |
| Discontinued Operations | 0 | 0 | 0 | 0 | -1.57M | -346.35K | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EPS (Diluted) | -10.30 | -7.90 | -1.23 | -5.08 | -1.64 | -1.70 | -0.39 | -0.16 | -0.17 | -0.21 |
| EPS Growth % | 0.38% | 0.23% | 0.84% | -3.13% | 0.68% | -0.04% | 0.77% | 0.59% | -0.06% | -0.24% |
| EPS (Basic) | -10.30 | -7.90 | -1.23 | -5.08 | -1.64 | -1.70 | -0.39 | -0.16 | -0.17 | -0.21 |
| Diluted Shares Outstanding | 279.23K | 416.1K | 1.36M | 2.74M | 7.3M | 8.59M | 19.5M | 21.4M | 22.6M | 24.3M |
| Basic Shares Outstanding | 279.23K | 416.1K | 1.36M | 2.74M | 7.3M | 8.59M | 19.5M | 21.4M | 22.6M | 24.3M |
| Dividend Payout Ratio | - | - | - | - | - | - | - | - | - | - |
| Jan 2015 | Jan 2016 | Mar 2017 | Mar 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Current Assets | 425.51K | 1.01M | 1.19M | 3.43M | 8.34M | 36.81M | 26.96M | 29.74M | 29.09M | 33.16M |
| Cash & Short-Term Investments | 264.48K | 608.29K | 249.34K | 1.86M | 682K | 26.1M | 16.01M | 11.29M | 8.8M | 10.47M |
| Cash Only | 264.48K | 608.29K | 249.34K | 1.86M | 682K | 26.1M | 16.01M | 11.29M | 8.8M | 10.47M |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 152.82K | 194.13K | 879.93K | 1.28M | 6.18M | 10.45M | 8.51M | 16.63M | 18.64M | 20.07M |
| Days Sales Outstanding | 43.12 | 80.34 | 80.87 | 68.85 | 84.83 | 53.59 | 53.26 | 71.63 | 72.75 | 71.83 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 249K | 0 | 1.7M | 0 | 0 |
| Days Inventory Outstanding | - | - | 0 | - | - | 2.04 | - | 15.6 | - | - |
| Other Current Assets | 0 | 0 | 59.54K | 0 | 1.14M | 14K | 20K | 128K | 372K | 1.13M |
| Total Non-Current Assets | 1.37M | 1.1M | 20.16K | 6.95M | 35.54M | 35.28M | 56.43M | 74.65M | 74.28M | 73.43M |
| Property, Plant & Equipment | 0 | 0 | 20.16K | 84.68K | 1.01M | 980K | 831K | 1.24M | 3.87M | 4.85M |
| Fixed Asset Turnover | - | - | 197.05x | 80.10x | 26.43x | 72.59x | 70.18x | 68.56x | 24.15x | 21.03x |
| Goodwill | 0 | 0 | 0 | 5.15M | 19.94M | 19.94M | 24.73M | 31.66M | 31.92M | 32.72M |
| Intangible Assets | 1.37M | 1.1M | 0 | 1.72M | 14.56M | 14.28M | 30.84M | 41.7M | 38.13M | 35.86M |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 0 | 0 | 0 | 0 | 38K | 87K | 28K | 47K | 348K | 0 |
| Total Assets | 1.79M | 2.12M | 1.21M | 10.39M | 43.88M | 72.09M | 83.39M | 104.39M | 103.37M | 106.59M |
| Asset Turnover | 0.72x | 0.42x | 3.29x | 0.65x | 0.61x | 0.99x | 0.70x | 0.81x | 0.90x | 0.96x |
| Asset Growth % | - | 0.18% | -0.43% | 7.59% | 3.22% | 0.64% | 0.16% | 0.25% | -0.01% | 0.03% |
| Total Current Liabilities | 1.54M | 1.14M | 3.33M | 1.31M | 20.8M | 30.04M | 15.32M | 24.31M | 27.9M | 29.11M |
| Accounts Payable | 0 | 0 | 1.91M | 1.31M | 5.15M | 6.41M | 1.46M | 4.33M | 7.5M | 3.24M |
