Form 6-K - Report of foreign issuer [Rules 13a-16 and 15d-16]

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

Form 6-K

REPORT OF FOREIGN PRIVATE ISSUER PURSUANT TO RULE 13a-16 OR 15d-16 OF
THE SECURITIES EXCHANGE ACT OF 1934

For the month of November 2024

Commission File Number: 001-40759

Bragg Gaming Group Inc.

(Translation of registrant’s name into English)

130 King Street West, Suite 1955

Toronto, Ontario M5X 1E3

Canada

(Address of principal executive offices)

Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.

Form 20-F ☐ Form 40-F þ

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1) ☐

Note: Regulation S-T Rule 101(b)(1) only permits the submission in paper of a Form 6-K if submitted solely to provide an attached annual report to security holders.

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7) ☐

Note: Regulation S-T Rule 101(b)(7) only permits the submission in paper of a Form 6-K if submitted to furnish a report or other document that the registrant foreign private issuer must furnish and make public under the laws of the jurisdiction in which the registrant is incorporated, domiciled or legally organized (the registrant’s “home country”), or under the rules of the home country exchange on which the registrant’s securities are traded, as long as the report or other document is not a press release, is not required to be and has not been distributed to the registrant’s security holders, and, if discussing a material event, has already been the subject of a Form 6-K submission or other Commission filing on EDGAR.

INCORPORATION BY REFERENCE

Exhibits 99.1 and 99.2 to this Report on Form 6-K are hereby incorporated by reference as exhibits to the Registration Statement on Form F-10 of Bragg Gaming Group Inc. (File No. 333-259004).

DOCUMENTS FILED AS PART OF THIS FORM 6-K


Exhibit		Description

99.1		Bragg Gaming Group Inc. - Interim unaudited condensed consolidated Financial Statements – Three and Nine months period ended September 30, 2024
99.2		Management discussion & analysis for the three and nine months period ended September 30, 2024
99.3		Certification of Interim Filings - CEO
99.4		Certification of Interim Filings - CFO
99.5		News release, dated November 14, 2024

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.


	BRAGG GAMING GROUP INC.

Date: November 14, 2024
	By:	/s/ Robbie Bressler
	Name:	Robbie Bressler
	Title:	Chief Financial Officer

Table of Contents

Exhibit 99.1

BRAGG GAMING GROUP INC.

INTERIM UNAUDITED CONDENSED

CONSOLIDATED FINANCIAL STATEMENTS

Three and nine-month periods ended September 30, 2024 and September 30, 2023

Presented in Euros (Thousands)

Table of Contents

TABLE OF CONTENTS


INTERIM UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF LOSS AND COMPREHENSIVE LOSS		1
INTERIM UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION		2
INTERIM UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY		3
INTERIM UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS		4

NOTES TO THE INTERIM UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

1	GENERAL INFORMATION		5
2	MATERIAL ACCOUNTING POLICIES		5
3	LOSS BEFORE INCOME TAXES CLASSIFIED BY NATURE		6
4	ACQUISITION OF WILD STREAK LLC		7
5	ACQUISITION OF SPIN GAMES LLC		8
6	CONVERTIBLE DEBT		10
7	SHARE CAPITAL		11
8	WARRANTS		12
9	SHARE BASED COMPENSATION		13
10	GOODWILL		16
11	DEFERRED CONSIDERATION		16
12	RIGHT OF USE ASSETS		17
13	INTANGIBLE ASSETS		18
14	CASH AND CASH EQUIVALENTS		18
15	TRADE AND OTHER RECEIVABLES		19
16	PREPAID EXPENSES AND OTHER ASSETS		19
17	TRADE PAYABLES AND OTHER LIABILITIES		20
18	LEASE LIABILITIES		20
19	LOANS PAYABLE	`	21
20	RELATED PARTY TRANSACTIONS		22
21	FINANCIAL INSTRUMENTS AND FINANCIAL RISK MANAGEMENT		24
22	SUPPLEMENTARY CASHFLOW INFORMATION		27
23	SEGMENT INFORMATION		29
24	INCOME TAXES		30
25	CONTINGENT LIABILITIES		31

Table of Contents

BRAGG GAMING GROUP INC.

INTERIM UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF LOSS AND COMPREHENSIVE LOSS

PRESENTED IN EUROS (THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS)


		Three Months Ended September 30,		Nine Months Ended September 30,
	Note	2024	2023	2024	2023
Revenue	3, 23	26,169	22,574	74,841	70,162
Cost of revenue	3	(12,167)	(10,718)	(36,558)	(32,260)
Gross Profit		14,002	11,856	38,283	37,902

Selling, general and administrative expenses	3	(14,829)	(13,047)	(40,918)	(38,035)
Gain (Loss) on remeasurement of derivative liability	3, 6	46	(82)	(94)	(261)
Gain on settlement of convertible debt	3, 6	104	231	169	435
Gain (Loss) on remeasurement of deferred consideration	3, 5, 11	271	(1,095)	(329)	(387)
Operating Loss		(406)	(2,137)	(2,889)	(346)

Net interest expense and other financing charges	3	(848)	(450)	(2,370)	(1,414)
Loss Before Income Taxes		(1,254)	(2,587)	(5,259)	(1,760)

Income taxes	24	1,089	(364)	790	(1,290)
Net Loss		(165)	(2,951)	(4,469)	(3,050)

Items to be reclassified to net loss:
Cumulative translation adjustment		(1,002)	(611)	(998)	(1,754)

Net Comprehensive Loss		(1,167)	(3,562)	(5,467)	(4,804)

Basic Loss Per Share		(0.01)	(0.13)	(0.19)	(0.14)
Diluted Loss Per Share		(0.01)	(0.13)	(0.19)	(0.14)

		Millions	Millions	Millions	Millions
Weighted average number of shares - basic		25.0	23.3	24.0	22.3
Weighted average number of shares - diluted		25.0	23.3	24.0	22.3

See accompanying notes to the interim unaudited condensed consolidated financial statements.

Table of Contents

BRAGG GAMING GROUP INC.

INTERIM UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION

PRESENTED IN EUROS (THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS)


		As at	As at
		September 30,	December 31,
	Note	2024	2023
Cash and cash equivalents	14	11,569	8,796
Trade and other receivables	15, 21	18,650	18,641
Prepaid expenses and other assets	16	2,743	1,655
Total Current Assets		32,962	29,092
Property and equipment		1,057	640
Right-of-use assets	12	2,781	3,233
Intangible assets	13	34,769	38,133
Goodwill	10	31,764	31,921
Other assets		314	348
Total Assets		103,647	103,367

Trade payables and other liabilities	17, 21	19,683	21,846
Income taxes payable	24	1,260	917
Lease obligations on right of use assets	18	722	709
Deferred consideration	5, 11	1,549	1,513
Derivative liability	6	—	471
Convertible debt	6	—	2,445
Loans payable	19	6,495	—
Total Current Liabilities		29,709	27,901
Deferred income tax liabilities	24	723	852
Lease obligations on right of use assets	18	2,193	2,568
Deferred consideration	5, 11	-	1,426
Other non-current liabilities		373	373
Total Liabilities		32,998	33,120

Share capital	7	131,706	120,015
Shares to be issued		-	3,491
Contributed surplus		17,556	19,887
Accumulated deficit		(80,532)	(76,063)
Accumulated other comprehensive income		1,919	2,917
Total Equity		70,649	70,247
Total Liabilities and Equity		103,647	103,367

See accompanying notes to the interim unaudited condensed consolidated financial statements.

Approved on behalf of the Board


Matevž Mazij	Holly Gagnon
Chief Executive Officer	Independent Lead Director

Table of Contents

BRAGG GAMING GROUP INC.

INTERIM UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY

PRESENTED IN EUROS (THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS)


												Accumulated
												other
		Share		Shares to		Broker		Contributed		Accumulated		comprehensive		Total
	Note	capital		be issued		warrants		surplus		Deficit		income (loss)		Equity
Balance as at January 1, 2023			109,902		6,982		38		20,745		(72,227)		4,094		69,534
Shares issued upon exercise of convertible debt	6		2,127		—		—		—		—		—		2,127
Shares issued as deferred consideration	4,5,11		4,595		(3,491)		—		—		—		—		1,104
Exercise of restricted share units	9		1,353		—		—		(1,353)		—		—		—
Exercise of deferred share units	9		217		—		—		(217)		—		—		—
Exercise of stock options	9		476		—		—		(212)		—		—		264
Share-based compensation	9		—		—		—		2,283		—		—		2,283
Net loss for the period			—		—		—		—		(3,050)		—		(3,050)
Other comprehensive loss			—		—		—		—		—		(1,754)		(1,754)
Balance as at September 30, 2023			118,670		3,491		38		21,246		(75,277)		2,340		70,508

Balance as at January 1, 2024			120,015		3,491		—		19,887		(76,063)		2,917		70,247
Shares issued upon exercise of convertible debt	6		2,704		—		—		—		—		—		2,704
Shares issued as deferred consideration	4,5,11		5,630		(3,491)		—		—		—		—		2,139
Exercise of restricted share units	9		1,799		—		—		(1,799)		—		—		—
Exercise of deferred share units	9		1,041		—		—		(1,041)		—		—		—
Exercise of stock options	9		517		—		—		(201)		—		—		316
Share-based compensation	9		—		—		—		710		—		—		710
Net loss for the period			—		—		—		—		(4,469)		—		(4,469)
Other comprehensive loss			—		—		—		—		—		(998)		(998)
Balance as at September 30, 2024			131,706		—		—		17,556		(80,532)		1,919		70,649

See accompanying notes to the interim unaudited condensed consolidated financial statements.

Table of Contents

BRAGG GAMING GROUP INC.

INTERIM UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

PRESENTED IN EUROS (THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS)


		Nine Months Ended September 30,
	Note	2024	2023
Operating Activities
Net loss		(4,469)	(3,050)
Add:
Net interest expense and other financing charges	3	2,370	1,414
Depreciation and amortization	3	12,201	9,309
Share based compensation	3, 9	710	2,283
Loss on remeasurement of derivative liability	3, 6	94	261
Gain on settlement of convertible debt	3, 6	(169)	(435)
Loss on remeasurement of deferred consideration	3, 5, 11	329	387
Unrealized foreign exchange loss (gain)		40	(47)
Income tax expense (recovery)	24	(790)	1,290
		10,316	11,412
Change in working capital	22	(2,899)	(4,220)
Income tax paid		1,004	(998)
Cash Flows generated from Operating Activities		8,421	6,194

Investing Activities
Purchases of property and equipment		(677)	(259)
Additions of intangible assets	13	(8,183)	(6,358)
Cash Flows Used In Investing Activities		(8,860)	(6,617)

Financing Activities
Proceeds from exercise of stock options	9	316	264
Repayment of convertible debt	6	(1,377)	(2,329)
Repayment of lease liability	18	(512)	(240)
Proceeds from (repayment of) loans net of interest paid	19	6,332	(110)
Interest and financing fees	22	(703)	17
Cash Flows Generated from (Used In) Financing Activities		4,056	(2,398)

Effect of foreign currency exchange rate changes on cash and cash equivalents		(844)	(590)
Change in Cash and Cash Equivalents		2,773	(3,411)
Cash and cash equivalents at beginning of period		8,796	11,287
Cash and Cash Equivalents at end of period		11,569	7,876

Certain comparative figures have been reclassified to conform with current period presentation.

See accompanying notes to the interim unaudited condensed consolidated financial statements.

Table of Contents

BRAGG GAMING GROUP INC.

NOTES TO THE INTERIM UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND NINE-MONTHS PERIODS ENDED SEPTEMBER 30, 2024 AND SEPTEMBER 30, 2023

PRESENTED IN EUROS (THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS)

1 GENERAL INFORMATION

Nature of operations

Bragg Gaming Group Inc. and its subsidiaries (collectively, “Bragg” or the “Company”) are, primarily and collectively, a business-to-business (“B2B”) online gaming technology platform and casino content aggregator. The Company acquired Oryx Gaming International LLC (“Oryx”) in 2018, Wild Streak LLC (“Wild Streak”) in 2021, and Spin Games LLC (“Spin”) in 2022.

The registered and head office of the Company is located at 130 King Street West, Suite 1955, Toronto, Ontario, Canada M5X 1E3.

2 MATERIAL ACCOUNTING POLICIES

The interim unaudited condensed consolidated financial statements (“interim financial statements”) were prepared using the same basis of presentation, accounting policies and methods of computation, and using the same significant estimates and judgments in applying the accounting policies as those of the audited consolidated financial statements for the year ended December 31, 2023, which are available at www.sedarplus.ca.

Statement of compliance and basis of presentation

The accompanying interim financial statements have been prepared in accordance with International Accounting Standards (“IAS”) 34 Interim Financial Reporting and do not include all of the information required for annual consolidated financial statements and should be read in conjunction with the Company’s audited consolidated financial statements for the year ended December 31, 2023.

These interim financial statements are prepared on a historical cost basis except for financial instruments classified at fair value through profit or loss (“FVTPL”) or fair value through other comprehensive income (“FVOCI”) which are measured at fair value. The material accounting policies set out in note 2 of the audited consolidated financial statements for the year ended December 31, 2023 have been applied consistently in the preparation of the interim financial statements for all periods presented.

These interim financial statements were, at the recommendation of the audit committee, approved and authorized for filing by the board of directors of the Company (the “Board”) on November 14, 2024.

Table of Contents

BRAGG GAMING GROUP INC.

NOTES TO THE INTERIM UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND NINE-MONTHS PERIODS ENDED SEPTEMBER 30, 2024 AND SEPTEMBER 30, 2023

PRESENTED IN EUROS (THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS)

3 LOSS BEFORE INCOME TAXES CLASSIFIED BY NATURE

The loss before income taxes is classified as follows:


		Three Months Ended September 30,		Nine Months Ended September 30,
	Note	2024	2023	2024	2023
Revenue	23	26,169	22,574	74,841	70,162
Cost of revenue		(12,167)	(10,718)	(36,558)	(32,260)
Gross Profit		14,002	11,856	38,283	37,902

Salaries and subcontractors		(5,230)	(5,644)	(15,470)	(17,360)
Share based compensation	9	(106)	(999)	(710)	(2,283)
Total employee costs		(5,336)	(6,643)	(16,180)	(19,643)
Depreciation and amortization		(4,330)	(3,346)	(12,201)	(9,309)
IT and hosting		(1,359)	(987)	(3,619)	(3,024)
Professional fees		(1,559)	(777)	(3,952)	(2,063)
Corporate costs		(135)	(131)	(411)	(407)
Sales and marketing		(708)	(639)	(1,800)	(1,520)
Bad debt recovery (expense)	15	(539)	245	(642)	333
Travel and entertainment		(238)	(111)	(670)	(503)
Transaction and acquisition costs		(72)	32	(72)	-
Other operational costs		(553)	(690)	(1,371)	(1,899)
Selling, General and Administrative Expenses		(14,829)	(13,047)	(40,918)	(38,035)

Gain (Loss) on remeasurement of derivative liability	6	46	(82)	(94)	(261)
Gain on settlement of convertible debt	6	104	231	169	435
Gain (Loss) on remeasurement of deferred consideration	5, 11	271	(1,095)	(329)	(387)
Operating Loss		(406)	(2,137)	(2,889)	(346)

Accretion on liabilities	6, 11	(557)	(469)	(1,667)	(1,431)
Foreign exchange gain (loss)		51	74	7	205
Interest and financing fees		(342)	(55)	(710)	(188)
Net Interest Expense and Other Financing Charges		(848)	(450)	(2,370)	(1,414)
Loss Before Income Taxes		(1,254)	(2,587)	(5,259)	(1,760)

Table of Contents

BRAGG GAMING GROUP INC.

NOTES TO THE INTERIM UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND NINE-MONTHS PERIODS ENDED SEPTEMBER 30, 2024 AND SEPTEMBER 30, 2023

PRESENTED IN EUROS (THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS)

4 ACQUISITION OF WILD STREAK LLC

On June 2, 2021, the Company announced that it had acquired Wild Streak LLC ("Wild Streak").

The Company signed a purchase agreement to acquire all of the outstanding membership interests of Wild Streak in a cash and stock transaction for an undiscounted purchase price of EUR 24,680 (USD 30,075). Pursuant to the transaction, the sellers of Wild Streak received EUR 8,268 (USD 10,075) in cash at closing and should receive EUR 16,412 (USD20,000) worth of common shares of the Company over the next three years, subject to acceleration in the event of a change of control. The fair value of the share consideration is determined using a put option pricing model with volatility of 57.5%, annual dividend rate of 0%, and time to maturity of 1-3 years.

The fair value allocations which follow are based on the purchase price allocations conducted by management.


		Balances
Purchase price:
Cash		8,206
Shares to be issued		13,746
Deferred consideration		62
Total purchase price		22,014

Fair value of assets acquired, and liabilities assumed:
Cash and cash equivalents		124
Accounts receivable		408
Trade payables and other liabilities		(87)
Net assets acquired and liabilities assumed		445

Fair value of intangible assets:
Brands		311
Customer relationships		10,857
Intellectual property		5,611
Goodwill		4,790

In the nine months ended September 30, 2024, the Company issued 393,111 common shares of the Company as deferred consideration upon the third anniversary of the acquisition of Wild Streak. Subsequently a transfer of EUR 3,491 from shares to be issued to share capital was recorded in the consolidated statements of changes in equity.

In the year ended December 31, 2023, the Company issued 393,111 common shares of the Company as deferred consideration upon the second anniversary of the acquisition of Wild Streak. Subsequently a transfer of EUR 3,491 from shares to be issued to share capital was recorded in the consolidated statements of changes in equity.

Table of Contents

BRAGG GAMING GROUP INC.

NOTES TO THE INTERIM UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND NINE-MONTHS PERIODS ENDED SEPTEMBER 30, 2024 AND SEPTEMBER 30, 2023

PRESENTED IN EUROS (THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS)

5 ACQUISITION OF SPIN GAMES LLC

On June 1, 2022, the Company announced that it had acquired Spin Games LLC (“Spin”).

The Company signed a purchase agreement to acquire all of the outstanding membership interests of Spin in a cash and share transaction for an undiscounted purchase price of EUR 17,179 (USD 18,402). Pursuant to the transaction, the sellers of Spin received EUR 10,626 (USD 11,383) in cash, EUR 1,426 (USD 1,528) in common shares of the Company and is expected to receive EUR 4,003 (USD 4,288) worth of common shares of the Company over the next three years. The fair value of the deferred consideration was determined using a put option pricing model with volatility of between 71.4% and 80.9%, annual dividend rate of 0%, and time to maturity of 1-3 years.

Concurrently with the payment of consideration on June 1, 2022, EUR 661 of loans payable to the sellers of Spin were settled in cash.

The fair value allocations which follow are based on the purchase price allocations conducted by management.


		Balances
Purchase price:
Prepaid consideration		2,138
Cash paid upon business combination		8,488
Shares		1,426
Deferred consideration		4,003
Total purchase price		16,055

Fair value of assets acquired, and liabilities assumed:
Cash and cash equivalents		266
Trade and other receivables		405
Prepaid expenses and other assets		105
Property and equipment		107
Right-of-use assets		177
Trade payables and other liabilities		(923)
Deferred revenue		(364)
Lease obligations on right of use assets - current		(88)
Loans payable		(773)
Lease obligations on right of use assets - noncurrent		(89)
Net assets acquired and liabilities assumed		(1,177)

Fair value of intangible assets:
Intellectual property		1,471
Customer relationships		8,131
Gaming licenses		164
Brand		462
Trademarks		70
Goodwill		6,934

Table of Contents

BRAGG GAMING GROUP INC.

