Exhibit 99.1

Nayax Reports Second Quarter 2025 Results 
 
Revenue of $95.6 million, recurring revenue growth of 32%
 
Gross margin improves to 48.3%
 
Net income of $11.7 million with Adjusted EBITDA of $12.6 million(1)
 
Total transaction value up 34%, Customer base increases 24%
 
Company reaffirms full year 2025 guidance
 
HERZLIYA, Israel, August 13, 2025 - Nayax Ltd. (Nasdaq: NYAX, TASE: NYAX), a global commerce payments and loyalty platform designed to help merchants scale their business, today announced its financial results for the second quarter ended June 30, 2025.
 
“Our second quarter results reflect the successful execution of our strategic initiatives and the positive momentum of the business. We delivered yet another quarter of strong operational and financial performance driven by profitable revenue growth, robust global demand for our product solutions and services, market share gains, and an ever-expanding geographic footprint of our installed base. Our TAM is large and growing, driven by the shift from cash to digital payments. We expect acceleration in the second half of the year, driven primarily by stronger enterprise hardware sales in emerging segments such as EV chargers, smart coolers and family entertainment centers. With that, we are reaffirming our full year 2025 guidance”, commented Yair Nechmad, Chief Executive Officer and Chairman of the Board.
 

(1)
Adjusted EBITDA and Free Cash Flow are non-IFRS financial measures. Please refer to the tables at the end of this press release for a reconciliation of adjusted EBITDA and Free cash flow to the most directly comparable IFRS measure. The Company does not provide a reconciliation of forward-looking adjusted EBITDA to IFRS net income (loss) due to the inherent difficulty in forecasting and quantifying certain amounts that are necessary for such reconciliation, in particular, because special items such as finance expenses and Issuance and acquisition costs used to calculate projected net income (loss) vary dramatically based on actual events.  Therefore, the Company is not able to forecast on an IFRS basis with reasonable certainty all deductions needed in order to provide an IFRS calculation of projected net income (loss) at this time. The amount of these deductions may be material and therefore could result in projected IFRS net income (loss) being materially less than projected adjusted EBITDA (non-IFRS).



Second Quarter 2025 Financial Highlights

(All comparisons are relative to the second quarter and three-month period ended June 30, 2024, unless otherwise stated)
 
Revenue Summary
Q2 2025 ($M)
Q2 2024 ($M)
Growth (%)
Payment processing fees
43.1
32.0
34.7%
SaaS revenue
27.6
21.4
29.0%
Total recurring revenue (1)
70.7
53.4
32.4%
POS devices revenue (2)
24.9
24.7
0.8%
Total revenue (3)
95.6
78.1
22.4%

Margin Summary
Q2 2025
Q2 2024
Variance
Payment processing margin
39.1%
33.6%
5.5%
SaaS margin
74.2%
78.3%
-4.1%
Total recurring margin
52.8%
51.5%
1.3%
POS devices margin
35.4%
28.7%
6.7%
Total margin
48.3%
44.3%
4.0%

(1) Recurring revenue comprised of SaaS subscription revenue and payment processing fees.
(2) POS devices revenue includes revenues that are derived mainly from the sale of our hardware products.
(3) Q2 2025 includes $2.2 million of revenues from recent acquisitions.
 

Revenue increased 22% to $95.6 million from $78.1 million driven by both new and existing customer expansion. Revenue includes $1.1 million of favorable foreign exchange rate.
 

Organic revenue growth for the quarter was 20%.
 

Recurring revenue from SaaS and payment processing fees grew 32%, to $70.7 million and represented 74% of total revenue.
 

o
Processing revenue growth continues to demonstrate our success as a scalable and valued payment partner to our diverse customer base as the market continues its cash-to-cashless conversion.
 

Hardware revenue was $24.9 million consistent with the prior year period. We continue to see strong demand for our products, solutions and technology, supporting both the unattended and attended markets.
 

Gross margin improved to 48.3% from 44.3%. This was primarily due to:


o
Recurring margin improved to 52.8% from 51.5%, partly from renegotiated contracts with several bank acquirers and the Company’s improved smart-routing capabilities.
 

o
Hardware margin improved to 35.4% from 28.7% driven by continuing optimization of our supply chain infrastructure, and better component sourcing and cost.
2



Operating profit was $9.5 million which includes a one-time gain of $5.6 million mainly due to the share purchase of the remaining 51% of Nayax Capital, an embedded financing solution for operators, previously held as a joint venture.
 

Excluding this one-time gain, operating profit would have been $3.9 million, an improvement of $3.0 million from $0.9 million in last year’s second quarter.
 