| Days Payables Outstanding | - | - | 351.55 | 131.37 | 128.99 | 52.42 | 17.81 | 39.83 | 62.85 | 24.63 |
| Short-Term Debt | 311.58K | 798.49K | 1.42M | 0 | 185K | 0 | 0 | 109K | 0 | 6.58M |
| Deferred Revenue (Current) | 70.21K | 79.22K | 0 | 0 | 0 | 102K | 27K | 746K | 0 | 0 |
| Other Current Liabilities | 1.32M | 1.25M | -709.2K | 0 | 10.8M | 11.52M | 0 | 2.5M | 4.43M | 1.24M |
| Current Ratio | 0.28x | 0.89x | 0.36x | 2.63x | 0.40x | 1.23x | 1.76x | 1.22x | 1.04x | 1.14x |
| Quick Ratio | 0.28x | 0.89x | 0.36x | 2.63x | 0.40x | 1.22x | 1.76x | 1.15x | 1.04x | 1.14x |
| Cash Conversion Cycle | - | - | -270.68 | - | - | 3.21 | - | 47.4 | - | - |
| Total Non-Current Liabilities | 0 | 0 | 0 | 0 | 16.46M | 2.15M | 1.88M | 10.55M | 5.2M | 3.98M |
| Long-Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.65M | 0 | 0 |
| Capital Lease Obligations | 0 | 0 | 0 | 0 | 674K | 593K | 451K | 344K | 2.57M | 2.81M |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 1.54M | 1.42M | 1.24M | 1.2M | 852K | 680K |
| Other Non-Current Liabilities | 0 | 0 | 0 | 0 | 14.25M | 147K | 184K | 233K | 1.78M | 487K |
| Total Liabilities | 1.54M | 1.14M | 3.33M | 1.31M | 37.26M | 32.2M | 17.2M | 34.85M | 33.12M | 33.1M |
| Total Debt | 968.13K | 798.49K | 1.42M | 0 | 1.04M | 726K | 600K | 7.39M | 3.28M | 10.28M |
| Net Debt | 703.66K | 190.2K | 1.17M | -1.86M | 362K | -25.38M | -15.41M | -3.89M | -5.52M | -191K |
| Debt / Equity | 3.86x | 0.82x | - | - | 0.16x | 0.02x | 0.01x | 0.11x | 0.05x | 0.14x |
| Debt / EBITDA | - | - | - | - | - | 0.19x | - | 0.97x | 0.27x | 0.77x |
| Net Debt / EBITDA | - | - | - | - | - | -6.77x | - | -0.51x | -0.45x | -0.01x |
| Interest Coverage | -21.95x | 14.60x | -6.07x | -81.97x | -4.60x | -0.47x | -25.90x | -0.84x | -0.35x | -1.29x |
| Total Equity | 250.77K | 973.58K | -2.12M | 9.08M | 6.62M | 39.9M | 66.19M | 69.53M | 69.95M | 73.5M |
| Equity Growth % | - | 2.88% | -3.18% | 5.28% | -0.27% | 5.03% | 0.66% | 0.05% | 0.01% | 0.05% |
| Book Value per Share | 0.90 | 2.34 | -1.57 | 3.31 | 0.91 | 4.64 | 3.39 | 3.25 | 3.09 | 3.02 |
| Total Shareholders' Equity | 250.77K | 973.58K | -2.12M | 9.08M | 6.62M | 39.9M | 66.19M | 69.53M | 69.95M | 73.5M |
| Common Stock | 8.41M | 10.21M | 5.85M | 23.16M | 40.2M | 62.3M | 100.28M | 109.9M | 120.02M | 131.73M |
| Retained Earnings | -12.59M | -15.24M | -8.68M | -21.42M | -46.66M | -61.23M | -68.74M | -72.23M | -76.06M | -81.21M |
| Treasury Stock | 0 | 7.23M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | 0 | 74.54K | 28.31K | 93.39K | -212K | -150K | 2.48M | 4.09M | 2.92M | 5.3M |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Jan 2015 | Jan 2016 | Mar 2017 | Mar 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operations | -630.21K | -2.7M | -1.23M | -4.11M | -98K | 6.73M | 115K | 5.75M | 11.74M | 11.16M |