NOTES TO THE INTERIM UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND NINE-MONTHS PERIODS ENDED SEPTEMBER 30, 2024 AND SEPTEMBER 30, 2023

PRESENTED IN EUROS (THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS)

5	ACQUISITION OF SPIN GAMES LLC (CONTINUED)

In the three and nine months ended September 30, 2024, an accretion expense of EUR 64 and 369, respectively (three and nine months ended September 30, 2023: EUR 51 and EUR 309) relating to deferred consideration was recorded in the interim unaudited condensed consolidated statements of loss and comprehensive loss.

In the three and nine months ended September 30, 2024, a gain on remeasurement of deferred consideration of EUR 271 and loss of 329, respectively (three and nine months ended September 30, 2023: loss of EUR 1,095 and loss of EUR 387) was recorded in the interim unaudited condensed consolidated statements of loss and comprehensive loss.

During the nine months ended September 30, 2024, the company settled the second tranche of deferred consideration in stock amounting to EUR 2,139 (nine months ended September 30, 2023: EUR 1,112).

As at September 30, 2024, the Company measured the present value of deferred consideration to be paid in common shares of EUR 1,549 recorded in current liabilities (December 31, 2023: EUR 1,513 in current liabilities and EUR 1,426 in non-current liabilities, respectively).

As at September 30, 2024, the fair value of deferred consideration is measured by determining the period-end share price and the discount for lack of marketability (“DLOM”) applying Finnerty’s average-strike put option model (2012) applying a annual dividend rate of 0.0% and volatility of 46.7% resulting in a DLOM of 8.70% for the third anniversary settlement of consideration.

As at December 31, 2023, the fair value of deferred consideration is measured by determining the period-end share price and the discount for lack of marketability (DLOM) applying Finnerty’s average-strike put option model (2012). The assumptions include applying an annual dividend rate of 0.0% and volatility of between 55.3% and 64.5% resulting in a DLOM of 9.4% and 14.5% for the second and third anniversary settlement of consideration, respectively.

Table of Contents

BRAGG GAMING GROUP INC.

NOTES TO THE INTERIM UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND NINE-MONTHS PERIODS ENDED SEPTEMBER 30, 2024 AND SEPTEMBER 30, 2023

PRESENTED IN EUROS (THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS)

6 CONVERTIBLE DEBT


	Convertible debt	Derivative liability	Total
Balance as at December 31, 2022	6,648	1,320	7,968
Accretion expense	1,536	—	1,536
Loss on remeasurement of derivative liability	—	47	47
Gain on settlement of convertible debt	—	(595)	(595)
Shares issued upon exercise of convertible debt	(1,841)	(286)	(2,127)
Repayment of convertible debt	(3,693)	—	(3,693)
Effect of movement in exchange rates	(205)	(15)	(220)
Balance as at December 31, 2023	2,445	471	2,916

Accretion expense	1,298	—	1,298
Loss on remeasurement of derivative liability	—	94	94
Gain on settlement of convertible debt	—	(169)	(169)
Shares issued upon exercise of convertible debt	(2,314)	(390)	(2,704)
Repayment of convertible debt	(1,377)	—	(1,377)
Effect of movement in exchange rates	(52)	(6)	(58)
Balance as at September 30, 2024	-	-	-

On December 31, 2023, the aggregate fair value of the Conversion Options was calculated as EUR 471 (CAD 689). Key valuation inputs and assumptions used are stock closing price of CAD 6.780, 5-day VWAP of CAD 6.845, expected life of between 0.08 and 0.58 years, annual risk-free rate of between 5.1% and 5.59%.

For the three and nine months ended September 30, 2024, an accretion expense of EUR 493 and 1,298 was recognised in net interest expense and other financing charges (three and nine months ended September 30, 2023: EUR 443 and 1,122) in respect of the Host Debt component. For the three and nine months ended September 30, 2024, a gain of EUR 46 and loss of EUR 94 on remeasurement of derivative liability (three and nine months ended September 30, 2023: loss of EUR 82 and 261) was recognised in the interim unaudited condensed consolidated statements of loss and comprehensive loss.

During the three and nine months ended September 30, 2024, nil and 504,215 shares, respectively, were issued upon exercise of Convertible Debt representing EUR 2,233 (USD 2,500) of the total face value of EUR 8,932 (USD 10,000). The Company also elected to settle EUR 1,340 (USD 1,500) of the debt in cash upon delivery of a cash in-lieu of shares conversion notice for a total of EUR 1,377 (USD 1,545). During the nine months ended September 30, 2024, the convertible debt was settled in full.

During the three and nine months ended September 30, 2024 and until the debt was settled in full, immediately prior to any conversion the embedded derivative liability is remeasured at fair value through profit and loss. Key valuation inputs and assumptions used are closing stock price on dates of conversion of between CAD 6.910 and 8.750, 5-day VWAP of between CAD 6.910 and 8.827, expected life of between nil and 0.56 years, annual risk-free rate of between 5.17% and 5.54%.

Table of Contents

BRAGG GAMING GROUP INC.

NOTES TO THE INTERIM UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND NINE-MONTHS PERIODS ENDED SEPTEMBER 30, 2024 AND SEPTEMBER 30, 2023

PRESENTED IN EUROS (THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS)

During the three and nine months ended September 30, 2023, nil and 617,357 shares, respectively, were issued upon exercise of Convertible Debt. The Company also elected to settle EUR 2,233 (USD 2,500) of the debt in cash upon delivery of a cash in-lieu of shares conversion notice for a total of EUR 2,329 (USD 2,575). Both of these transactions represented EUR 4,019 (USD 4,500) of the total face value of EUR 8,932 (USD 10,000) convertible debt.

During the three and nine months ended September 30, 2023 and immediately prior to any conversion, the embedded derivative liability is remeasured at fair value through profit and loss. Key valuation inputs and assumptions used are closing stock price on dates of conversion of between CAD 4.090 and 7.190, 5-day VWAP of between CAD 4.026 and 7.343, expected life of between nil to 1.58 years, annual risk-free rate of between 4.2% and 5.8%.

Derivative and host debt balances representing the fair value of the converted debt are subsequently transferred to the share capital account in the interim unaudited condensed statements of changes in equity. Upon exercise, during the three and nine months ended September 30, 2024, EUR nil and EUR 2,314 was transferred from the host debt liability (three and nine months ended September 30, 2023: EUR nil and EUR 1,841) and EUR nil and EUR 390 from derivative liability (three and nine months ended September 30, 2023: EUR nil and EUR 286) to share capital for a total of EUR nil and EUR 2,704 respectively (three and nine months ended September 30, 2023: EUR nil and EUR 2,127).

7 SHARE CAPITAL

Authorized - Unlimited Common Shares, fully paid

The following is a continuity of the Company’s share capital:


		Note	Number	Value
January 1, 2023	Balance		21,107,968	109,902
January 10, 2023 to September 25, 2023	Issuance of share capital upon exercise of FSOs	9	68,000	476
April 6, 2023	Issuance of share capital upon exercise of DSUs	9	38,334	217
June 28, 2023 to August 23, 2023	Issuance of share capital upon exercise of RSUs	9	115,000	1,353
January 13, 2023 to May 4, 2023	Shares issued upon exercise of Convertible Debt	6	617,357	2,127
June 1, 2023	Shares issued upon settlement of deferred consideration for Spin acquisition	5	357,739	1,104
June 8, 2023	Shares issued upon settlement of deferred consideration for Wild Streak acquisition	4	393,111	3,491
September 30, 2023	Balance		22,697,509	118,670

January 1, 2024	Balance		23,003,552	120,015
February 5, 2024 to June 5, 2024	Shares issued upon exercise of Convertible Debt	6	504,215	2,704
June 1, 2024	Shares issued upon settlement of deferred consideration for Spin acquisition	5	369,516	2,139
June 2, 2024	Shares issued upon settlement of deferred consideration for Wild Streak acquisition	4	393,111	3,491
April 1, 2024 to September 9, 2024	Issuance of share capital upon exercise of FSOs	9	120,807	517
May 1, 2024 to September 18, 2024	Issuance of share capital upon exercise of DSU	9	198,481	1,041
May 1, 2024 to May 14,2024	Issuance of share capital upon exercise of RSU	9	418,000	1,799
September 30, 2024	Balance		25,007,682	131,706

The Company’s common shares have no par value.

Table of Contents

BRAGG GAMING GROUP INC.

NOTES TO THE INTERIM UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND NINE-MONTHS PERIODS ENDED SEPTEMBER 30, 2024 AND SEPTEMBER 30, 2023

PRESENTED IN EUROS (THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS)

8	WARRANTS

The following are continuities of the Company’s warrants:


		Warrants
		issued as part of	Broker
Number of Warrants		convertible debt	warrants

January 1, 2023	Balance	979,048	16,886
September 30, 2023	Balance	979,048	16,886

January 1, 2024	Balance	979,048	—
September 30, 2024	Balance	979,048	—

Each unit consists of the following characteristics:


	Warrants
	issued as part of	Broker
	convertible debt	warrants
Number of shares	1	1
Number of Warrants	—	0.5
Exercise price of unit (CAD)	9.28	7.00

Broker Warrants issued upon completion of Public Offering

The remaining broker warrants of 16,886 expired on November 18, 2023.

Table of Contents

BRAGG GAMING GROUP INC.

NOTES TO THE INTERIM UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND NINE-MONTHS PERIODS ENDED SEPTEMBER 30, 2024 AND SEPTEMBER 30, 2023

PRESENTED IN EUROS (THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS)

9	SHARE BASED COMPENSATION

The Company maintains an Omnibus Incentive Equity Plan (“OEIP”) for certain employees and consultants. The plan was approved at an annual and special meeting of shareholders on November 27, 2020.

The following table summarizes information about the OEIP.


	DSU	RSU	FSO
				Weighted
	Outstanding	Outstanding	Outstanding	Average
	DSU Units	RSU Units	FSO Options	Exercise
	(Number of	(Number of	(Number	Price / Share
	of shares)	of shares)	of shares)	CAD
Balance as at January 1, 2023	274,900	738,000	2,118,395	8.23
Granted	24,000	187,500	108,477	7.54
Exercised	(38,334)	(115,000)	(68,000)	5.45
Forfeited / Cancelled	—	—	(135,867)	10.10
Balance as at September 30, 2023	260,566	810,500	2,023,005	8.15

Balance as at January 1, 2024	225,154	498,000	1,777,438	8.43
Granted	—	—	165,000	6.69
Exercised	(198,481)	(418,000)	(120,807)	3.80
Expired	—	—	(50,000)	5.00
Forfeited / Cancelled	(7)	—	(125,363)	6.81
Balance as at September 30, 2024	26,666	80,000	1,646,268	8.61

The following table summarizes information about the outstanding share options as at September 30, 2024:


	Outstanding			Exercisable
		Weighted	Weighted		Weighted
		Average	Average		Average
	Options	Remaining	Exercise	Options	Exercise
Range of exercise	(Number	Contractual	Price / Share	(Number	Price / Share
prices (CAD)	of shares)	Life (Years)	CAD	of shares)	CAD
2.30 - 5.00	83,700	1	2.30	83,700	2.30
5.01 - 8.62	1,131,081	4	7.72	909,354	7.80
8.63 - 33.30	431,487	6	12.17	425,533	12.19
	1,646,268	4	8.61	1,418,587	8.80

Table of Contents

BRAGG GAMING GROUP INC.

NOTES TO THE INTERIM UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND NINE-MONTHS PERIODS ENDED SEPTEMBER 30, 2024 AND SEPTEMBER 30, 2023

PRESENTED IN EUROS (THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS)

The following table summarizes information about the outstanding share options as at September 30, 2023:


	Outstanding			Exercisable
		Weighted	Weighted		Weighted
		Average	Average		Average
	Options	Remaining	Exercise	Options	Exercise
Range of exercise	(Number	Contractual	Price / Share	(Number	Price / Share
prices (CAD)	of shares)	Life (Years)	CAD	of shares)	CAD
2.30 - 5.00	229,100	1	3.10	229,100	3.10
5.01 - 5.60	135,000	-	5.60	135,000	5.60
5.61 - 8.62	1,182,606	5	7.78	918,488	7.90
8.63 - 33.30	476,299	7	12.23	347,800	12.33
	2,023,005	5	8.15	1,630,388	7.98

Fixed Stock Options (“FSOs”)

During the three and nine months ended September 30, 2024, a share-based compensation charge of EUR 108 and EUR 257 (three months ended September 30, 2023: EUR 158 and EUR 576 respectively) has been recognized in the interim unaudited condensed consolidated statements of loss and comprehensive loss.

During the three and nine months ended September 30, 2024, the Company granted 120,000 share options with an exercise price of CAD 7.65 and a fair value of EUR 364 (three and nine months ended September 30, 2023: 83,477 and 108,477 share options with a weighted average exercise price of CAD 7.38 – CAD 8.08 and a fair value of EUR 1,038 and EUR 1,108, respectively.

The assumptions used to measure the grant date fair value of FSO options under the Black-Scholes valuation model for the nine months ended September 30, 2024 were as follows:



Expected dividend yield (%)		0.0
Expected share price volatility (%)		64.3
Risk-free interest rate (%)		4.3
Expected life of options (years)		5.0
Share price (CAD)		7.93
Forfeiture rate (%)		0.0

The assumptions used to measure the grant date fair value of FSO options under the Black-Scholes valuation model for the nine months ended September 30, 2023 were as follows:



Expected dividend yield (%)		0.0
Expected share price volatility (%)		64.3-64.5
Risk-free interest rate (%)		2.91-4.36
Expected life of options (years)		5.0
Share price (CAD)		7.55-7.56
Forfeiture rate (%)		0.0

Table of Contents

BRAGG GAMING GROUP INC.

NOTES TO THE INTERIM UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND NINE-MONTHS PERIODS ENDED SEPTEMBER 30, 2024 AND SEPTEMBER 30, 2023

PRESENTED IN EUROS (THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS)

During the three and nine months ended September 30, 2024, 12,125 and 120,807 common shares of the Company were issued upon exercise of fixed stock options (three and nine months ended September 30, 2023: 65,550 and 68,000 shares, respectively). Upon exercise of fixed stock options, for the three and nine months ended September 30, 2024, EUR 2 and EUR 201 (three and nine months ended September 30, 2023: EUR 212 and EUR 212) was transferred from contributed surplus to share capital in the interim unaudited condensed consolidated statements of changes in equity. Cash proceeds upon exercise of fixed stock options during the three and nine months ended September 30, 2024, totaled EUR 22 and EUR 316 (three and nine months ended September 30, 2023: EUR 260 and EUR 264, respectively).

Deferred Share Units (“DSUs”)

Exercises of grants may only be settled in shares, and only when the employee or consultant has left the Company. Under the OEIP, the Company may grant options of its shares at nil cost that vest immediately.

During the three and nine months ended September 30, 2024, a share-based compensation charge of EUR 1 and EUR 6 (three and nine months ended September 30, 2023: EUR 152 and EUR 266, respectively) has been recognized in the interim unaudited condensed consolidated statements of loss and comprehensive loss.

During the three and nine months ended September 30, 2024, 49,581 and 198,481 common shares were issued upon exercise of DSUs (three and nine months ended September 30, 2023: nil and 38,334, respectively). For the three and nine months ended September 30, 2024, upon exercise of DSUs, EUR 277 and EUR 1,041 (three and nine months ended September 30, 2023: nil and EUR 217, respectively) was transferred from contributed surplus to share capital in the interim unaudited condensed consolidated statements of changes in equity.

Restricted Share Units (“RSUs”)

During the three and nine months ended September 30, 2024, a share-based compensation charge of EUR nil and EUR 447 (three and nine months ended September 30, 2023: EUR 688 and EUR 1,441 respectively) has been recognized in the interim unaudited condensed consolidated statements of loss and comprehensive loss.

During the three and nine months ended September 30, 2024, nil were granted (three and nine months ended September 30, 2023: nil and 187,500 shares with a fair value of CAD 5.25 per unit determined as the share price at the date of grant).

During the three and nine months ended September 30, 2024, 418,000 common shares were issued upon exercise of RSUs (three and nine months ended September 30, 2023: 75,000 and 115,000 common shares, respectively). For the three and nine months ended September 30, 2024, upon exercise of RSUs, EUR 1,799 (three and nine months ended September 30, 2023: EUR 1,139 and EUR 1,353, respectively) was transferred from contributed surplus to share capital in the interim unaudited condensed consolidated statements of changes in equity.

Table of Contents

BRAGG GAMING GROUP INC.

NOTES TO THE INTERIM UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND NINE-MONTHS PERIODS ENDED SEPTEMBER 30, 2024 AND SEPTEMBER 30, 2023

PRESENTED IN EUROS (THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS)

10 GOODWILL

The following is a continuity of the Company’s goodwill:


As at January 1, 2023		31,662
Effect of Movement in exchange rates		259
As at December 31, 2023		31,921

Effect of movements in exchange rates		(157)
As at September 30, 2024		31,764

The carrying amount of goodwill is attributed to the acquisitions of Oryx, Wild Streak and Spin. The Company completed its annual impairment tests for goodwill as at December 31, 2023 and concluded that there was no impairment.

11 DEFERRED CONSIDERATION

The following is a continuity of the Company’s deferred consideration:


Balance as at January 1, 2023		3,297
Accretion expense		403
Shares issued as deferred consideration		(1,104)
Loss on remeasurement of deferred consideration		440
Effect of movement in exchange rates		(97)
Balance as at December 31, 2023		2,939

Accretion expense		369
Loss on remeasurement of deferred consideration		329
Shares issued as deferred consideration		(2,139)
Effect of movement in exchange rates		51
Balance as at September 30, 2024		1,549

As at September 30, 2024 EUR 1,549 is recorded as the short-term portion of deferred consideration (December 31, 2023: EUR 1,513) and EUR nil is recorded as the long-term portion (December 31, 2023: EUR 1,426).

In the three and nine months ended September 30, 2024, an accretion expense of EUR 64 and EUR 369 respectively, (three and nine months ended September 30, 2023: EUR 51 and EUR 309) was recorded in the interim unaudited condensed consolidated statements of loss and comprehensive loss.

In the three and nine months ended September 30, 2024, a gain of EUR 271 and loss of EUR 329 on remeasurement of deferred consideration (three and nine months ended September 30, 2023: loss on remeasurement of deferred consideration of EUR 1,095 and EUR 387 respectively) was recorded in the interim unaudited condensed consolidated statements of loss and comprehensive loss.

Table of Contents

BRAGG GAMING GROUP INC.

NOTES TO THE INTERIM UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND NINE-MONTHS PERIODS ENDED SEPTEMBER 30, 2024 AND SEPTEMBER 30, 2023

PRESENTED IN EUROS (THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS)

12 RIGHT OF USE ASSETS



		Right of use
		Properties
Cost
Balance as at December 31, 2022		1,311
Additions		3,389
Modifications		(256)
Disposal		(74)
Effect of movement in exchange rates		65
Balance as at December 31, 2023		4,434
Additions		161
Modification		(7)
Effect of movement in exchange rates		(15)
Balance as at September 30, 2024		4,573

Accumulated Depreciation
Balance as at December 31, 2022		735
Depreciation		579
Disposal		(74)
Effect of movement in exchange rates		(39)
Balance as at December 31, 2023		1,201
Depreciation		602
Effect of movement in exchange rates		(10)
Balance as at September 30, 2024		1,793

Carrying Amount
Balance as at December 31, 2023		3,233
Balance as at September 30, 2024		2,781

In the three and nine months ended September 30, 2024, depreciation expense of EUR 229 and EUR 602 respectively was recognized within selling, general and administrative expenses (three and nine months ended September 30, 2023: EUR 107 and EUR 273).