Net income for the quarter was $11.7 million. Excluding a one-time gain associated with the share purchase of Nayax Capital, net income would have been $6.1 million, a significant improvement of $9.1 million compared to a net loss of $3.0 million in the prior year period.
 

Basic and diluted earnings per share for the quarter ending June 30, 2025 was $0.316 and $0.308, respectively. The basic loss per share for the quarter ended June 30, 2024 was $(0.083) per share.
 

Weighted average number of basic and diluted shares were 36,913,470 and 37,786,355, respectively, for the second quarter of 2025, compared the weighted average number of basic shares 36,223,886 for the second quarter of 2024. 
 

Adjusted EBITDA was $12.6 million, representing a margin of 13% of total revenue. This compared to Adjusted EBITDA of $8.1 million, representing 10% of total revenue in the prior year period.
 

Cash flow provided from operating activities was $12.9 million and free cash flow was $5.6 million.
 

As of June 30, 2025, the Company had $172.3 million in cash and cash equivalents and short-term deposits. Short-term and long-term debt balances was at $155.7 million.
 
Second Quarter 2025 Operational Metric Highlights
 
Key Performance Indicators
Q2 2025
Q2 2024
Growth (%)
Total transaction value ($m)
  1,593
  1,186
34.3%
Number of processed transactions (millions)
726
583
24.5%
Take rate (payments) (4)
2.70%
2.70%
0.00%
Managed and connected devices (thousands) (5)
1,377
1,186
16.1%
Customers (6)
105,000
85,000
23.5%

(4) Payment service providers typically take a percentage of every transaction in exchange for facilitating the movement of funds from the buyer to the seller. Take rate % (payments) is calculated by dividing the Company’s processing revenue by the total dollar transaction value in the same quarter.
(5) Number of managed and connected devices includes approximately 54,050 generated by recent acquisitions.
(6) Number of customers includes approximately 4,800 related to the recent acquisitions.
3



Total transaction value grew by 34.3% to nearly $1.6 billion. 
 

Number of processed transactions increased 24.5% to 726 million.
 

Take rate was 2.7% as the Company continues to expand into additional verticals.
 

Total number of managed and connected devices was approximately 1.38 million devices representing an increase of 16.1%. Nayax added more than 48,000 devices in this quarter.
 

Growth in the customer base continued at a healthy pace, adding nearly 5,000 new customers in the quarter, bringing the total customer base to nearly 105,000, an increase of 23.5%.
 

The dollar-based net retention rate remained high at 123%, reflecting strong customer satisfaction, while the customer churn rate remained low at 2.8%.
 
Recent Business Highlights
 

Announced a strategic partnership with Autel Energy, a leading global provider of EV charging solutions, to embed Nayax’s payment technology into approximately 100,000 Autel chargers across North America and Europe by the end of 2026. Autel, one of the fastest-growing EV charging suppliers worldwide with 53% year-over-year revenue growth in 2024, will integrate Nayax’s flexible payment infrastructure into its high-performance AC/DC charger products. The partnership enables faster deployment for operators and improves the charging and payment experience for drivers.
 

Acquired the remaining 51% of Nayax Capital, a joint venture we initially launched in 2023. Nayax Capital has now been fully consolidated under our embedded finance division. Embedded finance solutions, such as bank accounts, card issuing, and financing, will bring more value to our customers and increase recurring revenue per customer over time.
 

Announced strategic partnership to provide comprehensive payment solutions for Lynkwell, a leading energy infrastructure provider managing thousands of charging stations across North America and manufacturing its AC chargers in the United States. Lynkwell’s ViaLynkTM network is the eighth-largest public charging network in the United States.
 

Completed the acquisition of Inepro Pay, a Nayax distributor in the Benelux region. The acquisition expands Nayax’s reach in the region, while improving efficiency and bringing Nayax closer to its customers.
 
2025 Financial Outlook 
 
For the full year 2025, Nayax is reaffirming its financial outlook of revenue growth of between 30% to 35%, representing a revenue range of $410 million to $425 million on a constant currency basis. This includes organic revenue growth of at least 25%. 
 
Adjusted EBITDA guidance for the full year remains between $65 and $70 million, driven by continued revenue growth, market expansion, the full integration of recent acquisitions, and continuous operational optimization. 
 
The Company expects at least 50% free cash flow conversion from Adjusted EBITDA for the full year 2025. Free cash flow is defined as net cash provided from operating activities minus capitalized development costs and acquisition of property and equipment.
4

 
2028 Outlook 
 
As for the Company’s 2028 targets, management continues to project an annual revenue growth of approximately 35%, driven by a combination of organic growth and strategic M&A. Management also continues to target a gross margin of 50%, and an adjusted EBITDA margin of 30%, as we continue to drive high margin recurring revenues and operational efficiency.  
 