| Operating CF Margin % | -0.49% | -3.06% | -0.31% | -0.61% | -0% | 0.09% | 0% | 0.07% | 0.13% | 0.11% |
| Operating CF Growth % | 0.74% | -3.28% | 0.54% | -2.34% | 0.98% | 69.66% | -0.98% | 49.03% | 1.04% | -0.05% |
| Net Income | -2.88M | -3.29M | -1.67M | -13.94M | -10.38M | -14.48M | -7.51M | -3.48M | -3.84M | -5.15M |
| Depreciation & Amortization | 226.2K | 257.64K | 38.45K | 360.69K | 2.08M | 2.87M | 4.8M | 8.45M | 13.07M | 16.89M |
| Stock-Based Compensation | 964.22K | 574.3K | 23.8K | 2.64M | 1.65M | 2.96M | 4.67M | 3.77M | 2.06M | 809K |
| Deferred Taxes | 762.58K | 0 | 0 | 7.27M | -112K | -125K | -172K | 1.56M | 910K | -1.55M |
| Other Non-Cash Items | 825.9K | 108.28K | 41.39K | 7.77M | 7.1M | 10.64M | 331K | -902K | -2K | 4M |
| Working Capital Changes | 228.51K | -353.78K | 339.09K | -943.28K | -438K | 4.85M | -2M | -3.65M | -455K | -3.84M |
| Change in Receivables | 0 | 0 | -373.35K | -440.21K | -2.92M | -4.04M | 2.25M | -7.74M | -2.01M | -1.43M |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 | 4.04M | 0 | 0 | 0 | 0 |
| Change in Payables | 0 | 0 | 724.16K | -532.3K | 2.43M | 8.11M | -2.7M | 4.31M | 2.3M | -1.9M |
| Cash from Investing | 128K | -20.54K | -8.88K | 1.24M | -2.3M | -2.78M | -23.88M | -16.87M | -9.72M | -13.17M |
| Capital Expenditures | -80.79K | -20.54K | -8.88K | -446.18K | -1.68M | -2.51M | -123K | -544K | -332K | -1.06M |
| CapEx % of Revenue | 0.06% | 0.02% | 0% | 0.07% | 0.06% | 0.04% | 0% | 0.01% | 0% | 0.01% |
| Acquisitions | - | - | - | - | - | - | - | - | - | - |
| Investments | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 128K | 0 | 0 | -369.27K | 16K | -527K | -2.91M | -7.29M | -9.39M | -12.11M |
| Cash from Financing | 626.83K | 3.06M | 1.23M | 4.43M | -521K | 22.26M | 12.41M | 6.9M | -4.17M | 3.61M |
| Debt Issued (Net) | - | - | - | - | - | - | - | - | - | - |
| Equity Issued (Net) | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | - | - | - | - | - | - | - | - | - | - |
| Other Financing | 278.84K | -474.57K | 0 | 176.98K | -37K | 10.35M | 11.27M | -307K | 231K | -752K |
| Net Change in Cash | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow | -711.01K | -2.72M | -1.24M | -4.56M | -1.77M | 4.22M | -3.15M | -2.17M | 2.02M | -2M |
| FCF Margin % | -0.55% | -3.08% | -0.31% | -0.67% | -0.07% | 0.06% | -0.05% | -0.03% | 0.02% | -0.02% |
| FCF Growth % | 0.71% | -2.83% | 0.54% | -2.68% | 0.61% | 3.38% | -1.75% | 0.31% | 1.93% | -1.99% |
| FCF per Share | -2.55 | -6.54 | -0.91 | -1.66 | -0.24 | 0.49 | -0.16 | -0.10 | 0.09 | -0.08 |