Table of Contents

BRAGG GAMING GROUP INC.

NOTES TO THE INTERIM UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND NINE-MONTHS PERIODS ENDED SEPTEMBER 30, 2024 AND SEPTEMBER 30, 2023

PRESENTED IN EUROS (THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS)

13 INTANGIBLE ASSETS


		Deferred
	Intellectual	Development	Customer
	Property	Costs	Relationships	Brands	Other	Total
Cost
Balance as at December 31, 2022	17,722	12,881	25,473	2,177	309	58,562
Additions	649	8,742	—	—	—	9,391
Effect of movement in exchange rates	(275)	(28)	(715)	(29)	(10)	(1,057)
Balance as at December 31, 2023	18,096	21,595	24,758	2,148	299	66,896
Additions	373	7,810	—	—	—	8,183
Effect of movement in exchange rates	(80)	(30)	(259)	(10)	(32)	(411)
Balance as at September 30, 2024	18,389	29,375	24,499	2,138	267	74,668

Accumulated Amortization
Balance as at December 31, 2022	6,111	5,568	4,350	779	49	16,857
Amortization	2,484	5,667	3,238	663	95	12,147
Effect of movement in exchange rates	(150)	35	(136)	(12)	22	(241)
Balance as at December 31, 2023	8,445	11,270	7,452	1,430	166	28,763
Amortization	2,001	6,397	2,421	496	28	11,343
Effect of movement in exchange rates	3	(105)	(124)	(13)	32	(207)
Balance as at September 30, 2024	10,449	17,562	9,749	1,913	226	39,899

Carrying Amount
Balance as at December 31, 2023	9,651	10,325	17,306	718	133	38,133
Balance as at September 30, 2024	7,940	11,813	14,750	225	41	34,769

In the three and nine months ended September 30, 2024, amortization expense of EUR 3,988 and EUR 11,343 respectively was recognized within selling, general and administrative expenses (three and nine months ended September 30, 2023: EUR 3,151 and EUR 8,779).

14 CASH AND CASH EQUIVALENTS

As at September 30, 2024 and December 31, 2023, cash and cash equivalents consisted of cash held in banks.

Table of Contents

BRAGG GAMING GROUP INC.

NOTES TO THE INTERIM UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND NINE-MONTHS PERIODS ENDED SEPTEMBER 30, 2024 AND SEPTEMBER 30, 2023

PRESENTED IN EUROS (THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS)

15	TRADE AND OTHER RECEIVABLES

Trade and other receivables comprises:


	As at	As at
	September 30,	December 31,
	2024	2023
Trade receivables	17,928	18,641
Sales tax	722	—
Trade and other receivables	18,650	18,641

The following is an aging of the Company’s trade receivables:


	As at	As at
	September 30,	December 31,
	2024	2023
Less than one month	15,972	17,711
Between two and three months	1,673	1,275
Greater than three months	2,984	1,714
	20,629	20,700
Provision for expected credit losses	(2,701)	(2,059)
Trade receivables	17,928	18,641

The following is a continuity of the Company’s provision for expected credit losses related to trade receivables:


Balance as at December 31, 2022				2,435
Net reduction in provision for doubtful debts				(376)
Balance as at December 31, 2023				2,059
Net additional provision for doubtful debts				642
Balance as at September 30, 2024				2,701

16 PREPAID EXPENSES AND OTHER ASSETS

Prepaid expenses and other assets comprises:


	As at	As at
	September 30,	December 31,
	2024	2023
Prepayments	1,818	1,200
Deposits	62	83
Other assets	863	372
Prepaid expenses and other assets	2,743	1,655

Table of Contents

BRAGG GAMING GROUP INC.

NOTES TO THE INTERIM UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND NINE-MONTHS PERIODS ENDED SEPTEMBER 30, 2024 AND SEPTEMBER 30, 2023

PRESENTED IN EUROS (THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS)

17 TRADE PAYABLES AND OTHER LIABILITIES

Trade payables and other liabilities comprises:


	As at	As at
	September 30,	December 31,
	2024	2023
Trade payables	5,380	7,504
Accrued liabilities	13,964	13,983
Sales tax payable	—	12
Other payables	339	347
Trade payables and other liabilities	19,683	21,846

18 LEASE LIABILITIES

The Company leases various properties mainly for office buildings. Rental contracts are made for various periods ranging up to six (6) years. Lease terms are negotiated on an individual basis and contain a wide range of different terms and conditions. The lease agreements do not impose any covenants, but leased assets may not be used as security for borrowing purposes.

In determining the lease term, management considers all facts and circumstances that create an economic incentive to exercise an extension option. Extension options are only included in the lease term if the lease is reasonably certain to be extended (or not terminated). The assessment is reviewed if a significant event or a significant change in circumstances occurs which affects this assessment and that is within the control of the Company as a lessee.

Set out below are the carrying amounts of the lease liabilities and the movements for the period:


	September 30,	December 31,
	2024	2023
Balance as at beginning of the period	3,277	638
Additions	161	3,389
Modification	(7)	(279)
Accretion of interests	84	65
Payments	(512)	(595)
Effect of movement in exchange rates	(88)	59
Balance as at end of the period	2,915	3,277

Table of Contents

BRAGG GAMING GROUP INC.

NOTES TO THE INTERIM UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND NINE-MONTHS PERIODS ENDED SEPTEMBER 30, 2024 AND SEPTEMBER 30, 2023

PRESENTED IN EUROS (THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS)

18 LEASE LIABILITIES (CONTINUED)

The maturity analysis of lease liabilities are disclosed below:


	September 30, 2024
	Present value	Total
	of the minimum	minimum
	lease payments	lease payments
Within 1 year	722	754
After 1 year but within 2 years	668	738
After 2 years but within 5 years	1,444	1,718
After 5 years	81	104
	2,915	3,314
Less: Total future interest expenses		(399)
		2,915

The following are the amounts recognized in the interim unaudited condensed consolidated statement of loss and comprehensive loss:


	Three Months Ended September 30,		Nine Months Ended September 30,
	2024	2023	2024	2023
Amortization expense on right of use assets	229	107	602	273
Interest expense on lease liabilities	24	7	84	27
Total amount recognized in the income statement	253	114	686	300

19 LOANS PAYABLE

On April 24, 2024, the Company obtained a secured promissory note in the principal amount of US$7 million from a member of management. The secured promissory note matures on April 24, 2025 and bears interest at an annual rate of 14%, payable quarterly.


	Nine Months Ended September 30,
	2024	2023
Balance as at beginning of the period	—	—
Promissory note issued	6,532	—
Interest on promissory note	387	—
Repayment of interest of promissory note	(200)	—
Repayment of promissory note	—	—
Effect of foreign currency exchange rate	(224)	—
Balance as at end of period	6,495	—

Table of Contents

BRAGG GAMING GROUP INC.

NOTES TO THE INTERIM UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND NINE-MONTHS PERIODS ENDED SEPTEMBER 30, 2024 AND SEPTEMBER 30, 2023

PRESENTED IN EUROS (THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS)

19 LOANS PAYABLE (CONTINUED)

In the three and nine months ended September 30, 2024, interest expense of EUR 217 and EUR 387 was recognized within net interest expense and other financing charges (three and nine months ended September 30, 2023: nil).

20 RELATED PARTY TRANSACTIONS

The Company’s policy is to conduct all transactions and settle all balances with related parties on market terms and conditions for those in the normal course of business. Transactions between the Company and its consolidated entities have been eliminated on consolidation and are not disclosed in this note.

Key Management Personnel

The Company’s key management personnel are comprised of members of the Board and the executive team. Two key management employees are also shareholders in the Company.

Transactions with Shareholders, Key Management Personnel and Members of the Board

Transactions recorded in the interim unaudited condensed consolidated statements of loss and comprehensive loss between the Company and its shareholders, key management personnel and members of the Board are set out in aggregate as follows:


	Three Months Ended September 30,		Nine Months Ended September 30,
	2024	2023	2024	2023
Revenue	—	19	—	71
Salaries and subcontractors	(648)	(1,763)	(1,965)	(3,461)
Share based compensation	3	(916)	(583)	(1,985)
Professional fees	—	(51)	—	(72)
	(645)	(2,711)	(2,548)	(5,447)

Transactions with Wild Streak and Spin Vendors

Certain vendors in the sale of Wild Streak and Spin subsequently became employees of the Company. Transactions recorded in the interim unaudited condensed consolidated statements of loss and comprehensive loss between the Company and these employees are set out in aggregate as follows:


	Three Months Ended September 30,		Nine Months Ended September 30,
	2024	2023	2024	2023
Salaries and subcontractors	(740)	(614)	(1,622)	(2,239)
Share based compensation	—	(16)	(10)	(61)
Gain (Loss) on remeasurement of deferred consideration	271	(1,094)	(329)	(387)
Interest and financing fees	(291)	(51)	(756)	(309)
	(760)	(1,775)	(2,717)	(2,996)

Table of Contents

BRAGG GAMING GROUP INC.

NOTES TO THE INTERIM UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND NINE-MONTHS PERIODS ENDED SEPTEMBER 30, 2024 AND SEPTEMBER 30, 2023

PRESENTED IN EUROS (THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS)

20	RELATED PARTY TRANSACTIONS (CONTINUED)


Consolidated statements of changes in equity	Nine Months Ended	Nine Months Ended
	September 30,	September 30,
	2024	2023
Shares issued as deferred consideration to Wild Streak Vendors
Shares to be issued	(3,491)	(3,491)
Share capital	3,491	3,491
Shares issued as consideration to Spin Vendors
Share capital	2,139	1,104
Net movement in equity	2,139	1,104

Balances due to/from key management personnel, members of the Board and Wild Streak and Spin vendors who subsequently became employees of the Company are set out in aggregate as follows:


	As at	As at
	September 30,	December 31,
	2024	2023
Consolidated statements of financial position
Trade and other receivables	—	40
Trade payables and other liabilities	(850)	(1,945)
Deferred consideration - current	(1,549)	(1,513)
Deferred consideration - non-current	—	(1,426)
Loans payable	(6,495)	—
Net related party payable	(8,894)	(4,844)


Consolidated statements of changes in cash flow	Nine Months Ended September 30,
	2024	2023
Proceeds from loans net of interest paid	6,332	—
	6,332	—

Table of Contents

BRAGG GAMING GROUP INC.

NOTES TO THE INTERIM UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND NINE-MONTHS PERIODS ENDED SEPTEMBER 30, 2024 AND SEPTEMBER 30, 2023

PRESENTED IN EUROS (THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS)

21 FINANCIAL INSTRUMENTS AND FINANCIAL RISK MANAGEMENT

The financial instruments measured at amortized cost are summarized below:

Financial Assets


	Financial assets as subsequently
	measured at amortized cost
	September 30,	December 31,
	2024	2023
Trade receivables	17,928	18,641

Financial Liabilities


	Financial liabilities as subsequently
	measured at amortized cost
	September 30,	December 31,
	2024	2023
Trade payables	5,380	7,504
Accrued liabilities	13,964	13,983
Convertible debt	-	2,445
Lease obligations on right of use assets	2,915	3,277
Other liabilities	339	347
Loans payable	6,495	—
	29,093	27,556

The carrying values of the financial instruments approximate their fair values.

Fair Value Hierarchy

The following table presents the fair values and fair value hierarchy of the Company’s financial instruments.


	September 30, 2024				December 31, 2023
	Level 1	Level 2	Level 3	Total	Level 1	Level 2	Level 3	Total
Financial assets
Fair value through profit and loss:
Cash and cash equivalents	11,569	—	—	11,569	8,796	—	—	8,796

Financial liabilities
Fair value through profit and loss:
Derivative liability	—	-	—	-	—	471	—	471
Deferred consideration	—	1,549	—	1,549	—	2,939	—	2,939
Other liabilities	—	—	269	269	—	—	269	269

Fair value through other comprehensive income:
Other liabilities	—	—	104	104	—	—	104	104

There were no transfers between the levels of the fair value hierarchy during the periods.

Table of Contents

BRAGG GAMING GROUP INC.

NOTES TO THE INTERIM UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND NINE-MONTHS PERIODS ENDED SEPTEMBER 30, 2024 AND SEPTEMBER 30, 2023

PRESENTED IN EUROS (THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS)

21 FINANCIAL INSTRUMENTS AND FINANCIAL RISK MANAGEMENT (CONTINUED)

During the three and nine months ended September 30, 2024, a gain (loss) on remeasurement of deferred consideration of EUR 271 and EUR (329) (three and nine months ended September 30, 2023: loss of EUR 1,095 and EUR 387, respectively), was recognized in the interim unaudited condensed consolidated statements of loss and comprehensive loss.

As a result of holding and issuing financial instruments, the Company is exposed to certain risks. The following is a description of those risks and how the exposures are managed.

Liquidity risk

Liquidity risk is the risk that the Company is unable to generate or obtain sufficient cash and cash equivalents in a cost-effective manner to fund its obligations as they come due. The Company will experience liquidity risks if it fails to maintain appropriate levels of cash and cash equivalents, is unable to access sources of funding or fails to appropriately diversify sources of funding. If any of these events were to occur, they could adversely affect the financial performance of the Company.

The Company has a planning and budgeting process in place by which it anticipates and determines the funds required to support its normal operating requirements. The Company coordinates this planning and budgeting process with its financing activities through its capital management process. The Company holds sufficient cash and cash equivalents and working capital, maintained through stringent cash flow management, to ensure sufficient liquidity is maintained. The Company is not subject to any externally imposed capital requirements.

The following are the undiscounted contractual maturities of significant financial liabilities and the total contractual obligations of the Company as at September 30, 2024:


	2024	2025	2026	2027	Thereafter	Total
Trade payables and other liabilities	19,683	—	—	—	—	19,683
Lease obligations on right of use assets	187	771	750	772	834	3,314
Loans payable	219	6,970	—	—	—	7,189
Other non-current liabilities	1	3	3	7	778	792
	20,090	7,744	753	779	1,612	30,978

Table of Contents

BRAGG GAMING GROUP INC.

NOTES TO THE INTERIM UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND NINE-MONTHS PERIODS ENDED SEPTEMBER 30, 2024 AND SEPTEMBER 30, 2023

PRESENTED IN EUROS (THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS)

21 FINANCIAL INSTRUMENTS AND FINANCIAL RISK MANAGEMENT (CONTINUED)

FOREIGN CURRENCY EXCHANGE RISK

The Company is exposed to foreign currency risk, which includes risks related to its revenue and operating expenses denominated in currencies other than EUR, which is both the reporting currency and primary contracting currency of the Company’s customers. Accordingly, changes in exchange rates may in the future reduce the purchasing power of the Company’s customers thereby potentially negatively affecting the Company’s revenue and other operating results.

The Company has experienced and will continue to experience fluctuations in its net income (loss) as a result of translation gains or losses related to revaluing certain current asset and current liability balances that are denominated in currencies other than the functional currency of the entities in which they are recorded.

Credit risk

The Company is exposed to credit risk resulting from the possibility that counterparties could default on their financial obligations to the Company including cash and cash equivalents, other assets and accounts receivable. Failure to manage credit risk could adversely affect the financial performance of the Company.

The Company mitigates the risk of credit loss relating to accounts receivable by evaluating the creditworthiness of new customers and establishes a provision for expected credit losses. The Company applies the simplified approach to provide for expected credit losses as prescribed by IFRS 9, Financial Instruments, which permits the use of the lifetime expected loss provision for all accounts receivable. The expected credit loss provision is based on the Company’s historical collections and loss experience and incorporates forward-looking factors, where appropriate.

The provision matrix below shows the expected credit loss rate for each aging category of accounts receivable as at September 30, 2024:


		Aging (months)
	Note	<1	1 - 3	>3	Total
Gross trade receivable	15	15,972	1,673	2,984	20,629
Expected loss rate		2.56%	7.39%	72.64%	13.09%
Expected loss provision	15	409	124	2,168	2,701

Gross accounts receivable includes the balance of accrued income within the aging category of less than one month.

Table of Contents

BRAGG GAMING GROUP INC.

NOTES TO THE INTERIM UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND NINE-MONTHS PERIODS ENDED SEPTEMBER 30, 2024 AND SEPTEMBER 30, 2023

PRESENTED IN EUROS (THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS)

21 FINANCIAL INSTRUMENTS AND FINANCIAL RISK MANAGEMENT (CONTINUED)

Concentration risk

For the three and nine months ended September 30, 2024, one customer (three and nine months ended September 30, 2023: one customer) contributed more than 10% each to the Company’s revenues. Aggregate revenues from this customer totaled EUR 5,853 and EUR 17,723, respectively, for the three and nine months period ended September 30, 2024 (three and nine months ended September 30, 2023: EUR 6,328 and EUR 22,805 respectively).

As at September 30, 2024, one customer (December 31, 2023: one customer) constituted more than 10% of the Company’s accounts receivable. The balance owed by this customer totaled EUR 2,741 (December 31, 2023: EUR 4,550).

22	SUPPLEMENTARY CASHFLOW INFORMATION

Cash flows arising from changes in non-cash working capital are summarized below:


	Nine Months Ended September 30,
Cash flows arising from movement in:	2024	2023
Trade and other receivables	195	(1,198)
Prepaid expenses and other assets	(1,088)	(805)
Deferred revenue	—	(182)
Trade payables and other liabilities	(2,006)	(2,035)
Changes in working capital	(2,899)	(4,220)

Significant non-cash transactions from investing and financing activities are as follows:


		Nine Months Ended September 30,
	Note	2024	2023
Investing Activity
Settlement of deferred consideration for Spin through share issuance	5,11	(2,139)	(1,104)

Financing Activity
Settlement of convertible debt through share issuance	6	(2,704)	(2,127)

Table of Contents

BRAGG GAMING GROUP INC.

NOTES TO THE INTERIM UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND NINE-MONTHS PERIODS ENDED SEPTEMBER 30, 2024 AND SEPTEMBER 30, 2023

PRESENTED IN EUROS (THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS)

22	SUPPLEMENTARY CASHFLOW INFORMATION (CONTINUED)

During the period ended September 30, 2024, the Company incurred both cash and non-cash interest expense and other financing charges. The following table shows the split as included in the interim unaudited condensed consolidated statement of loss and comprehensive loss:


	Nine Months Ended September 30, 2024
	Cash	Non-cash	Total
Interest and financing fees	(626)	—	(626)
Foreign exchange gain (loss)	7	—	7
Lease interest expense	(84)	—	(84)
Accretion expense on deferred consideration	—	(369)	(369)
Accretion expense on convertible debt	—	(1,298)	(1,298)
	(703)	(1,667)	(2,370)

During the period ended September 30, 2023, the Company incurred both cash and non-cash interest expense and other financing charges. The following table shows the split as included in the interim unaudited condensed consolidated statement of loss and comprehensive loss:


	Nine Months Ended September 30, 2023
	Cash	Non-cash	Total
Interest and financing fees	(158)	—	(158)
Foreign exchange gain (loss)	205	—	205
Lease interest expense	(30)	—	(30)
Accretion expense on deferred consideration	—	(309)	(309)
Accretion expense on convertible debt	—	(1,122)	(1,122)
	17	(1,431)	(1,414)

Table of Contents

BRAGG GAMING GROUP INC.

NOTES TO THE INTERIM UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND NINE-MONTHS PERIODS ENDED SEPTEMBER 30, 2024 AND SEPTEMBER 30, 2023

PRESENTED IN EUROS (THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS)

23 SEGMENT INFORMATION

Operating

The Company has one reportable operating segment, B2B online gaming.

