EX-99.1 2 tm2614528d1_ex99-1.htm EXHIBIT 99.1

Exhibit 99.1

 

 

BRAGG GAMING GROUP INC.

 

INTERIM UNAUDITED CONDENSED

CONSOLIDATED FINANCIAL STATEMENTS

 

Three-month period ended March 31, 2026 and March 31, 2025

 

Presented in Euros (Thousands)

 

 

 

 

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 SHARE CAPITAL 7
5 WARRANTS 7
6 SHARE BASED COMPENSATION 8
7 GOODWILL 11
8 DEFERRED CONSIDERATION 12
9 RIGHT OF USE ASSETS 13
10 INTANGIBLE ASSETS 14
11 TRADE AND OTHER RECEIVABLES 14
12 TRADE PAYABLES AND OTHER LIABILITIES 15
13 LEASE LIABILITIES 16
14 LOANS PAYABLE 17
15 RELATED PARTY TRANSACTIONS 18
16 FINANCIAL INSTRUMENTS AND FINANCIAL RISK MANAGEMENT 20
17 SUPPLEMENTARY CASHFLOW INFORMATION 23
18 SEGMENT INFORMATION 25
19 INCOME TAXES 26
20 CONTINGENT LIABILITIES 27
21 SUBSEQUENT EVENTS 27

 

 

1

 

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 March 31, 
   Note  2026   2025 
Revenue  3, 18   25,652    25,505 
Cost of revenue  3   (11,425)   (11,221)
Gross Profit      14,227    14,284 
              
Selling, general and administrative expenses  3   (15,666)   (15,807)
Loss on remeasurement of deferred consideration  3, 8       (157)
Operating Loss      (1,439)   (1,680)
              
Net interest income (expense) and other financing charges  3, 14   174    (346)
Loss Before Income Taxes      (1,265)   (2,026)
              
Income taxes recovery (expense)  19   79    (614)
Net Loss      (1,186)   (2,640)
              
Items to be reclassified to net loss:             
Cumulative translation adjustment      301    (1,423)
Net Comprehensive Loss      (885)   (4,063)
              
Basic Loss Per Share      (0.05)   (0.11)
Diluted Loss Per Share      (0.05)   (0.11)
              
       Millions     Millions  
Weighted average number of shares - basic      25.6    25.1 
Weighted average number of shares - diluted      25.6    25.1 

 

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

 

 

2

 

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 
      March 31,   December 31, 
   Note  2026   2025 
Cash and cash equivalents      3,413    6,658 
Trade and other receivables  11, 16   19,483    21,122 
Prepaid expenses and other assets      2,597    3,905 
Total Current Assets      25,493    31,685 
Property and equipment      1,061    1,198 
Right-of-use assets  9   3,707    3,975 
Intangible assets  10   29,995    30,421 
Goodwill  7   31,453    31,206 
Investments in associates      443    459 
Other assets      405    405 
Total Assets      92,557    99,349 
              
Trade payables and other liabilities  12, 16   22,497    25,520 
Income taxes (receivable) payable  19   (50)   1,824 
Lease obligations on right of use assets  13   1,354    1,367 
Share appreciation rights liability  6   347    471 
Loans payable  14   2,834    3,512 
Total Current Liabilities      26,982    32,694 
Deferred income tax liabilities  19   463    509 
Lease obligations on right of use assets  13   2,412    2,725 
Share appreciation rights liability  6   100    123 
Other non-current liabilities      596    596 
Total Liabilities      30,553    36,647 
              
Share capital  4   133,985    133,946 
Contributed surplus      17,821    17,673 
Accumulated deficit      (90,647)   (89,461)
Accumulated other comprehensive income      845    544 
Total Equity      62,004    62,702 
Total Liabilities and Equity      92,557    99,349 

 

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

 

Approved on behalf of the Board of Directors

 

Matevž Mazij Holly Gagnon
Chief Executive Officer Chair of the Board of Directors

 

 

3

 

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   Contributed   Accumulated   comprehensive   Total 
   Note  capital   surplus   Deficit   income (loss)   Equity 
Balance as at January 1, 2025      131,729    17,680    (81,210)   5,300    73,499 
Exercise of stock options  6   124    (87)           37 
Share-based compensation  6       368            368 
Net loss for the period              (2,640)       (2,640)
Other comprehensive loss                  (1,423)   (1,423)
Balance as at March 31, 2025      131,853    17,961    (83,850)   3,877    69,841 
                             
Balance as at January 1, 2026      133,946    17,673    (89,461)   544    62,702 
Exercise of deferred share units  6   39    (39)            
Share-based compensation  6       187            187 
Net loss for the period              (1,186)       (1,186)
Other comprehensive income                  301    301 
Balance as at March 31, 2026      133,985    17,821    (90,647)   845    62,004 

 

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

 

 

4

 

BRAGG GAMING GROUP INC.