| FCF Conversion (FCF/Net Income) | 0.22x | - | 0.74x | 0.30x | 0.01x | -0.30x | -0.02x | -1.65x | -3.06x | -2.17x |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Metric | 2014 | 2015 | 2016 | 2017 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity (ROE) | -1146.48% | - | - | -399.69% | -152.22% | -96.88% | -14.16% | -5.13% | -5.5% | -7.18% |
| Return on Invested Capital (ROIC) | -255.9% | 96.99% | -993.86% | -311.96% | -85.35% | -4.57% | -14.58% | -1.07% | -0.9% | -3.86% |
| Gross Margin | 100% | 100% | 50.06% | 46.51% | 45.24% | 37.3% | 48.56% | 53.2% | 53.4% | 52.98% |
| Net Margin | -222.23% | - | -42.14% | -204.99% | -44.93% | -31.67% | -12.88% | -4.11% | -4.1% | -5.05% |
| Debt / Equity | 3.86x | 0.82x | - | - | 0.16x | 0.02x | 0.01x | 0.11x | 0.05x | 0.14x |
| Interest Coverage | -21.95x | 14.60x | -6.07x | -81.97x | -4.60x | -0.47x | -25.90x | -0.84x | -0.35x | -1.29x |
| FCF Conversion | 0.22x | - | 0.74x | 0.30x | 0.01x | -0.30x | -0.02x | -1.65x | -3.06x | -2.17x |
| Revenue Growth | 256.43% | -31.83% | 350.3% | 70.8% | 292.01% | 167.53% | -18.02% | 45.29% | 10.37% | 9.07% |
| 2021 | 2022 | 2024 | |
|---|---|---|---|
| NETHERLANDS | - | - | 29.69M |
| NETHERLANDS Growth | - | - | - |
| MALTA | - | - | 22.57M |
| MALTA Growth | - | - | - |
| Other Country | - | - | 10.6M |
| Other Country Growth | - | - | - |
| UNITED STATES | - | - | 5.72M |
| UNITED STATES Growth | - | - | - |
| CROATIA | - | - | 4.99M |
| CROATIA Growth | - | - | - |
| BELGIUM | - | - | 4.68M |
| BELGIUM Growth | - | - | - |
| CZECHIA | - | - | 3M |
| CZECHIA Growth | - | - | - |
| ISLE OF MAN | - | - | 2.81M |
| ISLE OF MAN Growth | - | - | - |
| Netherlands | - | 36.87M | - |
| Netherlands Growth | - | - | - |
| Malta | 28.13M | 14.63M | - |
| Malta Growth | - | -48.00% | - |
| Other | - | 6.33M | - |
| Other Growth | - | - | - |
| United States | - | 4M | - |
| United States Growth | - | - | - |
| Croatia | - | 3.04M | - |
| Croatia Growth | - | - | - |
| SERBIA | - | 1.58M | - |
| SERBIA Growth | - | - | - |
| Romania | - | 1.08M | - |
| Romania Growth | - | - | - |
| Europe | 14.22M | - | - |
| Europe Growth | - | - | - |
| World | 1.67M | - | - |
| World Growth | - | - | - |
Bragg Gaming Group Inc. (BRAG) reported $105.5M in revenue for fiscal year 2024. This represents a 42910% increase from $0.2M in 2010.
Bragg Gaming Group Inc. (BRAG) grew revenue by 9.1% over the past year. This is steady growth.
Bragg Gaming Group Inc. (BRAG) reported a net loss of $7.5M for fiscal year 2024.
Bragg Gaming Group Inc. (BRAG) has a return on equity (ROE) of -7.2%. Negative ROE indicates the company is unprofitable.
Bragg Gaming Group Inc. (BRAG) generated $1.7M in free cash flow for fiscal year 2024. Positive FCF indicates the company can fund dividends, buybacks, or reinvestment.