Geography – Revenue

Revenue from continuing operations was generated from contracted customers in the following jurisdictions:


	Three Months Ended September 30,				Nine Months Ended September 30,
	2024		2023		2024		2023
Netherlands		7,707		7,270		22,277		25,352
Malta		5,682		4,641		16,328		13,718
Curacao		4,333		4,525		14,949		14,222
Belgium		1,530		1,040		3,839		2,524
United States		1,555		1,179		3,834		3,380
Croatia		1,386		1,329		3,516		3,245
Czech Republic		1,058		238		1,737		655
Isle of Man		1,005		215		1,571		968
Other		1,913		2,137		6,790		6,098
Revenue		26,169		22,574		74,841		70,162

This segmentation is not correlated to the geographical location of the Company’s worldwide end-user base.

Geography – Non-Current Assets

Non-current assets are held in the following jurisdictions:


	As at		As at
	September 30,		December 31,
	2024		2023
United States		67,368		71,132
Other		3,317		3,143
Non-current assets		70,685		74,275

Table of Contents

BRAGG GAMING GROUP INC.

NOTES TO THE INTERIM UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND NINE-MONTHS PERIODS ENDED SEPTEMBER 30, 2024 AND SEPTEMBER 30, 2023

PRESENTED IN EUROS (THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS)

24 INCOME TAXES

The components of income taxes recognized in the interim unaudited condensed consolidated statements of financial position are as follows:


	As at	As at
	September 30,	December 31,
	2024	2023
Income taxes payable	1,260	917
Deferred income tax liabilities	723	852

The components of income taxes recognized in the interim unaudited condensed consolidated statements of loss and comprehensive loss are as follows:


	Three Months Ended September 30,		Nine Months Ended September 30,
	2024	2023	2024	2023
Current period	788	364	1,241	1,290
Adjustment in respect of prior years	(1,901)	—	(1,901)	—
Current income taxes	(1,113)	364	(660)	1,290
Deferred income tax recovery	24	—	(130)	—
Deferred income tax recovery	24	—	(130)	—
Income tax expense (recovery)	(1,089)	364	(790)	1,290

There is no income tax expense recognized in other comprehensive loss.


	As at	As at
	September 30,	December 31,
	2024	2023
Deferred tax assets
Non-capital losses carried forward	—	348

Deferred tax liabilities
Goodwill and intangible assets	(723)	(852)
Convertible debt	—	(348)
Deferred income tax liabilities	(723)	(852)

Table of Contents

BRAGG GAMING GROUP INC.

NOTES TO THE INTERIM UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE AND NINE-MONTHS PERIODS ENDED SEPTEMBER 30, 2024 AND SEPTEMBER 30, 2023

PRESENTED IN EUROS (THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS)

24 INCOME TAXES (CONTINUED)

The effective income tax rates in the interim unaudited condensed consolidated statements of loss and comprehensive loss were reported at rates different than the combined Canadian federal and provincial statutory income tax rates for the following reasons:


	Nine Months Ended September 30,
	2024	2023
	%	%
Canadian statutory tax rate	26.5	26.5
Effect of tax rate in foreign jurisdictions	(12.7)	5.2
Impact of foreign currency translation	—	5.6
Non-deductible and non-taxable items	(7.1)	(43.9)
Change in tax benefits not recognized	(28.0)	(66.5)
Adjustment of prior year tax payable	36.2	(0.2)
Effective Income Tax Rate Applicable to Loss Before Income Taxes	14.9	(73.3)

25	CONTINGENT LIABILITIES

In the ordinary course of business, the Company is involved in and potentially subject to, legal actions and proceedings. In addition, the Company is subject to tax audits from various tax authorities on an ongoing basis. As a result, from time to time, tax authorities may disagree with the positions and conclusions taken by the Company in its tax filings or legislation could be amended or interpretations of current legislation could change, any of which events could lead to reassessments.

Exhibit 99.2

Bragg Gaming Group Inc.

MANAGEMENT DISCUSSION & ANALYSIS FOR THE three AND NIne-MONTH PERIOD

ENDED SEPTEMBER 30, 2024

Table of Contents

TABLE OF CONTENTS

MANAGEMENT DISCUSSION & ANALYSIS FOR THE THREE AND NINE-MONTH PERIOD ENDED SEPTEMBER 30, 2024


1.	MANAGEMENT DISCUSSION & ANALYSIS	2
2.	CAUTION REGARDING FORWARD-LOOKING STATEMENTS	3
3.	LIMITATIONS OF KEY METRICS AND OTHER DATA	3
4.	OVERVIEW OF 3Q24	4
5.	FINANCIAL RESULTS	11
5.1	Basis of financial discussion		11
5.2	Selected interim information		11
5.3	Other financial information		11
5.4	Selected financial information		13
5.5	Summary of quarterly results		14
5.6	Liquidity and capital resources		14
5.7	Cash flow summary		15
6	TRANSACTIONS BETWEEN RELATED PARTIES	16
7	DISCLOSURE OF OUTSTANDING SHARE DATA	18
8	CRITICAL ACCOUNTING ESTIMATES AND JUDGEMENTS	18
9	CHANGES IN ACCOUNTING POLICY	20
10	MANAGEMENT’S RESPONSIBILITY FOR FINANCIAL REPORTING	20
11	RISK FACTORS AND UNCERTAINTIES	21
12	ADDITIONAL INFORMATION	28

Bragg Gaming Group Inc.

Management Discussion & Analysis

September 30, 2024

Table of Contents

1.	MANAGEMENT DISCUSSION & ANALYSIS

This Management Discussion and Analysis (“MD&A”) provides a review of the results of operations, financial condition and cash flow for Bragg Gaming Group Inc. and its subsidiaries (“Bragg” or the “Company”), on a consolidated basis, for the three and nine months period ended September 30, 2024 (“3Q24”). This document should be read in conjunction with the interim unaudited condensed consolidated financial statements for the three and nine months period ended September 30, 2024 (the “Interim Financial Statements”).

For reporting purposes, the Company prepared the Interim Financial Statements in European Euros (“EUR”) and, unless otherwise indicated, in conformity with International Accounting Standards (“IAS”) 34, Interim Financial Reporting, as issued by the International Accounting Standards Board (“IASB”). The financial information contained in this MD&A was derived from the Interim Financial Statements. Unless otherwise indicated, all references to a specific “note” refer to the notes to the Interim Financial Statements.

This MD&A references non-International Financial Reporting Standards (“IFRS”) financial measures, including those under the headings “Selected Financial Information” and “Limitations of Key Metrics and Other Data” below. The Company believes these non-IFRS financial measures will provide investors with useful supplemental information about the financial performance of its business, enable comparison of financial results between periods where certain items may vary independent of business performance, and allow for greater transparency with respect to key metrics used by management in operating its business and making decisions. Although management believes these financial measures are important in evaluating the Company, they are not intended to be considered in isolation or as a substitute for, or superior to, financial information prepared and presented in accordance with IFRS. Non-IFRS measures are not recognized measures under IFRS and do not have standardized meanings prescribed by IFRS. These measures may be different from non-IFRS financial measures used by other companies, limiting their usefulness for comparison purposes. These non-IFRS measures and metrics are used to provide investors with supplemental measures of our operating performance and liquidity and thus highlight trends in our business that may nor otherwise be apparent when relying solely on IFRS measures.

For purposes of this MD&A, the term “gaming license” refers collectively to all the different licenses, consents, permits, authorizations, and other regulatory approvals that are necessary to be obtained in order for the Company to lawfully conduct (or be associated with) gaming in a particular jurisdiction.

Unless otherwise stated, in preparing this MD&A the Company has considered information available to it up to November 14, 2024, the date the board of directors of the Company (the “Board”) approved this MD&A.

Bragg Gaming Group Inc.

Management Discussion & Analysis

September 30, 2024

Table of Contents

2.	CAUTION REGARDING FORWARD-LOOKING STATEMENTS

This MD&A contains forward-looking information and statements (collectively, “forward-looking statements”) within the meaning of the Canadian securities legislation and applicable securities laws, including financial and operational expectations and projections. These statements, other than statements of historical fact, are based on management’s current expectations and are subject to a number of risks, uncertainties, and assumptions, including market and economic conditions, business prospects or opportunities, future plans and strategies, projections, technological developments, anticipated events and trends and regulatory changes that affect the Company, its subsidiaries and their respective customers and industries. Although the Company and management believe the expectations reflected in such forward-looking statements are appropriate and are based on reasonable assumptions and estimates as of the date hereof, there can be no assurance that these assumptions or estimates are accurate or that any of these expectations will prove accurate. Forward-looking statements are inherently subject to significant business, regulatory, economic and competitive risks, uncertainties and contingencies that could cause actual events to differ materially from those expressed or implied in such statements. Forward-looking statements are often, but not always, identified by the use of words such as “seek”, “anticipate”, “plan”, “continue”, “estimate”, “expect”, “may”, “will”, “project”, “predict”, “potential”, “targeting”, “intend”, “could”, “might”, “would”, “should”, “believe”, “objective”, “ongoing”, “imply” or the negative of these words or other variations or synonyms of these words or comparable terminology and similar expressions.

By their nature forward-looking statements are subject to known and unknown risks, uncertainties, and other factors which may cause actual results, events or developments to be materially different from any future results, events or developments expressed or implied by such forward-looking statements. Such factors include, among other things, the Company’s stage of development, long-term capital requirements and future ability to fund operations, future developments in the Company’s markets and the markets in which it expects to compete, risks associated with its strategic alliances, the impact of entering new markets on the Company’s operations, and risks associated with new or proposed gaming regulations. Each factor should be considered carefully, and readers are cautioned not to place undue reliance on such forward-looking statements. See the section, “Risk Factors and Uncertainties”, below noting that these factors are not intended to represent a complete list of the factors that could affect the Company.

Shareholders and investors should not place undue reliance on forward-looking statements as the plans, assumptions, intentions or expectations upon which they are based might not occur. The forward-looking statements contained in this MD&A are expressly qualified by this cautionary statement. Unless otherwise indicated by the Company, forward-looking statements in this MD&A describe the Company’s expectations as of November 14, 2024, and, accordingly, are subject to change after such date. The Company does not undertake to update or revise any forward-looking statements, except in accordance with applicable securities laws.

3.	LIMITATIONS OF KEY METRICS AND OTHER DATA

The Company’s key metrics are calculated using internal Company data. While these numbers are based on what the Company believes to be reasonable judgments and estimates of customer numbers for the applicable period of measurement, there are certain challenges and limitations in measuring the usage of its product offerings across its customer base. In addition, the Company’s key metrics and related estimates may differ from estimates published by third parties or from similarly titled metrics of its competitors due to differences in methodology and access to information.

For important information on the Company’s non-IFRS measures, see the information presented in “Limitations of Key Metrics and Other Data” and “Selected Financial information” below. The Company continually seeks to improve its estimates of its active customer base and the level of customer activity, and such estimates may change due to improvements or changes in the Company’s methodology.

Bragg Gaming Group Inc.

Management Discussion & Analysis

September 30, 2024

Table of Contents

4.	OVERVIEW OF 3Q24

Bragg Gaming: Overview and Strategy

Bragg is a business-to-business (“B2B”) iGaming content and technology provider. Its suite of iGaming products and services, commercial relationships and operational licenses allows it to offer a complete gaming solution in regulated online gaming markets globally. Its premium content portfolio currently includes over 9,000 casino game titles, including proprietary games developed by its in-house studios, exclusive titles developed by third-party partners on its remote games server (“RGS”) as well as aggregated, licensed games from top studios around the world.

The Company’s proprietary suite of products includes a player account management (“PAM”) platform, which provides the tools required to operate an online gaming business, including player engagement and data analysis software. The Company’s technology was developed on a greenfield basis and is not dependent on legacy code. The Company’s suite of products and services offers a one-stop solution to its customers that is adaptable to various gaming markets and legislative jurisdictions, including in European and North American iGaming markets.

The Company was incorporated by Articles of Incorporation pursuant to the provisions of the Canada Business Corporations Act on March 17, 2004, and on December 20, 2018, the Company completed a business combination transaction to acquire Oryx Gaming International LLC (“Oryx”), a full turnkey iGaming solutions provider with an established customer base in Europe and Latin America.

In June 2021, the Company acquired Wild Streak LLC, doing business as Wild Streak Gaming (“Wild Streak”), a leading iGaming content studio based in Las Vegas, Nevada with a portfolio of proprietary titles distributed globally, including in the United States and Europe.

In June 2022, the Company acquired Spin Games LLC (“Spin”), a Reno, Nevada-based iGaming technology supplier and content provider licensed and active in key regulated North American jurisdictions.

In September 2022, the Company consolidated its group of companies including Oryx, Wild Streak and Spin under the single brand name, Bragg Group.

The Company is dual-listed on the Nasdaq Global Select Market and the Toronto Stock Exchange, both under the symbol BRAG.

The Company aims to grow its business as a vertically integrated B2B provider to regulated online casinos, regulated online sports betting, and land-based casino offerings in global markets.

Driven by an experienced management team and offering its differentiated content portfolio, software-as-a-service (“SaaS”) technology and managed services, the Company aims to become a leading vertically integrated content-led technology provider in the iGaming industry.

Bragg Gaming Group Inc.

Management Discussion & Analysis

September 30, 2024

Table of Contents

Strategic Alternatives Process Concluded

The Company’s Board of Directors has unanimously decided to conclude its review of strategic alternatives. After extensive evaluation and deliberation, the Board determined that the ongoing execution of the Company’s strategic plan is the best way to maximize value for shareholders at this time.

The Bragg Board announced the strategic alternatives process in March 2024 with the formation of a Special Committee, comprised solely of independent members of the Board. The Committee, together with its advisors Oakvale Capital LLP and Blake, Cassels & Graydon LLP, evaluated a wide range of strategic alternatives for maximizing shareholder value including a potential sale or merger of the Company. Bragg solicited interest from a significant number of potential counterparties and received multiple non-binding proposals. After careful consideration, the Board, on recommendation from the special committee, unanimously determined that none of the proposals received reflect the Company’s intrinsic value or current and projected financial performance, and therefore elected to conclude its review and disband the Special Committee. Bragg’s Board will continue to be open to and consider all opportunities for enhancing shareholder value.

Financial performance in the third quarter of 2024

The Company is pleased to report on its trading performance during the three and nine months ended September 30, 2024. The Company has continued to deliver against its strategic objectives, achieving growth, while remaining committed to revenue diversification and geographic expansion.

Revenue

The Company’s revenue¹ for the period ended September 30, 2024 increased from the same period in the previous year by 15.9% to EUR 26.2m (3Q23: EUR 22.6M). The Company’s year-over-year revenue growth was mainly organic through its existing customer base, and the onboarding of new customers in various jurisdictions. See “Risks and Uncertainties” below.

The Company’s revenue growth was mainly derived from the games and content segment which amounted to EUR 20.5m (3Q23: EUR 17.9m) and accounted for 78.2% (3Q23: 79.4%) of total revenues, as demand for the Company’s unique games and content and technology proposition continues to grow. The Company’s growth has been underpinned by continued investment and innovation in its technology, games development and product offering.

Gross Profit

Gross profit increased compared to the same period in the previous year by 18.1% to EUR 14.0m (3Q23: EUR 11.9m) with gross margins increased by 99 bps to 53.5% (3Q23: 52.5%). The gross profit margin increase is primarily the result of increased revenue performance in all content products categories while recording lower PAM and managed services revenues.

Expenses

Selling, general and administrative expenses increased from the same period in the previous year by 13.7% to EUR 14.8m (3Q23: EUR 13.0m) amounting to 56.7% of total revenue (3Q23: 57.8%).

The increase of costs is in line with the Company’s investment in its growth strategy, as the Company continues to build its foundation as a scalable and innovative vertically integrated content and technology provider in the iGaming industry.

¹ Revenue includes group share in Game and content, platform fees and management and turnkey solutions.

Bragg Gaming Group Inc.

Management Discussion & Analysis

September 30, 2024

Table of Contents

Main changes in the quarter were driven by the following:

(a)

Salaries and subcontractors decreased by 7.3% to EUR 5.2m (3Q23: EUR 5.6m) mainly due to more compensation being capitalized to support further product enhancement. During the period, the Company continued to invest in expanding its technology and product offering by scaling its software and games development teams, product managers, and data and analytics professionals. This has enabled the Company to source new customers and maintain growth from its existing customer base, expand into new markets, and adapt to regulatory requirements.

(b)

Share based compensation costs decreased by 89.4% to EUR 0.1m (3Q23: EUR 1.0m) in connection with share-based incentive plan awards to directors and management composed of deferred share units (“DSUs”), restricted share units (“RSUs”) and share options (“FSOs”).

Total employee costs (including share-based compensation charge) decreased by 19.7% to EUR 5.3m (3Q23: EUR 6.6m).

(c)

Information technology hosting increased by EUR 0.4m to EUR 1.4m (3Q23: EUR 1.0m) as a result of security enhancements.

(d)

Professional fees increased by EUR 0.8m to EUR 1.6m (3Q23: EUR 0.8m) mainly as a result of the costs associated with the strategic review process (EUR 0.7m). Remaining costs are comprised of audit and tax advisory, legal, recruitment, regulatory and licensing costs which increased in the period.

(e)

Corporate costs amounted to EUR 0.1m (3Q23: EUR 0.1m) which relates to costs of investor and public relations activities as part of the Company’s general corporate strategy.

(f)

Sales and marketing increased by EUR 0.1m to EUR 0.7m (3Q23: EUR 0.6m) mainly related to increase in investment in gaming sector events, marketing and public relation activities.

(g)

Other operational costs amounted to EUR 0.6m (3Q23: EUR 0.7m), a slight decrease of EUR 0.1m.

Bragg Gaming Group Inc.

Management Discussion & Analysis

September 30, 2024

Table of Contents

Profitability

Total operating loss for the period amounted to EUR 0.4m (3Q23: operating loss of EUR 2.1m), a decrease of EUR 1.7m as a result the increase in gross profit of EUR 2.1m and decrease in loss on remeasurement of deferred consideration amounting to EUR 1.4m, offset by the increase in selling, general and administrative expenses of EUR 1.8m.

The Company’s Adjusted EBITDA² increased from the same period in the previous year by 7.1% to EUR 4.1m (3Q23: EUR 3.8m) with Adjusted EBITDA margins decreasing by 129bps to 15.6% (3Q23: 16.9%). The change in margin is mainly due to the increase in Selling, general and administrative expenses. A reconciliation between the current and prior year’s reported figures to Adjusted EBITDA is shown in Section 5.3.

Cash Flow

Cash flows generated from operating activities for the three-month period ended September 30, 2024, amounted to EUR 6.3m (3Q23: EUR 1.0m) with the underlying performance reaching EUR 3.6m (3Q23: EUR 3.4m) coupled with the positive movements in working capital and income taxes paid of EUR 2.7m (3Q23: negative EUR 2.4m).

Cash flows used in investing activities amounted to EUR 3.0m (3Q23: EUR 2.7m), an increase of EUR 0.3m. During both periods, the Company continued its investment in software development costs.

Cash flows used in financing activities amounted to an outflow of EUR 1.6m (3Q23: EUR 1.2m outflow) mainly from repayment of convertible debt of EUR 0.9m (3Q23: EUR 1.4m) and interest and financing charges of EUR 0.3m (3Q23: nil).

Financial performance in the nine months ended September 30, 2024

Revenues

The Company’s revenue for the nine months ended September 30, 2024, increased from the same period in the previous year by 6.7% to EUR 74.8m (nine months ended September 30, 2023: EUR 70.2m) continuing a solid quarterly positive momentum since 4Q22. The Company’s positive year-over-year revenue growth was derived mainly from organic growth from its existing content and PAM customer base, the onboarding of new customers in various jurisdictions and a stronger revenue performance from its proprietary casino games studio and existing United States customer base.

Gross Profit

Gross profit for the nine months ended September 30, 2024 increased EUR 0.4m from the same period in the previous year by 1.0% to EUR 38.3m (nine months ended September 30, 2023: EUR 37.9m) with gross margins decreasing by 287 bps to 51.2% (nine months ended September 30, 2023: 54.0%). The gross margin decreases are mainly as a result of the shift in the product mix leading to an increased revenue performance in all content products while PAM and managed services were slightly lower proportionally.

Expenses

Selling, general and administrative expenses amounted to EUR 40.9m, an increase of EUR 2.9m from the same period in the previous year (nine months ended September 30, 2023: EUR 38.0m). Expenses were mainly driven by an increase of EUR 2.9m in depreciation and amortization, and an increase of EUR 1.9m in professional fees. These movements have been offset by a reduction in total employee costs of EUR 3.5m.

² Adjusted EBITDA excludes income or expenses that relate to exceptional items and non-cash share-based charges and

includes deductions for lease expenses that are recognized as part of depreciation and finance charges under IFRS 16.

Bragg Gaming Group Inc.

Management Discussion & Analysis

September 30, 2024

Table of Contents

Profitability

Adjusted EBITDA amounted to EUR 11.1m (nine months ended September 30, 2023: EUR 12.5m), a decrease of EUR 1.3m for the period with margins decreasing by 290 bps to 14.8% (nine months ended September 30, 2023: 17.7%). Operating loss amounted to EUR 2.9m (nine months ended September 30, 2023: loss of EUR 0.3m), an increase in loss of EUR 2.6m as a result the increase in selling, general and administrative expenses of EUR 2.9 offset by increase in gross profit of EUR 0.4m.

Cash Flow

Cash flows generated from operating activities for the nine-month period ended September 30, 2024 amounted to EUR 8.4m (nine months ended September 30, 2023: EUR 6.2m) with the underlying performance reaching EUR 10.3m (nine months ended September 30, 2023: EUR 11.4m) coupled with the negative movement in working capital and income taxes paid of EUR 1.9m (nine months ended September 30, 2023: negative EUR 5.2m).

Cash flows used in investing activities amounted to EUR 8.9m (nine months ended September 30, 2023: EUR 6.6m), an increase of EUR 2.2m. During both periods, the Company continued its investment in software development costs.

Cash flows generated from financing activities amounted to EUR 4.1m (nine months ended September 30, 2023: used EUR 2.4m) mainly related to proceeds from loans net of interest paid of EUR 6.3m (nine months ended September 30, 2023: interest paid of EUR 0.1m) offset by repayment of convertible debt of EUR 1.4m (nine months ended September 30, 2023: EUR 2.3m).

Financial Position

Cash and cash equivalents as of September 30, 2024, amounted to EUR 11.6m (December 31, 2023: EUR 8.8m), an increase of EUR 2.8m as a result of EUR 8.4m cash generated from operating activities and EUR 4.1m generated from financing activities, offset by EUR 8.9m used in investing activities.

Trade and other receivables as of September 30, 2024, totalled EUR 18.7m (December 31, 2023: EUR 18.6m), with the collection cycle maintaining its prior position.

Trade payables and other liabilities as of September 30, 2024, decreased by EUR 2.2m to EUR 19.7m (December 31, 2023: EUR 21.8m).

The convertible debt has been fully settled as of September 30, 2024 (December 31, 2023: EUR 2.9m, recorded as short-term derivative liability of EUR 0.5m and short-term convertible debt of EUR 2.4m)

Others

●

Financing: On April 24, 2024, the Company obtained a secured promissory note in the principal amount of US$7 million from a member of management. The secured promissory note matures on April 24, 2025, and bears interest at an annual rate of 14%, payable quarterly. The purpose of issuing the promissory note was to provide the Company with additional capital to be used for operational expenditure and for the achievement of greater financial flexibility in the coming months.

●

Share Capital: As of September 30, 2024, the number of issued and outstanding shares was 25,007,682 (December 31, 2023: 23,003,552), the number of outstanding awards from equity incentive plans was 1,752,934 (December 31, 2023: 2,500,592), and the number of warrants issued upon convertible debt was 979,048 (December 31, 2023: 979,048).

●

Employees: As of September 30, 2024, the Company has 477 employees, contractors, and sub-contractors (September 30, 2023: 457) across Europe, North America, and India.

Bragg Gaming Group Inc.

Management Discussion & Analysis

September 30, 2024

Table of Contents

Strategic Progress

Bragg’s strategic goal is to be a successful, profitable provider of iGaming content and technology solutions. This will be achieved by the Company functioning as a leading provider, developer and licensor of iGaming services and technologies and as a producer and distributor of casino games content for the iGaming industry.

The casino content portfolio produced by Bragg includes both online and land-based casino titles developed and distributed from Bragg’s in-house studios, exclusive online games from third-party content providers via the ‘Powered by Bragg’ program, as well as aggregated, non-exclusive online casino content provided via the Bragg HUB product delivery platform to the Company’s customers.

Bragg’s technology-based solutions, provided as part of the Company’s iGaming and sports betting turnkey services include proprietary player account management (PAM) technology, a Remote Games Server (RGS), technology on which it builds and operates its exclusive games portfolio, the Bragg HUB product delivery platform, the Fuze ™ player engagement toolset, and Bragg’s data reporting and analytics platforms.

The Company additionally provides fully managed, operational and marketing services to several customers who utilize its PAM offering.

In summary, Bragg’s content, technology and services comprise a full turnkey solution, a suite which focuses on capturing a growing proportion of the online casino, sportsbook and lottery market at all levels of the value chain.

In planning to achieve this goal, Bragg has continued to focus on progressing in the following key strategic business areas:

1.Rollout of Bragg’s content portfolio in the United States

During the third quarter of 2024, Bragg has built on its strategic expansion in the U.S. market, building on its existing partnership with Caesars Entertainment, and expanding its online casino content and RGS technology into Pennsylvania and Ontario .During the quarter the Company also launched its newest games and RGS technology with FanDuel in New Jersey, adding to its existing distribution with the leading North American operator in Michigan, Pennsylvania, Connecticut and Ontario. Finally, adding to its prior launch with bet365 in Pennsylvania, the Company also launched with the international operator in New Jersey during the third quarter.

Continued expansion in other markets

In the third quarter, Bragg continued to expand its business in key regulated and regulating markets outside of North America, in line with its strategic goals. Bragg added Mozzart Bet, a top local operator in the Serbian market, as a content and aggregation partner during the third quarter, giving the Company a significant position in the Serbian market as a distributor of content.

During the quarter, Bragg continued to expand its position as a leading iGaming content and technology solutions provider in the Netherlands, launching its sixth PAM and turnkey operator, HardRockCasino.nl, as well as launching the Kambi sportsbook solution with its existing partner, 711.nl.

Bragg Gaming Group Inc.

Management Discussion & Analysis

September 30, 2024

Table of Contents

Proprietary Bragg Studios content development

Bragg has continued to expand and grow its portfolio of proprietary Bragg Studios content throughout the quarter, as part of its wider business strategy of generating revenue growth from casino content which is developed in-house. Proprietary content generally creates a higher gross profit margin for Bragg when compared to third-party content, primarily due to the fact that no royalties are payable to the studio owners.

Proprietary studios released 11 new content titles globally in the third quarter of 2024 compared to 8 in the same period in the previous year. Notably, during 3Q24 the Company also launched 8 proprietary titles compared to 3 proprietary titles in the same period in the previous year which were new to North American markets. These North American proprietary releases contributed to continued robust growth in wagering and GGR in the region during the quarter.

Exclusive portfolio expansion via Powered by Bragg content partners

Bragg continued its expansion of its games portfolio from partner studios offered exclusively from Bragg to its customers throughout the quarter. Online casino titles, which have been built on the Bragg RGS and distributed on an exclusive basis by the Company, increase the number of in-demand games titles offered to customers. Additionally, exclusive games from third-party partners allow Bragg to offer highly localized game portfolios, such as through the offering of several exclusive online titles in North America from casino brands with established land-based footprints such as King Show Games and Bluberi.

Bragg released fewer new global titles from partners in the third quarter of 2024 (9, compared to 12 in the same period the previous year), but this is partly due to the relatively high number of proprietary titles released in 3Q24. In general, the Company aims to keep a balanced portfolio with approximately half of released titles coming from the higher margin, in-house studios, and half coming from carefully selected partner studios which enrich and diversify the Company’s exclusive games portfolio.

PAM & full product suite

In the Netherlands, the Company continues to be the market leading PAM supplier, launching with a sixth PAM customer in Hard Rock Casino during 3Q24. The Company also launched the sports betting vertical with its existing PAM customer 711.nl, integrating the Kambi sportsbook for the operator. Bragg also onboarded Kero Sports suite of micro betting options onto its sportsbook offering, providing both new and existing sportsbook partners with a useful range of betting options for players.

Outlook

Bragg has undertaken continued launches of both proprietary and exclusive content across the U.S. and other global jurisdictions. It has also expanded Bragg’s in-house Bragg Studios content portfolio, content which generates a higher product margin compared to that of distribution of content from third-party studios. The Company is also growing its Powered By Bragg program, expanding its content portfolio and ultimately creating differentiation in the Bragg content offering.

Bragg is actively advancing a robust pipeline of opportunities that is anticipated to drive strong momentum as it enters 2025. The outlook for 2025 remains positive, with expectations of sustained double-digit top line growth, expanding bottom line margins, and increased operational leverage, further strengthening Bragg’s position in the market. The preceding guidance and outlook constitute forward-looking information within the meaning of applicable securities laws, and is based on a number of assumptions and subject to a number of risks.

Bragg Gaming Group Inc.

Management Discussion & Analysis

September 30, 2024

Table of Contents

5.	FINANCIAL RESULTS

5.1

BASIS OF FINANCIAL DISCUSSION

The financial information presented below has been prepared to examine the results of operations from continuing activities.

The presentation currency of the Company is the Euro, while the functional currencies of its subsidiaries are Euro, Canadian dollar, United States dollar, and British pound sterling due to primary location of individual entities within our corporate group. The presentation currency of the Euro has been selected as it best represents the majority of the Company’s economic inflows, outflows as well as its assets and liabilities.

5.2

SELECTED INTERIM INFORMATION

The primary non-IFRS financial measure which the Company uses is Adjusted EBITDA. When internally analyzing underlying operating performance, management excludes certain items from EBITDA (earnings before interest, tax, depreciation, and amortization).


	Three Months Ended	Three Months Ended	Nine Months Ended	Nine Months Ended
	September 30,	September 30,	September 30,	September 30,
EUR 000	2024	2023	2024	2023
Revenue	26,169	22,574	74,841	70,162
Net Loss	(165)	(2,951)	(4,469)	(3,050)
EBITDA	3,924	1,209	9,312	8,963
Adjusted EBITDA	4,083	3,814	11,109	12,450

Basic Loss Per Share	(0.01)	(0.13)	(0.19)	(0.14)
Diluted Loss Per Share	(0.01)	(0.13)	(0.19)	(0.14)


	As at	As at
	September 30,	December 31,
	2024	2023
Total assets	103,647	103,367
Total non-current financial liabilities	2,566	4,367

Dividends paid	nil	nil

As at September 30, 2024, non-current financial liabilities primarily consists of EUR 2.2m in lease obligations on right of use assets in relation to office leases (December 31, 2023: EUR 2.6m), EUR 0.4m in other non-current liabilities (December 31, 2023: EUR 0.4m) and nil in deferred consideration (December 31, 2023: EUR 1.4m).

With the exception of EBITDA and Adjusted EBITDA, the financial data has been prepared to conform with IFRS as issued by the International Accounting Standards Board. These accounting principles have been applied consistently across for all reporting periods presented.

5.3OTHER FINANCIAL INFORMATION

To supplement its Interim Financial Statements, the Company considers certain financial measures that are not prepared in accordance with IFRS. The Company uses such non-IFRS financial measures in evaluating its operating results and for financial and operational decision-making purposes. The Company believes that such measures help identify underlying trends in its business that could otherwise be masked by the effect of the expenses that it excludes in such measures.

Bragg Gaming Group Inc.

Management Discussion & Analysis

September 30, 2024

Table of Contents

The Company also believes that such measures provide useful information about its operating results, enhance the overall understanding of its past performance and future prospects and allow for greater transparency with respect to key metrics used by management in its financial and operational decision-making. However, these measures should not be considered in isolation from, or as a substitute for, financial information prepared in accordance with IFRS. There are a number of limitations related to the use of such non-IFRS measures as opposed to their nearest IFRS equivalents.

A reconciliation of operating loss to EBITDA and Adjusted EBITDA is as follows:


	Three Months Ended September 30,		Nine Months Ended September 30,
EUR 000	2024	2023	2024	2023
Operating loss	(406)	(2,137)	(2,889)	(346)
Depreciation and amortization	4,330	3,346	12,201	9,309
EBITDA	3,924	1,209	9,312	8,963
Depreciation of right-of-use assets	(229)	(107)	(602)	(273)
Lease interest expense	(24)	(7)	(84)	(27)
Share based compensation	106	999	710	2,283
Transaction and acquisition costs	72	(32)	72	—
Exceptional costs	655	806	1,447	1,291
(Gain) Loss on remeasurement of derivative liability	(46)	82	94	261
Gain on settlement of convertible debt	(104)	(231)	(169)	(435)
(Gain) loss on remeasurement of deferred consideration	(271)	1,095	329	387
Adjusted EBITDA	4,083	3,814	11,109	12,450

Exceptional costs in the three and nine months ended September 30, 2024 amounts to EUR 0.7m and EUR 1.4m, respectively, relating to legal and professional costs associated with non-recurring strategic process driven cost, corporate and regulatory matters, and expenses related to the Board’s strategic review.

Exceptional costs in the three and nine months ended September 30, 2023 amounts to EUR 0.8m and EUR 1.3m which mostly relates to the termination of the employment contracts of certain key senior executives.

Gain/Loss on remeasurement of derivative liability is due to remeasurement of the present value of the conversion options embedded in the convertible debt instrument, whilst gain on settlement of convertible debt arose from cash-in-lieu settlement of the debt. Gain/loss on remeasurement of deferred consideration is due to remeasurement of the present value of deferred share consideration in relation to the acquisition of Spin.

Bragg Gaming Group Inc.

Management Discussion & Analysis

September 30, 2024

Table of Contents

5.4SELECTED FINANCIAL INFORMATION

Selected financial information is as follows:


	Three Months Ended September 30,		Nine Months Ended September 30,
EUR 000	2024	2023	2024	2023
Revenue	26,169	22,574	74,841	70,162
Operating loss	(406)	(2,137)	(2,889)	(346)
EBITDA	3,924	1,209	9,312	8,963
Adjusted EBITDA	4,083	3,814	11,109	12,450


	As at	As at
	September 30,	December 31,
	2024	2023
Total assets	103,647	103,367
Total liabilities	32,998	33,120

TRADE AND OTHER RECEIVABLES


	As at	As at
	September 30,	December 31,
EUR 000	2024	2023
Trade receivables	17,928	18,641
Sales tax receivables	722	—
Trade and other receivables	18,650	18,641


	As at	As at
	September 30,	December 31,
EUR 000	2024	2023
Less than one month	15,972	17,711
Between two and three months	1,673	1,275
Greater than three months	2,984	1,714
	20,629	20,700
Provision for expected credit losses	(2,701)	(2,059)
Trade receivables	17,928	18,641

TRADE PAYABLES AND OTHER LIABILITIES


	As at	As at
	September 30,	December 31,
EUR 000	2024	2023
Trade payables	5,380	7,504
Accrued liabilities	13,964	13,983
Sales tax payable	—	12
Other liabilities	339	347
Trade payables and other liabilities	19,683	21,846

Bragg Gaming Group Inc.

Management Discussion & Analysis

September 30, 2024

Table of Contents

5.5

SUMMARY OF QUARTERLY RESULTS

The following table presents the selected financial data for continuing operations for each of the past eight quarters of the Company.


	2022	2023				2024
EUR 000	4Q22	1Q23	2Q23	3Q23	4Q23	1Q24	2Q24	3Q24
Revenue	23,681	22,859	24,729	22,574	23,357	23,811	24,861	26,169
Operating income (loss)	162	520	1,271	(2,137)	(431)	(1,268)	(1,215)	(406)
EBITDA	2,682	3,229	4,525	1,209	3,327	2,609	2,779	3,924
Adjusted EBITDA	3,650	3,894	4,742	3,814	2,786	3,411	3,615	4,083
Income (Loss) per share - Basic	(0.04)	(0.02)	0.02	(0.13)	(0.03)	(0.08)	(0.10)	(0.01)
Income (Loss) per share - Diluted	(0.04)	(0.02)	0.02	(0.13)	(0.03)	(0.08)	(0.10)	(0.01)

5.6LIQUIDITY AND CAPITAL RESOURCES

The Company’s principal source of liquidity is its cash generated from operations. On April 24, 2024, the Company obtained a secured promissory note in the principal amount of US$7m from a member of management. The secured promissory note matures on April 24, 2025 and bears interest at an annual rate of 14%, payable quarterly. The purpose of issuing the promissory note was to provide the Company with additional capital to be used for operational expenditure and for the achievement of greater financial flexibility in the coming months. Currently available funds consist primarily of cash on deposit with banks. The Company calculates its working capital requirements from continuing operations as follows:


	As at	As at
	September 30,	December 31,
EUR 000	2024	2023
Cash and cash equivalents	11,569	8,796
Trade and other receivables	18,650	18,641
Prepaid expenses and other assets	2,743	1,655
Current liabilities excluding Loans payable, deferred consideration and convertible debt	(21,665)	(23,943)
Net working capital	11,297	5,149
Loans payable	(6,495)	—
Convertible debt - current	—	(2,445)
Deferred consideration -current	(1,549)	(1,513)
Net current assets	3,253	1,191

Current deferred consideration of EUR 1.5m is related to deferred share consideration upon the acquisition of Spin on June 1, 2022 (December 31, 2023: EUR 1.5m).

The undiscounted contractual maturities of significant financial liabilities and the total contractual obligations of the Company as September 30, 2024 are below:


	2024	2025	2026	2027	Thereafter	Total
Trade payables and other liabilities	19,683	—	—	—	—	19,683
Lease obligations on right of use assets	187	771	750	772	834	3,314
Loans payable	219	6,970	—	—	—	7,189
Other non-current liabilities	1	3	3	7	778	792
	20,090	7,744	753	779	1,612	30,978

Bragg Gaming Group Inc.

Management Discussion & Analysis

September 30, 2024

Table of Contents

MARKET RISK

The Company is exposed to market risks, including changes to foreign currency exchange rates and interest rates.

FOREIGN CURRENCY EXCHANGE RISK

LIQUIDITY RISK

The Company is also exposed to liquidity risk with respect to its contractual obligations and financial liabilities. The Company manages liquidity risk by continuously monitoring its forecasted and actual cash flows, and matching maturity profiles of financial assets and liabilities.

5.7

CASH FLOW SUMMARY

The cash flow may be summarized as follows:


	Nine Months Ended September 30,
EUR 000	2024	2023
Operating activities	8,421	6,194
Investing activities	(8,860)	(6,617)
Financing activities	4,056	(2,398)
Effect of foreign exchange	(844)	(590)
Net cash flow	2,773	(3,411)

Cash flows used in investing activities is primarily due to additions to intangible assets of EUR 8.2m (nine months ended September 30, 2023: EUR 6.4m).


	Nine Months Ended September 30,
EUR 000	2024	2023
Purchases of property and equipment	(677)	(259)
Additions in intangible assets	(8,183)	(6,358)
Cash flows used in investing activities	(8,860)	(6,617)

Bragg Gaming Group Inc.

Management Discussion & Analysis

September 30, 2024

Table of Contents

In the nine months ended September 30, 2024, cash flow generated in financing activities mainly consisted of proceeds from loans net of interest paid of EUR 6.3m (nine months ended September 30, 2023: used EUR 0.1m), repayment of convertible debt totaling EUR 1.4m (nine months ended September 30, 2023: EUR 2.3m), repayment of lease liability EUR 0.5m (nine months ended September 30, 2023: EUR 0.2m) and interest and financing charges totaling EUR 0.7m (nine months ended September 30, 2023: EUR nil).


	Nine Months Ended September 30,
EUR 000	2024	2023
Proceeds from exercise of stock options	316	264
Repayment of convertible debt	(1,377)	(2,329)
Repayment of lease liability	(512)	(240)
Proceeds from (Repayment) of loans net of interest paid	6,332	(110)
Interest and financing fees	(703)	17
Cash flows (used in) generated from financing activities	4,056	(2,398)

Significant non-cash transactions from financing activities include settlement of convertible debt through issuance of common shares amounting to EUR 2,704 (nine months period ended September 30, 2023: EUR 2,217).

6	TRANSACTIONS BETWEEN RELATED PARTIES

Key Management Personnel

The Company’s key management personnel are comprised of members of the Board and the executive team. Two key management employees are also shareholders in the Company.

Transactions with Shareholders, Key Management Personnel and Members of the Board of Directors


	Three Months Ended September 30,		Nine Months Ended September 30,
	2024	2023	2024	2023
Revenue	—	19	—	71
Salaries and subcontractors	(648)	(1,763)	(1,965)	(3,461)
Share based compensation	3	(916)	(583)	(1,985)
Professional fees	—	(51)	—	(72)
	(645)	(2,711)	(2,548)	(5,447)

Bragg Gaming Group Inc.

Management Discussion & Analysis

September 30, 2024

Table of Contents

Transactions with Wild Streak and Spin Vendors


	Three Months Ended September 30,		Nine Months Ended September 30,
	2024	2023	2024	2023
Salaries and subcontractors	(740)	(614)	(1,622)	(2,239)
Share based compensation	—	(16)	(10)	(61)
Gain (Loss) on remeasurement of deferred consideration	271	(1,094)	(329)	(387)
Interest and financing fees	(291)	(51)	(756)	(309)
	(760)	(1,775)	(2,717)	(2,996)

Balances due to/from key management personnel, members of the Board and Wild Streak and Spin vendors who subsequently became employees of the Company are set out in aggregate as follows:


	As at	As at
	September 30,	December 31,
	2024	2023
Consolidated statements of financial position
Trade and other receivables	—	40
Trade payables and other liabilities	(850)	(1,945)
Deferred consideration - current	(1,549)	(1,513)
Deferred consideration - non-current	—	(1,426)
Loans payable	(6,495)	—
Net related party payable	(8,894)	(4,844)

Other transactions with key management personnel, Board of Directors and Wild Streak and Spin vendors who subsequently became employees of the Company are set out in aggregate as follows:


Consolidated statements of changes in equity	Nine Months Ended	Nine Months Ended
	September 30,	September 30,
	2024	2023
Shares issued as deferred consideration to Wild Streak Vendors
Shares to be issued	(3,491)	(3,491)
Share capital	3,491	3,491
Shares issued as consideration to Spin Vendors
Share capital	2,139	1,104
Net movement in equity	2,139	1,104


Consolidated statements of changes in cash flow	Nine Months Ended September 30,
	2024	2023
Proceeds from loans net of interest paid	6,332	—
	6,332	—

Bragg Gaming Group Inc.

Management Discussion & Analysis

September 30, 2024

Table of Contents

7	DISCLOSURE OF OUTSTANDING SHARE DATA

The number of equity-based instruments granted or issued may be summarized as follows:


	September 30,	November 14,
	2024	2024
Common Shares	25,007,682	25,008,032
Warrants	979,048	979,048
Fixed Stock Options	1,646,268	1,645,918
Restricted Share Units	80,000	80,000
Deferred Share Units	26,666	26,666
	27,739,664	27,739,664

8	CRITICAL ACCOUNTING ESTIMATES AND JUDGEMENTS

The preparation of the interim financial statements requires management to make estimates and judgments in applying the Company’s accounting policies that affect the reported amounts and disclosures made in the interim financial statements and accompanying notes.

Within the context of the interim financial statements, a judgment is a decision made by management in respect of the application of an accounting policy, a recognized or unrecognized financial statement amount and/or note disclosure, following an analysis of relevant information that may include estimates and assumptions. Estimates and assumptions are used mainly in determining the measurement of balances recognized or disclosed in the interim financial statements and are based on a set of underlying data that may include management’s historical experience, knowledge of current events and conditions and other factors that are believed to be reasonable under the circumstances.

Management continually evaluates the estimates and judgments it uses.

The following are the accounting policies subject to judgments and key sources of estimation uncertainty that the Company believes could have the most significant impact on the amounts recognized in the interim financial statements.

Impairment of non-financial assets (property and equipment, right-of-use assets, intangible assets and goodwill)

-	Judgments made in relation to accounting policies applied

Management is required to use judgment in determining the grouping of assets to identify their cash generating units (“CGUs”) for the purposes of testing property and equipment, intangible assets and right-of-use assets for impairment. Judgment is further required to determine appropriate groupings of CGUs for the level at which goodwill and intangible assets are tested for impairment.

The Company has determined that Oryx Gaming, Wild Streak and Spin are a single CGU for the purposes of property and equipment, intangible assets and right-of-use asset impairment testing. For the purpose of goodwill impairment testing, CGUs are grouped at the lowest level at which goodwill is monitored for internal management purposes. In addition, judgment is used to determine whether a triggering event has occurred requiring an impairment test to be completed.

-	Key sources of estimation

In determining the recoverable amount of a CGU or a group of CGUs, various estimates are employed. The Company determines fair value less costs to sell using such estimates as market rental rates for comparable properties, recoverable operating costs for leases with tenants, non-recoverable operating costs, discount rates, capitalization rates and terminal capitalization rates. The Company determines value in use by using estimates including projected future revenues, earnings and capital investment consistent with

Bragg Gaming Group Inc.

Management Discussion & Analysis

September 30, 2024

Table of Contents

strategic plans presented to the Board. Discount rates are consistent with external industry information reflecting the risk associated with the specific cash flows.

Impairment of accounts receivable

In each stage of the expected credit loss (“ECL”) impairment model, impairment is determined based on the probability of default, loss given default, and expected exposures at default. The application of the ECL model requires management to apply the following significant judgments, assumptions, and estimations:

movement of impairment measurement between the three stages of the ECL model, based on the assessment of the increase in credit risks on accounts receivables. The assessment of changes in credit risks includes qualitative and quantitative factors of the accounts, such as historical credit loss experience and external credit scores;

thresholds for significant increase in credit risks based on changes in probability of default over the expected life of the instrument relative to initial recognition; and

forecasts of future economic conditions.

Leases

Judgments made in relation to accounting policies applied

Management exercises judgment in determining the appropriate lease term on a lease-by-lease basis. Management considers all facts and circumstances that create an economic incentive to exercise a renewal option or to not exercise a termination option including investments in major leaseholds and past business practice and the length of time remaining before the option is exercisable. The periods covered by renewal options are only included in the lease term if management is reasonably certain to renew. Management considers reasonably certain to be a high threshold. Changes in the economic environment or changes in the office rental industry may impact management’s assessment of lease term, and any changes in management’s estimate of lease terms may have a material impact on the Company’s interim unaudited condensed consolidated statements of financial position and statements of loss and comprehensive loss.

Key sources of estimation

In determining the carrying amount of right-of-use assets and lease liabilities, the Company is required to estimate the incremental borrowing rate specific to each leased asset or portfolio of leased assets if the interest rate implicit in the lease is not readily determined. Management determines the incremental borrowing rate using a base risk-free interest rate estimated by reference to the bond yield with an adjustment that reflects the Company’s credit rating, the security, lease term and value of the underlying leased asset, and the economic environment in which the leased asset operates. The incremental borrowing rates are subject to change due to changes in the business and macroeconomic environment.

Warrants and share options

Judgments made in relation to accounting policies applied

Management exercises judgment in determining the model used and the inputs therein to evaluate the value of share option grants and issued warrants. Management considers all facts and circumstances for each grant issuance on an individual basis.

Key sources of estimation

In determining the fair value of warrants and share options, the Company is required to estimate the future volatility of the market value of the Company’s shares by reference to its historical volatility or comparable companies over the previous years, a risk-free interest rate estimated by reference to the Government of Canada bond yield, and a dividend yield of Nil.

Bragg Gaming Group Inc.

Management Discussion & Analysis

September 30, 2024

Table of Contents

Long-term employee benefits obligations

Judgments made in relation to accounting policies applied

Management exercises judgment in determining the appropriate fair value of severance pay upon retirement and awards for years of service that certain employees have earned in return for their service. A calculation is made for each employee taking into account the cost of severance pay upon retirement due under the contract of employment and the cost of all expected awards for years of service with the Company until retirement.

Key sources of estimation

In determining the present value of liabilities to certain employees, the Company performs actuarial calculations in accordance with IAS 19 Employee Benefits applying the Projected Unit Credit Method to measure obligations and costs. Various assumptions are applied including retirement age, mortality, average salary of an individual and growth in income in future years.

Convertible debt

Judgments made in relation to accounting policies applied

Management exercises judgment in determining the appropriate fair value of each separately identifiable component in the convertible debt instrument. Embedded derivatives such as conversion and buy-back options are measured at fair value through profit and loss and remeasured at each reporting period. The host debt liability is measured at amortised cost and amortised over the life of the instrument. Residual amounts, if any, from the transaction price after deducting the fair value of derivative liabilities and host debt are allocated to warrants if issued as part of the convertible debt.

Key sources of estimation

In determining the present value of conversion options, the Company has performed Monte-Carlo simulations modelled as a series of call options with inputs including strike price, stock price WVAP, annualized volatility and risk-free rate.

In respect of buy-back options, the Company has employed a Black Scholes valuation, adding an early exercise premium. Inputs and assumptions include share price, risk free rate, volatility and exercise price.

The fair value of the host debt liability is determined using a discounted cash flow method at an appropriate market participant discount rate.

9	CHANGES IN ACCOUNTING POLICY

There have been no changes in the Company’s accounting policies in any of the reporting periods discussed in this MD&A.

10	MANAGEMENT’S RESPONSIBILITY FOR FINANCIAL REPORTING

Management is responsible for establishing and maintaining adequate internal control over financial reporting to provide reasonable assurance regarding the reliability of financial reporting and the preparation of the financial statements in accordance with IFRS. Any system of internal control over financial reporting, no matter how well designed, has inherent limitations. Therefore, even those systems determined to be effective can provide only reasonable assurance with respect to financial statement preparation and presentation. Based on a review of the Company’s internal control procedures, the Company’s Chief Executive Officer and Chief Financial Officer believe its internal controls and procedures are appropriately designed as at the date of this MD&A.

Bragg Gaming Group Inc.

Management Discussion & Analysis

September 30, 2024

Table of Contents

There have been no material changes in the Company’s internal control over financial reporting during the three and nine months period ended September 30, 2024, that have materially affected, or are reasonably likely to materially affect, internal control over financial reporting.

Disclosure controls and procedures

Management is also responsible for the design and effectiveness of disclosure controls and procedures to provide reasonable assurance that material information related to the Company, including its consolidated subsidiaries, which is required to be disclosed by the Company in its filings or required to be submitted by the Company under securities legislation is recorded, processed and summarized and reported within specified time periods. The Company’s Chief Executive Officer and Chief Financial Officer have each evaluated the design of the Company’s disclosure controls and procedures as at the date of this MD&A, and have concluded that these controls and procedures were appropriately designed.

11	RISK FACTORS AND UNCERTAINTIES

Certain factors, listed below, may have a material adverse effect on the Company’s business, financial condition, and results of operations. Current and prospective investors should carefully consider the risks and uncertainties and other information contained in this MD&A and the corresponding financial statements.

For a detailed description of risk factors associated with the Company, please refer to the “Risk Factors” section of the Company's annual information form. The risks and uncertainties described herein and therein are not the only ones the Company may face. Additional risks and uncertainties that the Company is unaware of, or that the Company currently believes are not material, may also become important factors that could adversely affect the Company’s business. If any of such risks actually occur, the Company’s business, financial condition, results of operations, and future prospects could be materially and adversely affected.

The Company depends on a small number of significant customers for a large portion of revenue.

The business of the Company was dependent on ten customers for approximately 59.8% and 61.1% of its revenue in the three and nine months ended September 30, 2024, and approximately 64.1% and 64.7% in the three and nine months ended September 30, 2023, respectively. The Company's largest customer accounted for approximately 22.4% and 23.7% of the Company's revenue for the three and nine months ended September 30, 2024, and approximately 28.0% and 32.5% in the three and nine months ended September 30, 2023, respectively. The Company’s accounts receivables tend to be concentrated within a small group of customers and this is expected to improve while the Company is growing its customer base in various jurisdictions.

The loss of any significant customer, a significant decrease in business from any such customer or a reduction in customer revenue due to adverse changes in the terms of contractual arrangements or other factors could harm the Company’s results of operations and financial condition. Revenue from individual customers may fluctuate from time to time.

The Company currently relies on third-parties for its gaming content and has no control over the providers of its content. Our business could be adversely affected if our access to games is limited or delayed.

The control of content by our major providers means that even one entity, or a small number of entities working together, may unilaterally affect our access to games and other content. We cannot guarantee that these providers will always choose to license to us. Our business may be adversely affected if our access to games is limited or delayed because of deterioration in our relationships with one or more of these providers or if they choose not to license to us for any other reason.

Even if we are able to secure rights to gaming content from providers or creators, external groups may object and may exert pressure on third parties to discontinue licensing rights to us, hold back content from us, or increase content fees. Content providers also may

Bragg Gaming Group Inc.

Management Discussion & Analysis

September 30, 2024

Table of Contents

attempt to take advantage of their market power to demand onerous financial terms from us. If any of these content providers were to not renew their contracts at the expiration of their current service terms, fail to meet their contractual obligations or cease operations for any reason, and if no suitable alternative providers were available, we could be unable to operate our gaming platform. Our inability to retain such third-party providers or find suitable alternate providers in a timely manner could lead to significant costs and disruptions that could reduce our revenue, harm our business reputation, and have a material adverse effect on our financial condition and results of operations.

To the extent that we are unable to license a large amount of content or the content of certain popular games, our business, operating results, and financial condition could be materially harmed.

The industry within which the Company operates are intensely competitive, characterized by low barriers to entry, and are subject to changing technology, shifting user needs, and frequent introductions of new offerings.

The Company's current and potential competitors include large and established companies as well as other start-up companies. Certain competitors have more established relationships and greater financial resources and they can use their resources against the Company in a variety of competitive ways, including by making acquisitions, investing aggressively in research and development and advertising. Emerging start-ups may be able to innovate and provide offerings faster than the Company can. As a result of developments in digital and internet gaming, the cost of entry to the gaming market has decreased significantly. This has resulted in a highly competitive environment. Digital and internet gaming have emerged as substantial methods of competition from existing competitors and, increasingly, new competitors as a result of the lower cost of entry. The increased competition may result in increased pricing pressures on a number of the Company’s products and services. If competitors are more successful than the Company in developing compelling offerings or navigating regulatory hurdles, the Company's revenue and growth rates could be negatively affected. There is no assurance that the Company will be able to maintain or grow its position in the marketplace.

The integrity, reliability and operational performance of the Company's content aggregation, parsing and distribution and other operational information technology systems are critical to the Company's ability to serve its businesses.

The Company's information technology ("IT") systems may be damaged or interrupted by increases in usage, human error, unauthorized access, natural hazards or disasters or similarly disruptive events. Any failure of these IT systems or the telecommunications and/or other third party infrastructure on which such systems rely, could lead to significant costs and disruptions that could reduce the Company's revenue, harm the Company's business reputation and have a material adverse effect on the Company's prospects, business, financial condition or results of operations.

The Company incurs significant costs to maintain, transfer and receive personal data across jurisdictions.

The Company has procedures and measures in place to protect against network or IT system failure or disruption. However, those procedures and measures may not be effective to ensure that the Company is able to carry on its business in the ordinary course if they fail or are disrupted. In addition, the Company's IT systems may not be effective in detecting any intrusion or other security breaches, or safeguarding against sabotage, hackers, denial of service attacks, viruses or cybercrime. Any failure in these protections could harm the Company's business reputation and have a material adverse effect on the Company's business, financial condition, results of operations and prospects.

With regard to transfers to the U.S. of personal data (as such term is defined under the European Union’s General Data Protection Regulation 679/2016 (the "GDPR")) from the Company’s European and U.K. employees, customers, users and other persons, the Company has relied until recently upon the EU - U.S. Privacy Shield, and the Company currently attempts to rely upon EU standard contractual clauses in certain circumstances. Both the EU - U.S. Privacy Shield and EU standard contractual clauses have been subject to legal challenge, resulting in the EU - U.S. Privacy Shield being invalidated, in July 2020, by the Court of Justice of the European Union (the "CJEU"). The U.S. Department of Commerce and the European Commission have initiated discussions to evaluate the potential for an enhanced EU - U.S. Privacy Shield framework that would comply with the CJEU decision; however, such an enhancement may

Bragg Gaming Group Inc.

Management Discussion & Analysis

September 30, 2024

Table of Contents

not be created, or any such enhancement could be subject to further challenge before the European courts. While the validity of the EU standard contractual clauses was confirmed by the CJEU, the use of the standard clauses with respect to data transfers to countries outside of the European Economic Area ("EEA") or the U.K., including the U.S., may be subject to further challenge. On 4 June 2021, the European Commission issued revised EU standard contractual clauses which intend to address the decision of the CJEU and recommendations made by the European Data Protection Board. Parties currently relying, or wishing to rely, upon EU standard contractual clauses therefore face operational and administrative challenges to implement these revised clauses, and/or any equivalent clauses issued by the relevant competent authority in the United Kingdom. Due to the unsettled nature of data export from the EEA and the U.K. to the U.S. (and other third countries), the Company may experience reluctance or refusal by current or prospective European customers to use the Company’s products, and the Company may find it necessary or desirable to make further changes to its handling of personal data of EEA residents, including arrangements to store and process such data outside the U.S. The regulatory environment applicable to the handling of EEA or U.K. residents' personal data, and our actions taken in response, may cause the Company to assume additional liabilities or incur additional costs, and could result in the Company’s business, operating results and financial condition being harmed. Additionally, should the Company continue to transfer the personal data of EEA or U.K. residents to the U.S. or other country outside of the EEA or the U.K., without a solution that complies with the GDPR and other applicable data privacy laws, the Company and its customers may face a risk of enforcement actions by data protection authorities in the EEA or the U.K. relating to personal data transfers to the Company and by the Company from the EEA or the U.K. Any such enforcement actions could result in substantial fines, costs, legal orders to stop transfers and diversion of resources, distract management and technical personnel and negatively affect the Company’s business, operating results and financial condition.

The Company may require the registration of its users or end users prior to accessing its offerings or certain features of its offerings and it may be subject to increased legislation and regulations on the collection, storage, retention, transmission and use of user-data that is collected.

The Company's efforts to protect the personal information of its users may be unsuccessful due to the actions of third parties, software bugs or technical malfunctions, employee error or malfeasance, or other factors. In addition, third parties may attempt to fraudulently induce employees or users to disclose information in order to gain access to the Company's data or its user's data. If any of these events occur, users' information could be accessed or disclosed improperly. Any incidents involving the unauthorized access to or improper use of the information of users or incidents involving violation of the Company's terms of service or policies, could damage the Company's reputation and the Company's brands and diminish its competitive position. In addition, the affected users or governmental authorities could initiate legal or regulatory action against the Company in connection with such incidents, which could cause the Company to incur significant expense and liability or result in orders or consent decrees forcing the Company to modify its business practices and remediate the effects of any such incidents of unauthorized access or use. Any of these events could have a material adverse effect on the Company's prospects, business, financial condition or results of operations.

The Company transmits and stores a large volume of data in the course of supporting its offerings. The interpretation of privacy and data protection laws and their application to the Internet is unclear and subject to rapid change in numerous jurisdictions. There is a risk that these laws may be interpreted and applied in a manner that is not consistent with the Company's data protection practices and results in additional compliance or changes in the Company's business practices, or both, and liability or sanction under these laws. In addition, because its offerings are accessible in many jurisdictions, certain foreign jurisdictions may claim that the Company is required to comply with local laws, even where the Company has no local operating entity, employees, infrastructure or other physical presence in those jurisdictions.

The Company may require additional capital in order to carry out its business objectives.

The Company may require additional equity or debt financing in order to carry out its business objectives and to execute on its strategy. There can be no assurance that debt or equity financing or cash generated by operations would be available or sufficient to meet these requirements or for other corporate purposes or, if debt or equity financing is available, that it would be on terms acceptable to the Company. Failure to obtain sufficient financing may result in the delay or indefinite postponement of development or

Bragg Gaming Group Inc.

Management Discussion & Analysis

September 30, 2024

Table of Contents

production on any or all of the Company's offerings which could have a material adverse effect on the Company's business, financial condition, results of operations and prospects.

The Company’s growth prospects depend on the legal status of real-money gaming in various jurisdictions.

The Company’s growth prospects depend on the legal status of real-money gaming in various jurisdictions, and predominantly within the United States, which is an initial area of focus, and legalization may not occur in as many states as the Company expects, or may occur at a slower pace than the Company anticipates. Additionally, even if jurisdictions legalize real-money gaming, this may be accompanied by legislative or regulatory restrictions and/or taxes that make it impracticable or less attractive to operate in those jurisdictions, or the process of implementing regulations or securing the necessary licenses to operate in a particular jurisdiction may take longer than the Company anticipates, which could materially and adversely affect the Company’s future results of operations and make it more difficult to meet its expectations for financial performance.

Several U.S. states have legalized, or are currently considering legalizing, real-money gaming, and the Company’s business, financial condition and results of operations are significantly dependent upon legalization of real-money gaming. The Company’s business plan is partially based upon the legalization of real-money gaming for a specific percent of the population on a yearly basis and the legalization may not occur as the Company has anticipated. Additionally, if a large number of additional U.S. states or the U.S. federal government enact real-money gaming legislation and the Company is unable to obtain or its key customers are unable to obtain, or are otherwise delayed in obtaining, the necessary licenses to operate iGaming, online casino suites, sportsbook and insurance-based lottery betting websites in U.S. jurisdictions where such games are legalized, the Company’s future growth in iGaming, online casino suites, sportsbook and insurance-based lottery betting could be materially impaired.

As the Company enters into new jurisdictions, governments in those jurisdictions may legalize real-money gaming in a manner that is unfavourable to the Company. Further, authorities overseeing businesses and jurisdictions in which the Company already operates might pass legislation or construe existing law in an unfavourable matter. As a result, the Company may encounter legal, regulatory and political challenges that are difficult or impossible to foresee and which could result in an unforeseen adverse impact on planned revenues or costs associated with operations in existing jurisdictions or opportunities in new jurisdictions.

Additionally, certain U.S. states require the Company to have a relationship with a land-based, licensed casino for online sportsbook access, which tends to increase the Company’s costs of revenue. States that have established state-run monopolies may limit opportunities for private sector participants like the Company. States also impose substantial tax rates on iGaming, online casino suites, sportsbook and insurance-based lottery betting wagering revenue, in addition to sales taxes in certain jurisdictions and a federal excise tax of 25 basis points on the amount of each wager. As most state product taxes apply to various measures of modified gross profit, tax rates, whether federal- or state-based, that are higher than the Company expects, will make it more costly and less desirable for the Company to launch in a given jurisdiction. Additionally, tax increases in any of the Company’s existing jurisdictions may adversely impact the Company’s profitability.

Even in cases in which a jurisdiction purports to license and regulate iGaming, online casino suites, sportsbook and insurance-based lottery betting, the licensing and regulatory regimes can vary considerably in terms of their business-friendliness and at times may be intended to provide incumbent operators with advantages over new licensees.

The Company expects to be subject to a variety of United States and foreign laws and regulations, many of which are unsettled and still developing and which could subject the Company to claims or otherwise harm its business.

As the Company seeks to expand in the U.S. and foreign markets, the Company expects to be subject to a variety of U.S. and foreign laws and regulations, many of which are unsettled and still developing and which could subject the Company to claims or otherwise harm its business. Any change in existing regulations or their interpretation, or the regulatory climate applicable to the Company’s products and services, or changes in tax laws and regulations or the interpretation thereof related to the Company’s products and services, could adversely impact the Company’s ability to operate its business as currently conducted or as the Company seeks to

Bragg Gaming Group Inc.

Management Discussion & Analysis

September 30, 2024

Table of Contents

operate in the future, which could have a material adverse effect on the Company’s business, financial condition and results of operations.

While the Canadian courts have yet to clarify the scope of certain aspects of the exemption provided by section 207(1)(h) of the Criminal Code for offshore gaming services provided from Canada, and a risk exists that the Canadian authorities may commence enforcement proceedings against the Company for its activities, the Company is not aware of such proceedings against B2B solutions providers operating in Canada who solely export their products to lawful jurisdictions. Although the Company believes it is compliant with all applicable laws and regulations, there is a risk that certain activities of the Company could be found to be in contravention of any such law or regulation in Canada and the penalties for any such contravention are unknown. Additionally, changes in applicable laws or regulations or evolving interpretations of existing law could, in certain circumstances, result in increased compliance costs or capital expenditures, which could affect the Company’s profitability, or impede the Company’s ability to carry on its business which could affect its revenues. Violations of the Criminal Code or any other regulation, whether foreign or domestic, could negatively affect the reputation of the Company and the ability of the Company to obtain required regulatory licenses and registrations in Canada and elsewhere, and cause financial harm to the Company.

The Company is generally subject to laws and regulations relating to online gaming, online casino suites, sportsbook and insurance-based lottery betting in the jurisdictions in which the Company or the Company’s customers conduct their businesses or in some circumstances, of those jurisdictions in which their services are offered or available, as well as the general laws and regulations that apply to all online businesses, such as those related to privacy and personal information, tax and consumer protection. These laws and regulations vary from one jurisdiction to another and future legislative and regulatory action, court decisions or other governmental action, which may be affected by, among other things, political pressures, attitudes and climates, as well as personal biases, may have a material impact on the Company’s operations and financial results. In particular, some jurisdictions have introduced regulations attempting to restrict or prohibit online gaming, while others have taken the position that online gaming should be licensed or otherwise permitted and regulated and have adopted, or are in the process of considering, legislation and regulations to enable that to happen. Additionally, some jurisdictions in which the Company may operate could presently be unregulated or partially regulated, and therefore more susceptible to the enactment or change of laws and regulations.

Certain of the Company's customers may, from time to time, provide gaming services to players in unregulated markets.

Certain of the Company's customers may, from time to time, provide gaming services to players in unregulated markets. This activity by any of the Company's customers does not necessarily amount to an infringement of laws or regulation in a given jurisdiction, but it is not uncommon for customers to cease providing interactive gaming services in an unregulated market in response to changes or intimated changes to laws or regulation. If a customer is found to have infringed laws or regulations in an unregulated jurisdiction this could materially adversely affect the Company's operations, financial performance and prospects.

The Company cannot be certain that its customers will not provide interactive gaming services to end-users in markets which prohibit interactive gambling. The Company may be considered by a regulatory body in such a restricted jurisdiction as infringing the laws or regulations of that jurisdiction on the basis that the Company is aiding the infringement by providing products or services to that customer. If a customer is found to be operating in a prohibited market, this could materially adversely affect the Company's operations, financial performance, reputation and prospects, as well as jeopardize any one or all of the Licenses and Registrations by virtue of the Company's association with, or provision of products or services to, such customer.

The Company operates in regulated jurisdictions and there can be no assurance that regulations will be consistent in different jurisdictions that the Company operates.

Some countries from which the online gambling industry has historically derived revenue have introduced regulations attempting to restrict and/or prohibit online gaming and gambling, while other jurisdictions have taken the position that online gaming and gambling should be regulated and have adopted or are in the process of considering legislation to enable that regulation. The introduction of new gambling regulations or changes to the nature and scope of existing gaming and gambling regulations (and applicable laws and

Bragg Gaming Group Inc.

Management Discussion & Analysis

September 30, 2024

Table of Contents

regulations more generally) in the territories in which the Company’s customers operates or may operate or from where the Company derives or may derive revenue could have a material adverse effect on the Company's business, financial condition, results of operations and prospects.

While certain European countries such as Malta and Gibraltar have adopted "point-of-supply" regimes which generally permit their licensees to accept wagers from any jurisdiction that does not expressly prohibit the supply of online gambling from outside such jurisdiction, other countries, including the United Kingdom, Spain and Denmark have implemented, or are in the process of implementing, "point-of-consumption" regimes which only permit the targeting of the domestic market, provided the appropriate local license is obtained and local taxes accounted for (regardless of where the operator's assets, infrastructure and employees may be located). Such licensing regimes can apply onerous compliance requirements and/or introduce product restrictions or marketing restrictions that could have an adverse effect on the Company's operations (and correspondingly on its financial performance).

Operators within the online gambling industry, including the Company, traditionally have based their own risk rationales on a remoteness of supply, adopting a "country of origin" / point-of-supply approach that justifies supplying gambling services into a jurisdiction unless there was something within the laws of that jurisdiction that explicitly outlawed such provision, and explicitly applied to such inward supply emanating from outside its borders.

Many jurisdictions have historically been unable to prevent inward remote supply due to a lack of extra-territorial enforceability of their laws. As a result, many jurisdictions have sought to regulate online gambling while a small number of other jurisdictions have sought to expand their existing legislation to explicitly prohibit such inward supply. Some jurisdictions include wording in their legislation which explicitly purports to apply extra territorially, thereby challenging the point-of-supply approach.

Certain European territories continue to maintain licensing regimes that protect monopoly providers and, in certain jurisdictions, have combined this with an attempt to prohibit or otherwise restrict all other supplies into the territory.

Future legislative initiatives and court decisions may have a material impact on the Company's operations and financial results. There is a risk that governmental authorities may view the Company as having violated their local gaming regulations and laws if the Company fails to comply with local rules and requirements, including those relating to the licenses it holds. There is also a risk that civil and criminal proceedings, including class actions brought by or on behalf of prosecutors or public entities, incumbent monopoly providers, or private individuals, could be initiated against the Company and its internet service providers, credit card processors, advertisers and others involved in the online gaming and gambling industry. Such potential proceedings could involve substantial litigation expense, penalties, fines, seizure of assets, injunctions or other restrictions being imposed on the Company or its business partners, and may divert the attention of key executives of the Company. Such proceedings could have a material adverse effect on the Company's business, financial condition, results of operations and prospects as well as its reputation.

There can be no assurance that prohibitive legislation will not be proposed and passed in jurisdictions relevant or potentially relevant to the Company's business to regulate various aspects of the internet or the online gaming and gambling industry (or that existing laws in those jurisdictions will not be interpreted negatively). Compliance with any such legislation may have a material adverse effect on the Company's business, financial condition and results of operations, either as a result of determining that a jurisdiction should be blocked, or because a local license may be costly to obtain and/or such licenses may contain other commercially undesirable conditions.

In addition, certain countries in which laws currently prohibit or restrict online gaming or the marketing of those services, or protect monopoly providers of gaming or gambling services, may implement changes to open their markets through the adoption of competitive licensing and regulatory frameworks. While these changes may provide growth opportunities for the Company, a new licensing and regulatory regime adopted in any such country may not grant a license to the Company or may impose onerous conditions such as a requirement to locate significant technical infrastructure within the relevant territory or establish and maintain real-time data interfaces with the regulator, together with enforcement sanctions for breach thereof, taxation liabilities that make the

Bragg Gaming Group Inc.

Management Discussion & Analysis

September 30, 2024

Table of Contents

market unattractive to the Company, or impose restrictions that limit its ability to offer certain of its key products or to market its products in the way it would wish to do so. There is also an associated cost with creating specific bespoke, localized platforms.

If regulation is liberalized or clarified in some jurisdictions, then the Company may face increased competition from other providers. The opening of new markets, and the clarification of restrictions surrounding online gaming and gambling in other markets where the legal position is currently unclear, may encourage new entrants to the online gaming sector or strengthen the position of competing operators. A significant increase in competition may have a material adverse effect on the Company's business, prospects, revenues, operating results and financial condition.

Legislative interpretation may result in criminality of activities in jurisdictions where the Company supplies operation gaming software.

The Company generates the majority of its income through licensing the Company's technology and games to enable gaming operators to provide gaming services to customers where such services are dependent on that software and the functionality it provides. One of the consequences of the Company's supply of operational gaming software to customers is the potential regulatory risk associated with doing so. While in many jurisdictions laws and regulations may not specifically apply to gaming software licensors (as distinct from its customers' delivery to end customers), this is not universally the case and, indeed, some jurisdictions have sought to regulate or prohibit such supply explicitly.

Furthermore, the Company relies on the continuity of supply by the Company's customers to their end-users using the gaming related software and technology which the Company licenses. Laws and regulations relating to the supply of gaming services are complex, inconsistent and evolving and the Company may be subject to such laws either directly through explicit service provision or indirectly insofar as it has assisted the supply to customers who are themselves subject to such laws.

Operators within the remote gaming industry have sought, in the past, to justify their activities by asserting that if remote gaming is permitted from the country of origin (i.e., from the point of supply) then the laws in the country of receipt would have to specifically outlaw the activity of the customer (remotely accessing interactive gaming services) or an entity in that jurisdiction or have the authority to implement laws that impacted outside the jurisdiction in order to render the activity illegal, or entitle the country of receipt to assert jurisdiction. Operators have sought to reduce any associated risks of jurisdictions forming a contrary view by limiting or omitting to have physical presence in such jurisdictions where any connected activities are not clearly legal. Several jurisdictions consider this rationale to be unjustified. Indeed in some jurisdictions, laws have been passed to expressly criminalize the provision of (and sometimes the participation in) gaming, irrespective of where the operator is located and licensed. There is a corresponding, continuing risk to any participant in the gaming industry (be they an operator, supplier or other service provider) that jurisdictions in which customers are located may seek to argue that such a participant was acting illegally in accepting or assisting in the acceptance of wagers from its citizens or in the manner in which it operates gaming networks. This could lead to actions being brought against customers which, in turn, could have a detrimental effect on the financial performance and the Company's reputation. Similarly, where supply by the Company to the customer is critical to the gaming transaction, one cannot rule out the risk that direct enforcement action will be taken against the Company or any of the Company's employees and directors.

Many jurisdictions have not updated their laws to address the supply of remote gaming, which by its nature is a multi-jurisdictional activity. Moreover, the legality of interactive gaming and the provision of software, services and gaming network management is subject to uncertainties arising from differing approaches by legislatures, regulators and enforcement agents including in relation to determining in which jurisdiction the gaming takes place and therefore which law applies. This uncertainty creates a risk for the Company that even in instances where older laws have not been updated to address new technology, courts may interpret older legislation in an unfavorable way and determine customers' and/or the Company's activities to be illegal. This could lead to actions being brought against customers and/or the Company or any of the Company's employees and directors, all or any of which may, individually or collectively, have a detrimental effect on the Company's financial performance and the Company's reputation.

Bragg Gaming Group Inc.

Management Discussion & Analysis

September 30, 2024

Table of Contents

The Company seeks to keep abreast of legal and regulatory developments affecting the gaming industry as a whole. However, the Company does not necessarily monitor, on a continuous basis, the laws and regulations in every jurisdiction where the Company's customers derive business and, correspondingly, from where the Company may derive revenue. The Company adapts its regulatory policy and, therefore, the scope of the Company's ongoing monitoring on the basis that an individual market's materiality to both any relevant customer and to the Company may change. As such, the Company may receive revenue from customers' dealing in jurisdictions where the Company may be unaware of the full extent of enforcement risk.

Despite the monitoring undertaken by the Company and the precautions the Company takes as to the location of employees or assets, there remains a prospect that, in the event of legislation being interpreted in an unfavorable or unanticipated way, such measures are not sufficient and result in actions being brought against the Company or the Company's employees and directors, all of which would have a detrimental effect on financial performance and the Company's reputation. Furthermore, similar actions could be brought against customers with the consequence that revenue streams from such customers may be frozen or traced at the behest of authorities even if none of the Company's entities are made a party to any legal proceedings against any such customer. Customers may also face problems in legitimately moving monies in and out of certain jurisdictions which will impact upon payments from customers. Finally, there is also a risk that the Company's directors or employees or individuals engaged by the Company (or directors, employees or individuals connected to any customer) may face extradition, arrest and/or detention in (or from) such territories even if they are only temporarily present.

12 ADDITIONAL INFORMATION

Additional information relating to the Company, including the Company’s annual information form, quarterly and annual reports and supplementary information is available on SEDAR+ at www.sedarplus.ca and on the EDGAR section of the SEC website at www.sec.gov under the Company’s name.

Press releases and other information are also available in the Investor section of the Company’s website at www.bragg.group.

Bragg Gaming Group Inc.

Management Discussion & Analysis

September 30, 2024

Exhibit 99.3

FORM 52-109F2

CERTIFICATION OF INTERIM FILINGS

FULL CERTIFICATE

I, Matevž Mazij, Chief Executive Officer of Bragg Gaming Group Inc., certify the following:

1.	Review: I have reviewed the interim financial report and interim MD&A (together, the “interim filings”) of Bragg Gaming Group Inc. (the “issuer”) for the interim period ended September 30, 2024.

No misrepresentations: Based on my knowledge, having exercised reasonable diligence, the interim filings do not contain any untrue statement of a material fact or omit to state a material fact required to be stated or that is necessary to make a statement not misleading in light of the circumstances under which it was made, with respect to the period covered by the interim filings.

Fair presentation: Based on my knowledge, having exercised reasonable diligence, the interim financial report together with the other financial information included in the interim filings fairly present in all material respects the financial condition, financial performance and cash flows of the issuer, as of the date of and for the periods presented in the interim filings.

Responsibility: The issuer’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (DC&P) and internal control over financial reporting (ICFR), as those terms are defined in National Instrument 52-109 Certification of Disclosure in Issuers’ Annual and Interim Filings, for the issuer.

5.	Design: Subject to the limitations, if any, described in paragraphs 5.2 and 5.3, the issuer’s other certifying officer(s) and I have, as at the end of the period covered by the interim filings

(a)

designed DC&P, or caused it to be designed under our supervision, to provide reasonable assurance that

(i)

material information relating to the issuer is made known to us by others, particularly during the period in which the interim filings are being prepared; and

(ii)

information required to be disclosed by the issuer in its annual filings, interim filings or other reports filed or submitted by it under securities legislation is recorded, processed, summarized and reported within the time periods specified in securities legislation; and

(b)

designed ICFR, or caused it to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with the issuer’s GAAP.

5.1	Control framework: The control framework the issuer’s other certifying officer(s) and I used to design the issuer’s ICFR is the Committee of Sponsoring Organizations of the Treadway Commission (COSO) Internal Control-Integrated Framework.

5.2	ICFR – material weakness relating to design: N/A

5.3	Limitation on scope of design: N/A

Reporting changes in ICFR: The issuer has disclosed in its interim MD&A any change in the issuer’s ICFR that occurred during the period beginning on January 1, 2024 and ended on September 30, 2024 that has materially affected, or is reasonably likely to materially affect, the issuer’s ICFR.

Date:	November 14, 2024

/s/ Matevž Mazij
Matevž Mazij
Chief Executive Officer

Exhibit 99.4

FORM 52-109F2

CERTIFICATION OF INTERIM FILINGS

FULL CERTIFICATE

I, Robbie Bressler, Chief Financial Officer of Bragg Gaming Group Inc., certify the following:

1.	Review: I have reviewed the interim financial report and interim MD&A (together, the “interim filings”) of Bragg Gaming Group Inc. (the “issuer”) for the interim period ended September 30, 2024.

5.	Design: Subject to the limitations, if any, described in paragraphs 5.2 and 5.3, the issuer’s other certifying officer(s) and I have, as at the end of the period covered by the interim filings

(a)

designed DC&P, or caused it to be designed under our supervision, to provide reasonable assurance that

(i)

material information relating to the issuer is made known to us by others, particularly during the period in which the interim filings are being prepared; and

(ii)

(b)

5.1	Control framework: The control framework the issuer’s other certifying officer(s) and I used to design the issuer’s ICFR is the Committee of Sponsoring Organizations of the Treadway Commission (COSO) Internal Control-Integrated Framework.

5.2	ICFR – material weakness relating to design: N/A

5.3	Limitation on scope of design: N/A

Date:

November 14, 2024.

/s/ Robbie Bressler
Robbie Bressler
Chief Financial Officer

Exhibit 99.5

BRAGG GAMING GROUP ANNOUNCES RECORD THIRD QUARTER 2024

REVENUE OF EUR 26.2 MILLION (USD 29.3 MILLION)

●

Third quarter revenue increased 16% YoY to a record level; gross profit rose 18% and Adjusted EBITDA grew by 7%

●

Special Committee concludes strategic review; ongoing execution of Bragg’s strategy best option to maximize shareholder value

●

40% Proprietary online content revenue growth YoY, fueled by expanded distribution of content in the US

●

Well positioned to maintain momentum under new leadership team

TORONTO, November 14, 2024 – Bragg Gaming Group (NASDAQ: BRAG, TSX: BRAG) ("Bragg" or the "Company"), a global B2B content-driven iGaming technology provider, today reported record revenue for the third quarter of 2024.

Summary of 3Q24 Financial and Operational Highlights


Euros (millions)⁽¹⁾	3Q24			3Q23			Change
Revenue	€	26.2		€	22.6		15.9	%
Gross profit	€	14.0		€	11.9		18.1	%
Gross profit margin		53.5	%		52.5	%	99	bps
Adjusted EBITDA⁽²⁾	€	4.1		€	3.8		7.1	%
Adjusted EBITDA margin		15.6	%		16.9	%	(129)	bps
Operating Income (Loss)	€	(0.4)		€	(2.1)		(81.0)	%

(1)	Bragg’s reporting currency is Euros. The exchange rate provided is EUR 1.00 = USD 1.12. Due to fluctuating currency exchange rates, this reference rate is provided for convenience only.

(2)	“Adjusted EBITDA” is a non-IFRS measure. For important information on the Company’s non-IFRS measures, see “Non-IFRS Financial Measures” below.

Chief Executive Officer Commentary

Matevž Mazij, Chief Executive Officer for Bragg, commented, “The third quarter marked another period of strong growth and record results for Bragg. Revenue grew 16% year-over-year, gross profit increased 18%, and Adjusted EBITDA rose 7%. In the U.S., strong third quarter revenue gains from content distribution helped drive a 40% global increase in proprietary online content revenue year-over-year.

“Additionally, we announced today that the Board of Directors has unanimously decided to conclude its review of strategic alternatives for Bragg. After extensive evaluation and deliberation, the Board determined that the ongoing execution of the Company’s strategic plan is the best way to maximize value for shareholders at this time.

“Since stepping in as Chairman 16 months ago and then as CEO 14 months ago, we’ve transformed our executive team, restructured commercial operations, and sharpened our sales strategy with a targeted, jurisdictional approach. These decisive actions position us to drive growth and capture market opportunities with greater precision and impact. Under new leadership, we’ve built a strong pipeline of tier 1 opportunities across key markets and key products, positioning Bragg for accelerated top- and bottom-line growth.

“With the strategic review process now complete, Bragg is now fully focused on commercialization and unlocking profitable growth, without the need for significant new investment in product development. Our decade-long investments in technology and talent, combined with a robust leadership team, have built a scalable platform that uniquely positions us for aggressive growth in 2025 and beyond. With significant operating leverage now within reach, we’re poised for an exciting, high-growth, and profitable future.”

Third Quarter 2024 and Recent Business Highlights

● Launched its newest games and Remote Gaming Server (RGS) technology with Caesars Digital in Pennsylvania and Ontario. The launch marked the expansion of Bragg’s existing partnership with Caesars Digital, following earlier launches in New Jersey and Michigan respectively, doubling the number of states/provinces in which Bragg content is offered on Caesars Palace Online Casino and Caesars Sportsbook & Casino.

● Launched its newest games and RGS technology with FanDuel in New Jersey, adding to its existing distribution with the leading North American operator in Michigan, Pennsylvania, Connecticut and Ontario

● Post-quarter end, the Company additionally launched its newest games and RGS technology with bet365 in New Jersey, following on from its second quarter launch in Pennsylvania, and an earlier launch in Ontario with the major global iGaming operator

● Launched HardRockCasino.nl in the Dutch market, supplying its cutting-edge player account management (PAM) software to the brand. The agreement is Bragg’s 6th PAM customer in the Netherlands, reinforcing Bragg’s status as the leading technology and content supplier in the Dutch market

● Launched the Kambi sportsbook on 711.nl, adding an additional revenue-generating product stream to a key PAM customer in the Netherlands

● Management is pleased to announce the appointment of Robbie Bressler to CFO of Bragg, effective immediately. Robbie had been serving as Bragg’s interim CFO since July 1, 2024.

Additional September 30, 2024 Key Financial Metrics

● For the nine-month period ended September 30, 2024, Cash flow generated from operations was EUR 8.4 million (USD 9.4 million), compared to EUR 6.2 million (USD 6.9 million) for the nine-month period ended September 30, 2023.

● Cash and cash equivalents as of September 30, 2024 was EUR 11.6 million (USD 13.0 million) and net working capital, excluding deferred consideration, loans payable, and convertible debt, was EUR 11.3 million (USD 12.7 million)

Strategic Alternatives Process Concluded

After careful consideration, the Board, on recommendation from the special committee, unanimously determined that none of the proposals received reflect the Company’s intrinsic value or current and projected financial performance, and therefore elected to conclude its review and disband the Special Committee.

Don Robertson, independent Board member and Chair of the Special Committee, said, “After a comprehensive and exhaustive process, the Committee recommended, and the Board unanimously agreed, that continuing to execute Bragg’s strategic plan as an independent public company is the best approach for maximizing shareholder value. Although the process has now concluded, Bragg’s Board will continue to be open to and consider all opportunities for enhancing shareholder value.”

“Over the past year, our financial performance, cashflow generation and revenue outlook have significantly improved. We remain extremely confident about our business plan, operating strategy, and financial prospects” said Matevz Mazij, Chairman and CEO of Bragg.

Reiterates Full Year 2024 Guidance and 2025 Outlook

Bragg reiterates its 2024 full year revenue guidance range of EUR 102.0-109.0 million (USD 114.2-122.1 million) and its full year Adjusted EBITDA range of EUR 15.2-18.5 million (USD 17.0-20.7 million), noting that the Company is currently tracking to the lower end of guidance.

Bragg is actively advancing a robust pipeline of opportunities that is anticipated to drive strong momentum as we enter 2025. The outlook for 2025 remains positive, with expectations of sustained double-digit top line growth, expanding bottom line margins, and increased operational leverage, further strengthening Bragg’s position in the market. The preceding guidance and outlook constitute forward-looking information within the meaning of applicable securities laws, and is based on a number of assumptions and subject to a number of risks.

Investor Conference Call

The Company will host a conference call today, November 14, 2024, at 8:30 a.m. Eastern Time, to discuss its third quarter 2024 results. During the call, management will review a presentation that will be made available to download at https://investors.bragg.group/financials/quarterly-results/default.aspx.

To join the call, please use the below dial-in information:

Participant Toll-Free Dial-In Number (US and Canada): 1 (800) 715-9871
Participant Toll Dial-In Number (International): 1 (646) 307-1963
UK Toll Free: +44 800 358 0970
Conference ID: 2654367

A webcast of the call and presentation may also be viewed at: https://investors.bragg.group/events-and-presentations/events/default.aspx

A replay of the call will be available until November 21, 2024, following the conclusion of the live call. To access the replay, dial + 1 (647) 362-9199 or +1 (800) 770-2030 (toll-free) or +44 20 3433 3849 (UK) and use the passcode 2654367.

Cautionary Statement Regarding Forward-Looking Information

This news release contains forward-looking statements or “forward-looking information” within the meaning of applicable Canadian securities laws (“forward-looking statements”), including, without limitation, statements with respect to the following: the Company’s strategic growth initiatives and corporate vision and strategy; financial guidance for 2024, expected performance of the Company’s business; expansion into new markets, our strategy for customer retention, growth, product development, and market position; expected future growth and expansion opportunities; expected benefits of transactions; expected future actions and decisions of regulators and the timing and impact thereof. Forward-looking statements are provided for the purpose of presenting information about management’s current expectations and plans relating to the future and allowing readers to get a better understanding of the Company’s anticipated financial position, results of operations, and operating environment. Often, but not always, forward-looking statements can be identified by the use of words such as “plans”, “expects” or “does not expect”, “is expected”, “budget”, “scheduled”, “estimates”, “forecasts”, “intends”, “anticipates” or “does not anticipate”, or “believes”, or describes a “goal”, or variation of such words and phrases or state that certain actions, events or results “may”, “could”, “would”, “might” or “will” be taken, occur or be achieved.

All forward-looking statements contained in this news release or the conference call reflect the Company’s beliefs and assumptions based on information available at the time the statements were made. Actual results or events may differ from those predicted in these forward-looking statements. All of the Company’s forward-looking statements are qualified by the assumptions that are stated or inherent in such forward-looking statements, including the assumptions listed below. Although the Company believes that these assumptions are reasonable, this list is not exhaustive of factors that may affect any of the forward-looking statements. The key assumptions that have been made in connection with the forward-looking statements include the regulatory regime governing the business of the Company; the operations of the Company; the products and services of the Company; the Company’s customers; the growth of Company’s business, meeting minimum

listing requirements of the stock exchanges on which the Company’s shares trade; the integration of technology; and the anticipated size and/or revenue associated with the gaming market globally.

Forward-looking statements involve known and unknown risks, future events, conditions, uncertainties and other factors that may cause actual results, performance or achievements to be materially different from any future results, prediction, projection, forecast, performance or achievements expressed or implied by the forward-looking statements. Such factors include, among others, the following: risks related to the Company’s business and financial position; that the Company may not be able to accurately predict its rate of growth and profitability; risks associated with general economic conditions; adverse industry events; future legislative and regulatory developments; the inability to access sufficient capital from internal and external sources; the inability to access sufficient capital on favourable terms; realization of growth estimates, income tax and regulatory matters; the ability of the Company to implement its business strategies; competition; economic and financial conditions, including volatility in interest and exchange rates, commodity and equity prices; changes in customer demand; disruptions to our technology network including computer systems and software; natural events such as severe weather, fires, floods and earthquakes; any disruptions to operations as a result of the strategic alternatives review process; and risks related to health pandemics and the outbreak of communicable diseases. Although the Company has attempted to identify important factors that could cause actual actions, events or results to differ materially from those described in forward-looking statements, there may be other factors that cause actions, events or results not to be as anticipated, estimated or intended. There can be no assurance that forward-looking statements will prove to be accurate, as actual results and future events could differ materially from those anticipated in such statements. Accordingly, readers should not place undue reliance on forward-looking statements.

The Company disclaims any intention or obligation to update or revise any forward-looking statements whether as a result of new information, future events, or otherwise, except in accordance with applicable securities laws.

Non-IFRS Financial Measures

Statements in this news release make reference to “Adjusted EBITDA”, which is a non-IFRS (as defined herein) financial measure that the Company believes is appropriate to provide meaningful comparison with, and to enhance an overall understanding of, the Company’s past financial performance and prospects for the future. The Company believes that “Adjusted EBITDA” provides useful information to both management and investors by excluding specific expenses and items that management believe are not indicative of the Company’s core operating results. “Adjusted EBITDA” is a financial measure that does not have a standardized meaning under International Financial Reporting Standards (“IFRS”). As there is no standardized method of calculating “Adjusted EBITDA”, it may not be directly comparable with similarly titled measures used by other companies. The Company considers “Adjusted EBITDA” to be a relevant indicator for measuring trends in performance and its ability to generate funds to service its debt and to meet its future working capital and capital expenditure requirements. “Adjusted EBITDA” is not a generally accepted earnings measure and should not be considered in isolation or as an alternative to net income (loss), cash flows or other measures of performance prepared in accordance with IFRS. Adjusted EBITDA is more fully defined and discussed, and reconciliation to IFRS financial measures is provided, in Company’s Management’s Discussion and Analysis (“MD&A”) for the three-month and six-month period ended September 30, 2024.

About Bragg Gaming Group

Bragg Gaming Group (NASDAQ: BRAG, TSX: BRAG) is an iGaming content and turnkey technology solutions provider serving online and land-based gaming operators with its proprietary and exclusive content, and cutting-edge technology.Bragg Studios offer high-performing and passionately crafted casino game titles using the latest in data-driven insights from in-house brands including Wild Streak Gaming, Atomic Slot Lab and Indigo Magic. Its proprietary content portfolio is complemented by a cross section of exclusive titles from carefully selected studio partners under the Powered By Bragg program. Games built on Bragg’s remote games server (Bragg RGS) technology are distributed via the Bragg Hub content delivery platform and are available exclusively to Bragg customers. Bragg’s flexible, modern, omnichannel Player Account Management (PAM) platform powers multiple leading iCasino and sportsbook brands and at all points is supported by expert in-house managed, operational, and marketing services. Content delivered via the Bragg Hub either exclusively or from the Bragg aggregated games portfolio is managed from a single back-office which is supported by powerful data analytics tools, and Bragg’s award-winning Fuze™ player engagement toolset. Bragg is licensed, certified, approved and operational in many regulated iCasino markets globally, including the U.S, Canada, United Kingdom, Italy, the Netherlands, Germany, Sweden, Spain, Malta and Colombia.

Join Bragg Gaming Group on Social Media

Twitter

Facebook

Instagram

For media enquiries or interview requests, please contact:

Robert Simmons,
Head of Communications at Bragg Gaming Group

press@bragg.group

Investors:
James Carbonara
Hayden IR
+1 (646)-755-7412
james@haydenir.com

Financial tables follow:

BRAGG GAMING GROUP INC.

INTERIM UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF LOSS AND COMPREHENSIVE LOSS

(In thousands, except share and per share amounts)


	Three Months Ended September 30,				Nine Months Ended September 30,
	2024		2023		2024		2023
Revenue		26,169		22,574		74,841		70,162
Cost of revenue		(12,167)		(10,718)		(36,558)		(32,260)
Gross Profit		14,002		11,856		38,283		37,902

Selling, general and administrative expenses		(14,829)		(13,047)		(40,918)		(38,035)
Gain (Loss) on remeasurement of derivative liability		46		(82)		(94)		(261)
Gain on settlement of convertible debt		104		231		169		435
Gain (Loss) on remeasurement of deferred consideration		271		(1,095)		(329)		(387)
Operating Loss		(406)		(2,137)		(2,889)		(346)

Net interest expense and other financing charges		(848)		(450)		(2,370)		(1,414)
Loss Before Income Taxes		(1,254)		(2,587)		(5,259)		(1,760)

Income taxes		1,089		(364)		790		(1,290)
Net Loss		(165)		(2,951)		(4,469)		(3,050)
Items to be reclassified to net loss:
Cumulative translation adjustment		(1,002)		(611)		(998)		(1,754)
Net Comprehensive Loss		(1,167)		(3,562)		(5,467)		(4,804)

Basic Loss Per Share		(0.01)		(0.13)		(0.19)		(0.14)
Diluted Loss Per Share		(0.01)		(0.13)		(0.19)		(0.14)

		Millions		Millions		Millions		Millions
Weighted average number of shares - basic		25.0		23.3		24.0		22.3
Weighted average number of shares - diluted		25.0		23.3		24.0		22.3

BRAGG GAMING GROUP INC.

INTERIM UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION PRESENTED IN EUROS (THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS)


	As at		As at
	September 30,		December 31,
	2024		2023
Cash and cash equivalents		11,569		8,796
Trade and other receivables		18,650		18,641
Prepaid expenses and other assets		2,743		1,655
Total Current Assets		32,962		29,092
Property and equipment		1,057		640
Right-of-use assets		2,781		3,233
Intangible assets		34,769		38,133
Goodwill		31,764		31,921
Other assets		314		348
Total Assets		103,647		103,367

Trade payables and other liabilities		19,683		21,846
Income taxes payable		1,260		917
Lease obligations on right of use assets		722		709
Deferred consideration		1,549		1,513
Derivative liability		—		471
Convertible debt		—		2,445
Loans payable		6,495		—
Total Current Liabilities		29,709		27,901
Deferred income tax liabilities		723		852
Lease obligations on right of use assets		2,193		2,568
Deferred consideration		—		1,426
Other non-current liabilities		373		373
Total Liabilities		32,998		33,120

Share capital		131,706		120,015
Shares to be issued		—		3,491
Contributed surplus		17,556		19,887
Accumulated deficit		(80,532)		(76,063)
Accumulated other comprehensive income		1,919		2,917
Total Equity		70,649		70,247
Total Liabilities and Equity		103,647		103,367

BRAGG GAMING GROUP INC.

UNAUDITED SELECTED FINANCIAL GAAP AND NON-GAAP MEASURES

(in thousands)


	Three Months Ended September 30,		Nine Months Ended September 30,
EUR 000	2024	2023	2024	2023
Revenue	26,169	22,574	74,841	70,162
Operating loss	(406)	(2,137)	(2,889)	(346)
EBITDA	3,924	1,209	9,312	8,963
Adjusted EBITDA	4,083	3,814	11,109	12,450

Bragg Gaming (NASDAQ:BRAG)
Historical Stock Chart
From Nov 2024 to Dec 2024

Click Here for more Bragg Gaming Charts.

Bragg Gaming (NASDAQ:BRAG)
Historical Stock Chart
From Dec 2023 to Dec 2024

Market Data

News

Trading Tools

Markets

Discover

Hot Features

Follow Feed

Options Flow

Monitor

BRAG Bragg Gaming Group Inc

Bragg Gaming Group Inc News

Your Recent History

Company

Business

Popular

Get The App

Trending Now

Toplists

Market Data

News

Trading Tools

Markets

Discover

Hot Features

Follow Feed

Options Flow

Monitor

BRAG Bragg Gaming Group Inc

Bragg Gaming Group Inc News

Your Recent History

Company

Business

Popular

Get The App