INTERIM UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

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

 

      Three Months Ended March 31, 
   Note  2026   2025 
Operating Activities             
Net loss      (1,186)   (2,640)
Add:             
Net interest expense and other financing charges  3, 14   128    346 
Depreciation and amortization  3   4,683    4,720 
Share based compensation  6   38    846 
Loss on remeasurement of deferred consideration  3, 8       157 
Unrealized foreign exchange gain      (26)   (38)
Income taxes (recovery) expense  19   (79)   614 
       3,558    4,005 
Change in working capital  17   (1,500)   643 
Income taxes paid  19   (411)   (154)
Cash Flows From Operating Activities      1,647    4,494 
              
Investing Activities             
Purchases of property and equipment      (23)   (80)
Additions of intangible assets  10   (3,424)   (2,874)
Loan receivables          (350)
Cash Flows (Used In) Investing Activities      (3,447)   (3,304)
              
Financing Activities             
Proceeds from exercise of stock options  6       37 
Repayment of lease liability  13   (386)   (344)
Repayment of loans payable  14   (689)    
Interest and financing fees      (79)   (249)
Cash Flows (Used In) Financing Activities      (1,154)   (556)
              
Effect of foreign currency exchange rate changes on cash and cash equivalents      (291)   (286)
Change In Cash And Cash Equivalents      (3,245)   348 
Cash and cash equivalents at beginning of period      6,658    10,467 
Cash And Cash Equivalents At End Of Period      3,413    10,815 

 

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

 

 

5

 

BRAGG GAMING GROUP INC.

NOTES TO THE INTERIM UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE-MONTH PERIODS ENDED MARCH 31, 2026 AND MARCH 31, 2025

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 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, 2025, which are available on SEDAR+ at www.sedarplus.ca and on the EDGAR section of the SEC website at www.sec.gov/search-filings under the Company’s name.

 

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, 2025.

 

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 policy information set out in note 2 of the audited consolidated financial statements for the year ended December 31, 2025 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 issuance by the Company’s Board of Directors on May 14, 2026.

 

 

6

 

BRAGG GAMING GROUP INC.

NOTES TO THE INTERIM UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE-MONTH PERIODS ENDED MARCH 31, 2026 AND MARCH 31, 2025

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 March 31, 
   Note  2026   2025 
Revenue  20   25,652    25,505 
Cost of revenue      (11,425)   (11,221)
Gross Profit      14,227    14,284 
              
Salaries and subcontractors      (6,588)   (6,574)
Share based compensation  8   (38)   (846)
Total employee costs      (6,626)   (7,420)
Depreciation and amortization      (4,683)   (4,720)
IT and hosting      (1,560)   (1,281)
Professional fees      (1,270)   (1,086)
Corporate costs      (125)   (132)
Sales and marketing      (384)   (297)
Bad debt expense  13   (235)   (131)
Travel and entertainment      (307)   (331)
Other operational costs      (476)   (409)
Selling, General and Administrative Expenses      (15,666)   (15,807)
              
Loss on remeasurement of deferred consideration  10       (157)
Operating Loss      (1,439)   (1,680)
              
Interest income      (4)   4 
Accretion on liabilities  10       (73)
Foreign exchange gain      302    35 
Interest and financing fees      (124)   (312)
Net Interest Income (Expense) and Other Financing Charges      174    (346)
Loss Before Income Taxes      (1,265)   (2,026)

 

 

7

 

BRAGG GAMING GROUP INC.

NOTES TO THE INTERIM UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE-MONTH PERIODS ENDED MARCH 31, 2026 AND MARCH 31, 2025

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

 

4   SHARE CAPITAL

 

Authorized - Unlimited Common Shares, fully paid

 

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

 

      Note  Number   Value 
January 1, 2025  Balance      25,042,982    131,729 
February 6, 2025  Exercise of FSO  8   25,000    124 
March 31, 2025  Balance      25,067,982    131,853 
                 
January 1, 2026  Balance      25,553,293    133,946 
February 2, 2026  Exercise of DSU  8   20,991    39 
March 31, 2026  Balance      25,574,284    133,985 

 

The Company’s common shares (“shares”) have no par value.

 

5   WARRANTS

 

The following are continuities of the Company’s warrants:

 

            Warrants 
            issued as part of 
Number of Warrants           convertible debt 
January 1, 2025      Balance    979,048 
March 31, 2025      Balance    979,048 
              
January 1, 2026      Balance    979,048 
March 31, 2026      Balance    979,048 

 

Each unit consists of the following characteristics:

 

   Warrants 
   issued as part of 
   convertible debt 
Number of shares   1 
Number of Warrants    
Exercise price of unit (CAD)   9.28 

 

On September 5, 2022, the Company issued 979,048 warrants, each exercisable at CAD 9.28 for one common share and expiring five years from issuance. The warrants include acceleration clauses based on the Company’s share price performance, which may result in partial or full expiry if not exercised within a specified period. As the combined fair value of the host debt liability and derivative liability exceeded the transaction price, no value was allocated to the warrants in equity.

 

 

8

 

BRAGG GAMING GROUP INC.

