Previous Close | $4.73 |
Intrinsic Value | $0.26 |
Upside potential | -94% |
Data is not available at this time.
Bragg Gaming Group Inc. operates in the global iGaming and online gambling technology sector, providing a comprehensive suite of B2B solutions to operators and content developers. The company’s core revenue model is driven by licensing proprietary gaming content, platform services, and turnkey solutions, which enable clients to enhance player engagement and monetization. Bragg’s offerings include casino content aggregation, player account management, and advanced data analytics, positioning it as a key enabler for digital gaming operators seeking scalable and regulatory-compliant solutions. The company competes in a rapidly evolving market characterized by increasing demand for localized and regulated online gaming experiences. Bragg differentiates itself through its proprietary game development studio, exclusive content partnerships, and a modular technology stack that supports rapid deployment. Its market position is bolstered by a focus on regulated markets in Europe and North America, where it serves both established operators and emerging entrants. The company’s ability to deliver high-performance gaming solutions while navigating complex regulatory frameworks underscores its competitive edge in a fragmented industry.
Bragg Gaming Group reported revenue of $102.0 million for the period, reflecting its ability to monetize its technology and content offerings. However, the company posted a net loss of $5.1 million, with diluted EPS of -$0.21, indicating ongoing challenges in achieving profitability. Operating cash flow was positive at $11.2 million, suggesting effective working capital management, while capital expenditures of $1.1 million were modest, aligning with its asset-light model.
The company’s operating cash flow of $11.2 million demonstrates its ability to generate cash from core operations, though net losses highlight inefficiencies in converting revenue to bottom-line profitability. Bragg’s capital expenditures are relatively low, reflecting a focus on scalable digital infrastructure rather than heavy physical investments. This approach supports capital efficiency but requires sustained revenue growth to achieve sustainable earnings power.
Bragg’s balance sheet shows $10.5 million in cash and equivalents against $10.3 million in total debt, indicating a neutral liquidity position. The modest debt level suggests manageable leverage, but the lack of a significant cash buffer may limit flexibility. Shareholders’ equity is likely under pressure given recurring net losses, necessitating careful financial management to maintain stability.
Revenue growth trends will depend on Bragg’s ability to expand its client base and penetrate new regulated markets. The company does not pay dividends, reinvesting cash flow into growth initiatives. Future performance will hinge on scaling its content library and platform adoption, particularly in high-growth regions like North America, where regulatory tailwinds could drive demand.
The market appears to price Bragg as a growth story, with valuation metrics reflecting expectations for future profitability. The negative EPS and modest cash position suggest investor patience is required. Key catalysts include successful market expansion and improved monetization of its technology stack, which could re-rate the stock if execution improves.
Bragg’s strategic advantages lie in its proprietary content, regulatory expertise, and scalable platform. The outlook depends on its ability to capitalize on the global shift toward regulated online gaming. Near-term challenges include achieving profitability, but long-term potential remains if the company can leverage its technology to secure larger market share in key regions.
Company filings, CIK 0001867834
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |