Previous Close | $6.48 |
Intrinsic Value | $2.69 |
Upside potential | -58% |
Data is not available at this time.
Bragg Gaming Group Inc. is a B2B technology and content provider in the global online gaming industry, specializing in turnkey solutions for iGaming operators. The company offers a diverse portfolio of proprietary and third-party gaming content, including slots, table games, live dealer experiences, and virtual sports, delivered through an integrated platform. Its managed operational and marketing services enhance customer engagement and retention, positioning Bragg as a comprehensive partner for operators seeking scalable, regulatory-compliant solutions. Operating in the competitive electronic gaming and multimedia sector, Bragg differentiates itself through strategic content distribution partnerships and a focus on localized, high-performing gaming experiences. The company’s ability to aggregate and distribute exclusive third-party content strengthens its market position, particularly in regulated markets where demand for unique and compliant gaming offerings is high. With headquarters in Toronto, Bragg leverages its North American roots while expanding its footprint in Europe and other emerging iGaming regions, capitalizing on the shift toward digital gaming platforms.
Bragg reported revenue of CAD 102.0 million for the period, reflecting its steady demand for gaming solutions. However, the company posted a net loss of CAD 5.1 million, with diluted EPS of -CAD 0.21, indicating ongoing challenges in achieving profitability. Operating cash flow of CAD 11.2 million suggests reasonable liquidity generation, while capital expenditures of CAD 1.1 million highlight a disciplined approach to investment.
The company’s negative net income and EPS underscore inefficiencies in converting revenue to bottom-line results. However, its positive operating cash flow demonstrates an ability to fund operations internally. Bragg’s capital-light model, evidenced by modest capex, allows for flexibility in scaling content distribution without heavy infrastructure investments.
Bragg maintains a conservative balance sheet with CAD 10.5 million in cash and equivalents, providing a liquidity buffer against its CAD 10.3 million total debt. The near parity between cash and debt suggests manageable leverage, though the lack of profitability raises questions about long-term solvency if losses persist.
Revenue growth will hinge on expanding its content library and penetrating new regulated markets. The company does not pay dividends, reinvesting cash flow into growth initiatives. Its beta of 0.345 indicates lower volatility relative to the market, appealing to risk-averse investors betting on iGaming’s secular growth.
With a market cap of CAD 149.7 million, Bragg trades at approximately 1.5x revenue, reflecting modest expectations given its unprofitability. Investors likely await clearer signs of margin improvement or strategic breakthroughs in key markets to justify higher multiples.
Bragg’s partnerships and proprietary platform provide a competitive edge in content aggregation and distribution. The global iGaming market’s expansion presents opportunities, but execution risks remain. Success depends on scaling profitably, navigating regulatory complexities, and differentiating its offerings in a crowded space.
Company filings, market data
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 |