NOTES TO THE INTERIM UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE-MONTH PERIODS ENDED MARCH 31, 2026 AND MARCH 31, 2025

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

 

6   SHARE BASED COMPENSATION

 

The Company maintains a fixed 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 is a continuity of the Company’s OEIP:

 

   DSU   RSU   SAR   FSO 
                   Weighted 
   Outstanding   Outstanding   Outstanding   Outstanding   Average 
   DSUs   RSUs   SARs   FSOs   Exercise 
   (Number of   (Number of   (Number of   (Number   Price / Share 
   of shares)   of shares)   of shares)   of shares)   CAD 
Balance as at January 1, 2025   26,666    280,000    1,329,082    1,602,346    8.81 
Granted                    
Exercised               (20,000)   2.30 
Forfeited / Cancelled               (2,530)   10.07 
Balance as at March 31, 2025   26,666    280,000    1,329,082    1,579,816    8.89 
                          
Balance as at January 1, 2026   26,666    100,000    1,567,359    877,176    9.71 
Granted   72,005                 
Exercised   (20,991)                
Forfeited / Cancelled           (144,529)        
Balance as at March 31, 2026   77,680    100,000    1,422,830    877,176    9.71 

 

The following table summarizes information about the outstanding share options as at March 31, 2026:

 

   Outstanding   Exercisable 
       Weighted   Weighted       Weighted 
       Average   Average       Average 
   FSOs   Remaining   Exercise   FSOs   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   20,000    9    4.68    10,000    4.68 
5.01 - 8.62   466,888    5    7.69    400,660    7.70 
8.63 - 15.00   388,736    5    12.29    388,736    12.29 
15.01 - 33.30   1,552    0    33.30    1,552    33.30 
    877,176    5    9.71    800,948    9.94 

 

 

9

 

BRAGG GAMING GROUP INC.

NOTES TO THE INTERIM UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE-MONTH PERIODS ENDED MARCH 31, 2026 AND MARCH 31, 2025

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

 

6   SHARE BASED COMPENSATION (CONTINUED)

 

The following table summarizes information about the outstanding share options as at March 31, 2025:

 

   Outstanding   Exercisable 
       Weighted   Weighted       Weighted 
       Average   Average       Average 
   FSOs   Remaining   Exercise   FSOs   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   20,000    10    4.68    -    - 
5.01 - 8.62   1,131,081    2    7.72    947,740    7.77 
8.63 - 15.00   427,183    6    12.11    427,173    12.11 
15.01 - 33.30   1,552    1    33.30    1,552    33.30 
    1,579,816    3    8.89    1,376,465    9.15 

 

Fixed Stock Options (“FSOs”)

 

During the three months ended March 31, 2026, no FSOs were granted (three months ended March 31, 2025: none).

 

During the three months ended March 31, 2026, no FSOs were exercised. During the three months ended March 31, 2025, 20,000 common shares of the Company were issued upon exercise of FSOs. Upon exercise of FSOs, for the three months ended March 31, 2025, EUR 87 was transferred from contributed surplus to share capital in the interim unaudited condensed consolidated statements of changes in equity. Cash proceeds upon exercise of FSOs during the three months ended March 31, 2025, totaled EUR 37.

 

During the three months ended March 31, 2026, a share-based compensation charge of EUR 26 (three months ended March 31, 2025: EUR 98) has been recognized in the interim unaudited condensed consolidated statements of loss and comprehensive loss.

 

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 months ended March 31, 2026, 72,005 DSUs were granted (three months ended March 31, 2025: none), with a fair value of between CAD 2.31 and CAD 3.00 per unit, determined as the share price on the date of grant.

 

During the three months ended March 31, 2026, 20,991 shares were issued upon settlement of DSUs (three months ended March 31, 2025: none). For the three months ended March 31, 2026, upon settlement of DSUs, EUR 39 (three months ended March 31, 2025: EUR nil) was transferred from contributed surplus to share capital in the interim unaudited condensed consolidated statements of changes in equity.

 

 

10

 

BRAGG GAMING GROUP INC.

NOTES TO THE INTERIM UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE-MONTH PERIODS ENDED MARCH 31, 2026 AND MARCH 31, 2025

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

 

6   SHARE BASED COMPENSATION (CONTINUED)

 

Deferred Share Units (“DSUs”) (continued)

 

During the three months ended March 31, 2026, a share-based compensation charge of EUR 116 (three months ended March 31, 2025: EUR nil) has been recognized in the interim unaudited condensed consolidated statements of loss and comprehensive loss.

 

Restricted Share Units (“RSUs”)

 

During the three months ended March 31, 2026, no RSUs were granted (three months ended March 31, 2025: none).

 

During the three months ended March 31, 2026, no RSUs were settled (three months ended March 31, 2025: none).

 

During the three months ended March 31, 2026, a share-based compensation charge of EUR 45 (three months ended March 31, 2025: EUR 270) has been recognized in the interim unaudited condensed consolidated statements of loss and comprehensive loss.

