Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
8.42 CAD | -1.98% | -2.66% | +24.19% |
May. 09 | Bragg Gaming Rises 4.4% as it Reports a First-Quarter Revenue Increase | MT |
May. 09 | Transcript : Bragg Gaming Group Inc., Q1 2024 Earnings Call, May 09, 2024 |
Valuation
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Capitalization 1 | 13.44 | 120.4 | 89.21 | 76.44 | 105.4 | 134.2 | - | - |
Enterprise Value (EV) 1 | 36.49 | 105.8 | 73.21 | 65.15 | 105.4 | 124.9 | 116.9 | 108 |
P/E ratio | -1.05 x | -5.41 x | -11.5 x | -22.6 x | -27.3 x | -38.4 x | 66.6 x | 32.5 x |
Yield | - | - | - | - | - | - | - | - |
Capitalization / Revenue | 0.5 x | 2.59 x | 1.53 x | 0.9 x | 1.13 x | 1.29 x | 1.16 x | 1.17 x |
EV / Revenue | 1.37 x | 2.28 x | 1.26 x | 0.77 x | 1.13 x | 1.2 x | 1.01 x | 0.94 x |
EV / EBITDA | 30.3 x | 28.3 x | 10.2 x | 5.4 x | 6.92 x | 7.54 x | 5.94 x | 5.27 x |
EV / FCF | - | 25.1 x | -22.1 x | - | - | 21.4 x | 16.8 x | 13.2 x |
FCF Yield | - | 3.99% | -4.52% | - | - | 4.68% | 5.94% | 7.57% |
Price to Book | - | - | - | - | - | - | - | - |
Nbr of stocks (in thousands) | 7,986 | 13,083 | 19,956 | 21,108 | 22,733 | 23,584 | - | - |
Reference price 2 | 1.683 | 9.204 | 4.470 | 3.621 | 4.638 | 5.692 | 5.692 | 5.692 |
Announcement Date | 5/14/20 | 3/25/21 | 3/10/22 | 3/21/23 | 3/26/24 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 26.66 | 46.42 | 58.32 | 84.73 | 93.52 | 104.4 | 115.4 | 114.8 |
EBITDA 1 | 1.202 | 3.735 | 7.198 | 12.06 | 15.24 | 16.58 | 19.67 | 20.51 |
EBIT 1 | -2.734 | -2.639 | -6.6 | -1.682 | -0.777 | -1.4 | 4.1 | - |
Operating Margin | -10.26% | -5.68% | -11.32% | -1.99% | -0.83% | -1.34% | 3.55% | - |
Earnings before Tax (EBT) 1 | -9.835 | -13.28 | -6.686 | -1.926 | -2.926 | 3.047 | 6.016 | - |
Net income 1 | -11.95 | -14.57 | -7.512 | -3.484 | -3.836 | -3.869 | 2.198 | 4.617 |
Net margin | -44.82% | -31.38% | -12.88% | -4.11% | -4.1% | -3.7% | 1.91% | 4.02% |
EPS 2 | -1.600 | -1.700 | -0.3900 | -0.1600 | -0.1700 | -0.1482 | 0.0855 | 0.1750 |
Free Cash Flow 1 | - | 4.22 | -3.307 | - | - | 5.849 | 6.941 | 8.181 |
FCF margin | - | 9.09% | -5.67% | - | - | 5.6% | 6.02% | 7.13% |
FCF Conversion (EBITDA) | - | 112.99% | - | - | - | 35.28% | 35.28% | 39.89% |
FCF Conversion (Net income) | - | - | - | - | - | - | 315.75% | 177.19% |
Dividend per Share | - | - | - | - | - | - | - | - |
Announcement Date | 5/14/20 | 3/25/21 | 3/10/22 | 3/21/23 | 3/26/24 | - | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net sales 1 | 15.76 | 19.36 | 20.79 | 20.9 | 23.7 | 22.86 | 24.73 | 22.57 | 23.36 | 23.81 | 25.53 | 26.49 | 28.68 | 25.82 | 28.45 |
EBITDA 1 | 1.538 | 2.955 | 3.096 | 2.237 | 3.7 | 3.894 | 4.742 | 3.814 | 2.786 | 3.411 | 3.86 | 4.315 | 4.977 | 4.175 | 4.875 |
EBIT 1 | -1.952 | -0.265 | 0.283 | -1.638 | -0.062 | 0.52 | 1.271 | -2.137 | -0.431 | -1.268 | -0.35 | -0.05 | 0.3 | - | - |
Operating Margin | -12.39% | -1.37% | 1.36% | -7.84% | -0.26% | 2.27% | 5.14% | -9.47% | -1.85% | -5.33% | -1.37% | -0.19% | 1.05% | - | - |
Earnings before Tax (EBT) 1 | -1.954 | -0.295 | 0.665 | -1.884 | -0.412 | -0.076 | 0.903 | -2.587 | -1.166 | -1.86 | -0.9 | 0.1 | 0.5 | - | - |
Net income 1 | -1.63 | -0.72 | 0.09 | -1.998 | -0.9 | -0.476 | 0.377 | -2.951 | -0.786 | -1.904 | -1 | -0.85 | -0.65 | - | - |
Net margin | -10.34% | -3.72% | 0.43% | -9.56% | -3.8% | -2.08% | 1.52% | -13.07% | -3.37% | -8% | -3.92% | -3.21% | -2.27% | - | - |
EPS 2 | -0.0800 | -0.0400 | - | -0.0900 | -0.0300 | -0.0200 | 0.0200 | -0.1300 | -0.0300 | -0.0800 | -0.0375 | -0.0250 | -0.0200 | - | - |
Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date | 3/10/22 | 5/11/22 | 8/9/22 | 11/10/22 | 3/21/23 | 5/10/23 | 8/10/23 | 11/9/23 | 3/26/24 | 5/9/24 | - | - | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net Debt 1 | 23.1 | - | - | - | - | - | - | - |
Net Cash position 1 | - | 14.6 | 16 | 11.3 | - | 9.33 | 17.3 | 26.2 |
Leverage (Debt/EBITDA) | 19.17 x | - | - | - | - | - | - | - |
Free Cash Flow 1 | - | 4.22 | -3.31 | - | - | 5.85 | 6.94 | 8.18 |
ROE (net income / shareholders' equity) | - | - | - | - | - | - | - | - |
ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
Assets 1 | - | - | - | - | - | - | - | - |
Book Value Per Share | - | - | - | - | - | - | - | - |
Cash Flow per Share | - | - | - | - | - | - | - | - |
Capex 1 | 1.66 | 2.51 | 3.27 | - | - | 12.1 | 12.4 | 10.4 |
Capex / Sales | 6.22% | 5.4% | 5.6% | - | - | 11.57% | 10.79% | 9.03% |
Announcement Date | 5/14/20 | 3/25/21 | 3/10/22 | 3/21/23 | 3/26/24 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
EPS Revisions
1st Jan change | Capi. | |
---|---|---|
+24.19% | 146M | |
+34.54% | 470B | |
+27.57% | 268B | |
+6.66% | 137B | |
+32.61% | 96.13B | |
+6.99% | 92.47B | |
+61.15% | 60.06B | |
+18.75% | 48.02B | |
+24.94% | 37.9B | |
+0.13% | 35.73B |
- Stock Market
- Equities
- BRAG Stock
- Financials Bragg Gaming Group Inc.