 

Share Appreciation Rights (“SARs”) Plan

 

On December 29, 2024, the Company introduced a SARs plan for key members of management, which provided incentive compensation based on the appreciation in the value of the Company’s shares, thereby providing additional incentive for their efforts in promoting the continued growth and success of the business. The amount of the cash payment is determined based on the increase in the share price of the Company between the grant date and the time of the exercise.

 

During the three months ended March 31, 2026, no SARs were granted (three months ended March 31, 2025: none).

 

These SAR units, which have a term of not exceeding five years, vest as follows:

 

·1/3 on the first anniversary of the grant date
·1/3 on the second anniversary of the grant date
·1/3 on the third anniversary of the grant date

 

Details of the liabilities arising from the SARs were as follows:

 

   As at   As at 
   March 31,   December 31, 
   2026   2025 
Total carrying amount of liabilities for SARs   447    594 

 

The fair value of the SARs has been measured using Black-Scholes valuation model. Service and non-market performance conditions attached to the arrangements were not taken into account in measuring fair value.

 

 

11

 

BRAGG GAMING GROUP INC.

NOTES TO THE INTERIM UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE-MONTH PERIODS ENDED MARCH 31, 2026 AND MARCH 31, 2025

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

 

6   SHARE BASED COMPENSATION (CONTINUED)

 

Share Appreciation Rights (“SARs”) Plan (continued)

 

The inputs used in the measurement of the fair values at the measurement date of the SARs were as follows:

 

   As at   As at 
   March 31,   December 31, 
   2026   2025 
Expected dividend yield (%)   0.00    0.00 
Expected share price volatility (%)   61.22 - 65.77    63.31 - 66.00 
Risk-free interest rate (%)   3.92    3.73 
Expected life of options (years)   4.08 - 4.71    5.00 
Share price (CAD)   2.43    2.88 
Forfeiture rate (%)   0.00    0.00 

 

Expected volatility has been based on an evaluation of the historical volatility of the Company’s share price, particularly over the historical period commensurate with the expected term. The expected term of the instruments has been based on historical experience and general option holder behaviour.

 

During the three months ended March 31, 2026, a share-based compensation recovery of EUR 149 (three months ended March 31, 2025: charge EUR 478) has been recognized in the interim unaudited condensed consolidated statements of loss and comprehensive loss.

 

7   GOODWILL

 

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

 

As at January 1, 2025   32,722 
Effect of Movement in exchange rates   (1,516)
As at December 31, 2025   31,206 
      
Effect of movements in exchange rates   247 
As at March 31, 2026   31,453 

 

The carrying amount of goodwill is attributed to the acquisitions of Oryx Gaming International LLC, Wild Streak LLC and Spin Games LLC. The Company completed its annual impairment tests for goodwill as at December 31, 2025 and concluded that there was no impairment.

 

 

12

 

BRAGG GAMING GROUP INC.

NOTES TO THE INTERIM UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE-MONTH PERIODS ENDED MARCH 31, 2026 AND MARCH 31, 2025

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

 

8   DEFERRED CONSIDERATION

 

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

 

Balance as at January 1, 2025   1,244 
Accretion expense   168 
Shares issued as deferred consideration   (1,380)
Loss on remeasurement of deferred consideration   157 
Effect of movements in exchange rates   (189)
Balance as at December 31, 2025    

 

Spin Games LLC

 

On June 1, 2022, the Company acquired Spin Games LLC. The Company agreed deferred consideration payments in shares of the Company over three years from the effective date recorded with a present value of EUR 4,003. The discount for lack of marketability (DLOM) on June 1, 2022, was determined by applying Finnerty’s average-strike put option model (2012) with a volatility of between 71.4% and 80.9%, an annual dividend rate of 0% and time to maturity of 1-3 years.

 

On June 5, 2025, the deferred consideration payable was fully settled upon its three-year anniversary, with the issuance of 371,496 shares.

 

During the three months ended March 31, 2025, an accretion expense of EUR 73 was recorded in the interim unaudited condensed consolidated statements of loss and comprehensive loss.

 

During the three months ended March 31, 2025, a loss on remeasurement of deferred consideration of EUR 157 was recorded in the interim unaudited condensed consolidated statements of loss and comprehensive loss.

 

 

13

 

BRAGG GAMING GROUP INC.

NOTES TO THE INTERIM UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE-MONTH PERIODS ENDED MARCH 31, 2026 AND MARCH 31, 2025

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

 

9   RIGHT OF USE ASSETS

 

   Right of use 
   assets 
Cost     
Balance as at December 31, 2024   4,877 
Additions   1,683 
Modifications   5 
Disposals   (125)
Effect of movement in exchange rates   (148)
Balance as at December 31, 2025   6,292 
Additions    
Modifications   21 
Disposals    
Effect of movement in exchange rates   31 
Balance as at March 31, 2026   6,344 
      
Accumulated Depreciation     
Balance as at December 31, 2024   1,367 
Depreciation   1,106 
Disposals   (63)
Modifications    
Effect of movement in exchange rates   (93)
Balance as at December 31, 2025   2,317 
Depreciation   302 
Disposals    
Modifications   33 
Effect of movement in exchange rates   (15)
Balance as at March 31, 2026   2,637 
      
Carrying Amount     
Balance as at December 31, 2025   3,975 
Balance as at March 31, 2026   3,707 

 

During the three months ended March 31, 2026, depreciation expense of EUR 302 was recognized within selling, general and administrative expenses (three months ended March 31, 2025: EUR 214).

 

 

14

 

BRAGG GAMING GROUP INC.

NOTES TO THE INTERIM UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE-MONTH PERIODS ENDED MARCH 31, 2026 AND MARCH 31, 2025

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

 

10   INTANGIBLE ASSETS

 

       Deferred                 
   Intellectual   Development   Customer             
   Property   Costs   Relationships   Brands   Other   Total 
Cost                              
Balance as at December 31, 2024   19,275    33,207    26,083    2,201    298    81,064 
Additions   2,586    11,905                14,491 
Effect of movement in exchange rates   (805)   (568)   (2,508)   (100)   (12)   (3,993)
Balance as at December 31, 2025   21,056    44,544    23,575    2,101    286    91,562 
Additions   505    2,919                3,424 
Effect of movement in exchange rates   174    129    409    17    5    734 
Balance as at March 31, 2026   21,735    47,592    23,984    2,118    291    95,720 
                               
Accumulated Amortization                              
Balance as at December 31, 2024   11,386    20,274    11,149    2,135    261    45,205 
Amortization   2,626    11,972    3,122    61    84    17,865 
Effect of movement in exchange rates   (432)   (259)   (1,068)   (95)   (75)   (1,929)
Balance as at December 31, 2025   13,580    31,987    13,203    2,101    270    61,141 
Amortization   1,654    1,766    759        0    4,179 
Effect of movement in exchange rates   89    69    225    17    5    405 
Balance as at March 31, 2026   15,323    33,822    14,187    2,118    275    65,725 
                               
Carrying Amount                              
Balance as at December 31, 2025   7,476    12,557    10,372        16    30,421 
Balance as at March 31, 2026   6,412    13,770    9,797        16    29,995 

 

During the three months ended March 31, 2026, amortization expense of EUR 4,179 was recognized within selling, general and administrative expenses (three months ended March 31, 2025: EUR 4,389).

 

11   TRADE AND OTHER RECEIVABLES

 

Trade and other receivables comprise:

 

   As at   As at 
   March 31,   December 31, 
   2026   2025 
Trade receivables   18,123    20,398 
Sales tax   1,360    724 
Trade and other receivables   19,483    21,122 

 

 

15

 

BRAGG GAMING GROUP INC.

NOTES TO THE INTERIM UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE-MONTH PERIODS ENDED MARCH 31, 2026 AND MARCH 31, 2025

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

 

11   TRADE AND OTHER RECEIVABLES (CONTINUED)

 

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

 

   As at   As at 
   March 31,   December 31, 
   2026   2025 
Less than one month   16,650    17,858 
Between two and three months   1,403    2,697 
Greater than three months   1,785    1,370 
    19,838    21,925 
Provision for expected credit losses   (1,715)   (1,527)
Trade receivables   18,123    20,398 

 

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

 

Balance as at December 31, 2024   2,497 
Bad debt written-off   (1,431)
Net increase in provision for doubtful debts   461 
Balance as at December 31, 2025   1,527 
Bad debt written-off   (47)
Net decrease in provision for doubtful debts   235 
Balance as at March 31, 2026   1,715 

 

12   TRADE PAYABLES AND OTHER LIABILITIES

 

Trade payables and other liabilities comprises:

 

   As at   As at 
   March 31,   December 31, 
   2026   2025 
Trade payables   8,849    9,148 
Accrued liabilities   13,607    16,300 
Other payables   41    72 
Trade payables and other liabilities   22,497    25,520 

 

 

16

 

BRAGG GAMING GROUP INC.

NOTES TO THE INTERIM UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE-MONTH PERIODS ENDED MARCH 31, 2026 AND MARCH 31, 2025

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

 

13   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:

 

   March 31,   December 31, 
   2026   2025 
Balance as at beginning of the period   4,092    3,697 
Additions       1,683 
Disposals       (62)
Modifications   (12)   5 
Accretion of interests   26    112 
Payments   (386)   (1,287)
Effect of movement in exchange rates   46    (56)
Balance as at end of period   3,766    4,092 

 

During the three months ended March 31, 2026, the Company recognized lease expense within selling, general and administrative expenses associated to leases with a term of less than twelve months and lease of low-values assets amounting to EUR 19 (three months ended March 31, 2025: EUR 48).

 

The maturity analysis of lease liabilities are disclosed below:

 

   March 31,  2026 
   Present value   Total 
   of the minimum   minimum 
   lease payments   lease payments 
Within 1 year   1,354    1,436 
After 1 year but within 2 years   1,356    1,440 
After 2 years but within 5 years   1,056    1,061 
    3,766    3,937 
Less: Total future interest expenses        (171)
         3,766 

 

 

17

 

BRAGG GAMING GROUP INC.

NOTES TO THE INTERIM UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE-MONTH PERIODS ENDED MARCH 31, 2026 AND MARCH 31, 2025

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

 

13   LEASE LIABILITIES (CONTINUED)

 

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

 

   Three Months Ended March 31, 
   2026   2025 
Amortization expense on right of use assets   302    214 
(Gain) Loss on lease modification   (30)   101 
Interest expense on lease liabilities   26    27 
Total amount recognized in profit or loss   298    342 

 

14   LOANS PAYABLE

 

The following is a continuity of the Company’s loans payable:

 

   Promissory note   Bank Loan   Total 
Balance as at January 1, 2025   6,579        6,579 
Proceeds from loan issuance       3,455    3,455 
Interest expense   363    81    444 
Interest paid   (512)   (67)   (579)
Repayment of principal   (6,139)       (6,139)
Effect of foreign currency exchange rate   (291)   43    (248)
Balance as at December 31, 2025       3,512    3,512 
                
Proceeds from loan issuance            
Interest expense       48    48 
Interest paid       (35)   (35)
Repayment of principal       (689)   (689)
Effect of foreign currency exchange rate       (2)   (2)
Balance as at March 31, 2026       2,834    2,834 

 

Promissory note

 

By the end of year ended December 31, 2025, the Company fully repaid the USD 7.0m secured promissory note.

 

During the three months ended March 31, 2025, interest expense of EUR 224 in respect of the promissory note recognized within net interest expense and other financing charges.

 

 

18

 

BRAGG GAMING GROUP INC.

NOTES TO THE INTERIM UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE-MONTH PERIODS ENDED MARCH 31, 2026 AND MARCH 31, 2025

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

 

14   LOANS PAYABLE (CONTINUED)

 

Revolving credit facility

 

Covenants

 

The agreement in respect of the revolving credit facility includes customary legal and financial covenants, including a requirement for the Company to maintain a Total Funded Debt to EBITDA ratio not exceeding 2.50:1.00, and a Fixed Charge Coverage Ratio of not less than 1.25:1.00. These financial covenants are to be tested on a consolidated basis at the end of each fiscal quarter.

 

The Company was in compliance with these covenants as at the reporting date.

 

Under the terms of the Company’s credit facility, interest and standby fees are payable based on the applicable benchmark rate plus a margin that varies according to the Company’s Total Funded Debt to EBITDA ratio, as set out below:

 

Interest

 

During the three months ended March 31, 2026, interest expense of EUR 48 in respect of the revolving credit facility was recognized within net interest expense and other financing charges (three months ended March 31, 2025: EUR nil).

 

Drawdowns

 

During the three months ended March 31, 2026, the Company did not make any additional drawdowns from the available revolving credit facility.

 

As at March 31, 2026, the Company had outstanding drawdowns totalling CAD 4.5m in CDN$ Term CORRA loans.

 

Repayments

 

During the three months ended March 31, 2026, the Company repaid a total of CAD 1.1m in CDN$ Prime Rate loans.

 

15   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.

 

All related party transactions and balances disclosed in the note below relate to individuals or entities that met the definition of a related party in accordance with IAS 24 at the time the transactions occurred. Where individuals or entities ceased to meet this definition, transactions and balances are disclosed only for the period during which the related party relationship existed.

 

 

19

 

BRAGG GAMING GROUP INC.

NOTES TO THE INTERIM UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE-MONTH PERIODS ENDED MARCH 31, 2026 AND MARCH 31, 2025

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

 

15   RELATED PARTY TRANSACTIONS (CONTINUED)

 

Key Management Personnel

 

The Company’s key management personnel are comprised of members of the Board and the executive team.

 

Transactions with Shareholders, Key Management Personnel and Board of Directors

 

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

 

   Three Months Ended March 31, 
   2026   2025 
Salaries and subcontractors   (441)   (778)
Share based compensation   (468)   (624)
    (909)   (1,402)

 

Balances due to/from shareholders, key management personnel and Board of Directors are set out in aggregate as follows:

 

Interim unaudited condensed consolidated statements of financial position  As at   As at 
   March 31,   December 31, 
   2026   2025 
Accrued liabilities   (42)   (382)
Net related party payable   (42)   (382)

 

Other transactions with shareholders, key management personnel and Board of Directors are set out in aggregate as follows:

 

Interim unaudited condensed consolidated statements of changes in equity  Three Months Ended March 31, 
   2026   2025 
Exercise of DSUs, RSUs and FSOs        
Contributed surplus   (39)   (87)
Share capital   39    124 
Net movement in equity       37 

 

Interim unaudited condensed consolidated statements of changes in cash flow  Three Months Ended March 31, 
   2026   2025 
Proceeds from exercise of options       37 
        37 

 

 

20

 

BRAGG GAMING GROUP INC.

NOTES TO THE INTERIM UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE-MONTH PERIODS ENDED MARCH 31, 2026 AND MARCH 31, 2025

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

 

16   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 
   March 31,   December 31, 
   2026   2025 
Trade receivables   18,123    20,398 
Other assets   405    405 

 

Financial Liabilities

 

   Financial liabilities as subsequently 
   measured at amortized cost 
   March 31,   December 31, 
    2026    2025 
Trade payables   8,849    9,148 
Accrued liabilities   13,607    16,300 
Other liabilities   41    72 
Loans payable   2,834    3,512 
    25,331    29,032 

 

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.

 

   March 31, 2026   December 31, 2025 
   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   3,413            3,413    6,658            6,658 
                                         
Financial liabilities                                        
Fair value through profit and loss:                                        
Share appreciation rights liability       447        447        594        594 

 

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

 

 

21

 

BRAGG GAMING GROUP INC.

NOTES TO THE INTERIM UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE-MONTH PERIODS ENDED MARCH 31, 2026 AND MARCH 31, 2025

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

 

16   FINANCIAL INSTRUMENTS AND FINANCIAL RISK MANAGEMENT (CONTINUED)

 

During the three months ended March 31, 2026, a gain (loss) of EUR nil (three months ended March 31, 2025: loss of EUR 157), was recognized in the interim unaudited condensed consolidated statements of loss and comprehensive loss on remeasurement of deferred consideration (Note 8) for financial instruments designated as FVTPL.

 

During the three months ended March 31, 2026, a share-based compensation recovery of EUR 149 (three months ended March 31, 2025: charge of EUR 478) relating to share appreciation rights liability has been 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 subject to externally imposed capital requirements in respect of its revolving credit facility (Note 14). The following are the undiscounted contractual maturities of significant financial liabilities and the total contractual obligations of the Company as at March 31, 2026:

 

   2026   2027   2028   2029   Thereafter   Total 
Trade payables and other liabilities   22,497                    22,497 
Lease obligations on right of use assets   1,436    1,440    727    290    44    3,937 
Loans payable   2,810                    2,810 
Share appreciation rights liability   2,739    1,435    132            4,306 
Other non-current liabilities   4    11    53    10    518    596 
    29,486    2,886    912    300    562    34,146 

 

 

22

 

BRAGG GAMING GROUP INC.

NOTES TO THE INTERIM UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE-MONTH PERIODS ENDED MARCH 31, 2026 AND MARCH 31, 2025

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

 

16   FINANCIAL INSTRUMENTS AND FINANCIAL RISK MANAGEMENT (CONTINUED)

 

Foreign currency exchange risk

 

The Company’s financial statements are presented in EUR; however, a portion of the Company’s net assets and operations are denominated in other currencies, particularly Canadian and US dollars, and Brazilian reals. Such net assets are translated into EUR at the foreign currency exchange rate in effect at the reporting date, and operations at the foreign currency exchange rates that approximate the rates in effect at the dates when such items are recognized. As a result, the Company is exposed to foreign currency translation gains and losses, which are recorded in accumulated other comprehensive loss.

 

The Company is also exposed to risk on transaction in currencies other than its functional currency resulting in realized and unrealized foreign currency gains and loss which are recorded in other operational costs. The Company estimates that an appreciation of the EUR of 10% relative to other currencies would result in an decrease of EUR 129 in earnings before income taxes while a depreciating EUR will have the opposite impact.

 

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 trade receivable as at March 31, 2026:

 

       Aging (months)     
   Note   <1   1 - 3   >3   Total 
Gross trade receivable   13    16,650    1,403    1,785    19,838 
Expected credit loss rate        2.44%   7.50%   67.40%   8.64%
Expected credit loss provision   13    407    105    1,203    1,715 

 

 

23

 

BRAGG GAMING GROUP INC.

NOTES TO THE INTERIM UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE-MONTH PERIODS ENDED MARCH 31, 2026 AND MARCH 31, 2025

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

 

16   FINANCIAL INSTRUMENTS AND FINANCIAL RISK MANAGEMENT (CONTINUED)

 

The provision matrix below shows the expected credit loss rate for each aging category of accounts receivable as at December 31, 2025:

 

       Aging (months)     
   Note   <1   1 - 3   >3   Total 
Gross trade receivable   13    17,858    2,697    1,370    21,925 
Expected credit loss rate        1.44%   3.74%   85.31%   6.96%
Expected credit loss provision   13    257    101    1,169    1,527 

 

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

 

Concentration risk

 

For the three months ended March 31, 2026, one customer (three months ended March 31, 2025: one customer) contributed more than 10% to the Company’s revenues. Aggregate revenues from this customer totaled EUR 4,528 for the three months ended March 31, 2026 (three months ended March 31, 2025: EUR 4,239).

 

As at March 31, 2026, one customer (December 31, 2025: none) constituted more than 10% to the Company’s accounts receivable. The balance owed by those customers totaled EUR 1,971 as at March 31, 2026. The Company continues to expand its customer base to reduce the concentration risk.

 

17   SUPPLEMENTARY CASHFLOW INFORMATION

 

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

 

   Three Months Ended March 31, 
Cash flows arising from movement in:  2026   2025 
Trade and other receivables   1,628    (1,445)
Prepaid expenses and other assets   (105)   (84)
Trade payables and other liabilities   (3,023)   2,172 
Changes in working capital   (1,500)   643 

 

 

24

 

BRAGG GAMING GROUP INC.

NOTES TO THE INTERIM UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE-MONTH PERIODS ENDED MARCH 31, 2026 AND MARCH 31, 2025

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

 

17   SUPPLEMENTARY CASHFLOW INFORMATION (CONTINUED)

 

During the three months ended March 31, 2026 and 2025, there were no significant non-cash transactions from investing and financing activities.

 

During the three months ended March 31, 2026 and 2025, 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 for each period:

 

   Three Months Ended March 31, 2026   Three Months Ended March 31, 2025 
   Cash   Non-cash   Total   Cash   Non-cash   Total 
Interest income                        
Interest and financing fees   (79)   (23)   (102)   (249)   (32)   (281)
Foreign exchange gain   276    26    302        35    35 
Lease interest expense       (26)   (26)       (27)   (27)
Accretion expense on deferred consideration                   (73)   (73)
    197    (23)   174    (249)   (97)   (346)

 

 

25

 

BRAGG GAMING GROUP INC.

NOTES TO THE INTERIM UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE-MONTH PERIODS ENDED MARCH 31, 2026 AND MARCH 31, 2025

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

 

18   SEGMENT INFORMATION

 

Operating

 

The Company has one reportable operating segment in its continuing operations, B2B online gaming.

 

Geography – Revenue

 

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

 

   Three Months Ended March 31, 
   2026   2025 
Malta   5,830    4,551 
Netherlands   4,485    6,350 
Brazil   2,864    2,102 
United States   2,498    3,044 
Curaçao   1,772    2,587 
Belgium   1,634    1,233 
Croatia   1,449    1,093 
Marshall Islands   1,138    1,550 
Czech Republic   828    875 
Isle of Man   809    172 
Other   2,345    1,948 
Revenue   25,652    25,505 

 

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 
   March 31,   December 31, 
   2026   2025 
United States   61,136    61,699 
Rest of the world   5,928    5,965 
Non-current assets   67,064    67,664 

 

 

26

 

BRAGG GAMING GROUP INC.

NOTES TO THE INTERIM UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE-MONTH PERIODS ENDED MARCH 31, 2026 AND MARCH 31, 2025

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

 

19   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 
   March 31,   December 31, 
   2026   2025 
Income taxes receivable (payable)   50    (1,824)
Deferred income tax liabilities   (463)   (509)

 

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

 

   Three Months Ended March 31, 
   2026   2025 
Current income taxes (recovery) expense   (33)   657 
Deferred income taxes recovery   (46)   (43)
Total income taxes (recovery) expense   (79)   614 

 

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

 

   As at   As at 
   March 31,   December 31, 
   2026   2025 
Deferred tax assets          
Lease obligations on right of use assets   860    910 
Non-capital losses carried forward   9    32 
           
Deferred tax liabilities          
Goodwill and intangible assets   (462)   (509)
Right-of-use assets   (847)   (910)
Property and equipment   (23)   (32)
Deferred income tax liabilities   (463)   (509)

 

 

27

 

BRAGG GAMING GROUP INC.

NOTES TO THE INTERIM UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE-MONTH PERIODS ENDED MARCH 31, 2026 AND MARCH 31, 2025

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

 

19   INCOME TAXES (CONTINUED)

 

The reasons for the difference between the actual tax charge for the year and the standard rate of Company tax applied to profits for the period are as follows:

 

   Three Months Ended March 31, 
   2026   2025 
Consolidated loss before income taxes   (1,265)   (2,026)
Effective tax rate   26.5%   26.5%
Effective income taxes recovery   (335)   (537)
Effect of tax rate in foreign jurisdictions   158    296 
Non-deductible and non-taxable items   10    246 
Change in tax benefits not recognized   488    609 
Adjustment of prior year tax payable   63     
Change in estimate for tax refunds in Malta   (463)    
Total income taxes (recovery) expense   (79)   614 

 

20   CONTINGENT LIABILITIES

 

In the ordinary course of business, the Company is involved in and potentially subject to, legal actions and proceedings. These may include, but are not limited to, claims regarding content performance and related errors.

 

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.

 

21   SUBSEQUENT EVENTS

 

On May 14, 2026, subsequent to the reporting date, the Company entered into a binding letter of intent to acquire 100% of the equity interests of Drayton International ("Drayton"), a diversified gaming technology and content platform comprising equity interests in five game development studios and three proprietary technology and distribution platforms.

 

The aggregate consideration is EUR 7.69m (approximately USD 9.0m), to be settled entirely through the issuance of newly issued common shares of the Company (the "Transaction"). The Company will also hold rights of first offer and matching rights over each of Drayton's five portfolio studios.

 

The Transaction is subject to the execution of a definitive acquisition agreement, applicable gaming regulatory approvals, approval of the listing of the Bragg common shares to be issued under the Transaction on the TSX and the Nasdaq, and the satisfaction of certain other closing conditions customary for a transaction of this nature.