It is noted that the financial outlook provided by Nayax constitutes 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 and is current as of today. Unless required by law, Nayax has no obligation to update its guidance. Please see the cautionary note regarding Forward-looking Statements below. 
 
Investor Conference Calls
 
Nayax will host two conference calls to discuss its results later today, August 13, 2025. The first will be in English for international investors and the other in Hebrew for Israel-based investors to discuss its second quarter 2025 results.
 
The conference call in English will be held at: 8:30 a.m. Eastern Time / 3:30 p.m. Israel Time / 5:30 a.m. Pacific Time. The conference call in Hebrew will be held at: 9:30 a.m. Eastern Time / 4:30 p.m. Israel time / 6:30 a.m. Pacific Time.
 
Participating on the call will be Yair Nechmad, Chief Executive Officer, Sagit Manor, Chief Financial Officer, and Aaron Greenberg, Chief Strategy Officer
 
For the conference call in English, Nayax encourages participants to pre-register using the link below. Those who pre-register will be given a unique PIN to gain immediate access to the call, bypassing the live operator. Participants may pre-register any time, including up to and after the call/webcast start time. Participants will immediately receive an online confirmation, an email with the dial in number and a calendar invitation for the event.
 
To pre-register, go to:
 
https://services.incommconferencing.com/DiamondPassRegistration/register?confirmationNumber=13755150&linkSecurityString=1e3433a8c2
 
For those who are unable to pre-register, kindly join the conference call/webcast by using one of the dial-in numbers or clicking the webcast link below.
 

U.S. TOLL-FREE: 1-877-737-7051
 

ISRAEL TOLL-FREE: 1-809-455-690
 

INTERNATIONAL: 1-201-689-8878
5


WEBCAST LINK: 
 
https://viavid.webcasts.com/starthere.jsp?ei=1728954&tp_key=425ee383ca
 
Following the conference call, a replay will be available until August 27, 2025. To access the replay, please dial one of the following numbers:
 

Replay TOLL-FREE: 1-844-512-2921
 

Replay TOLL/INTERNATIONAL: 1-412-317-6671
 

Replay TOLL/Israel: 1-809-458-327
 

Replay Pin Number: 13755150
 
An archive of the conference call will also be available on Nayax's Investor Relations website Nayax - Investor Relations.

To access the conference call/webcast in Hebrew, use the link: 

https://us02web.zoom.us/j/84094538383
 
Forward-Looking Statements

This press release contains statements that constitute forward-looking statements. Many of the forward-looking statements contained in this press release can be identified by the use of forward-looking words such as “anticipate,” “believe,” “could,” “expect,” “should,” “plan,” “intend,” “estimate” and “potential,” among others. Forward-looking statements include, but are not limited to, statements regarding our intent, belief or current expectations, such as statements in this press release regarding our financial outlook, future business prospects and the impact of recent acquisitions or partnerships involving Autel Energy, Nayax Capital, Lynkwell and Inepro Pay. Forward-looking statements are based on our management’s beliefs and assumptions and on information currently available to our management. Such statements are subject to risks and uncertainties, and actual results may differ materially from those expressed or implied in the forward-looking statements due to various factors, including, but not limited to: our expectations regarding general market conditions, including as a result of the COVID-19 pandemic and other global economic trends; changes in consumer tastes and preferences; fluctuations in inflation, interest rate and exchange rates in the global economic environment; the availability of qualified personnel and the ability to retain such personnel; changes in commodity costs, labor, distribution and other operating costs; our ability to implement our growth strategy; changes in government regulation and tax matters; other factors that may affect our financial condition, liquidity and results of operations; general economic, political, demographic and business conditions in Israel, including the ongoing war in Israel that began on October 7, 2023 and global perspectives regarding that conflict; the success of operating initiatives, including advertising and promotional efforts and new product and concept development by us and our competitors; and other risk factors discussed under “Risk Factors” in our annual report on Form 20-F filed with the SEC on March 4, 2025 (our "Annual Report"). The preceding list is not intended to be an exhaustive list of all of our forward-looking statements. The forward-looking statements are based on our beliefs, assumptions and expectations of future performance, taking into account the information currently available to us. These statements are only estimates based upon our current expectations and projections about future events. There are important factors that could cause our actual results, levels of activity, performance or achievements to differ materially from the results, levels of activity, performance or achievements expressed or implied by the forward-looking statements. In particular, you should consider the risks provided under “Risk Factors” in our Annual Report. You should not rely upon forward-looking statements as predictions of future events. Although we believe that the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee that future results, levels of activity, performance and events and circumstances reflected in the forward-looking statements will be achieved or will occur. Each forward-looking statement speaks only as of the date of the particular statement. Except as required by law, we undertake no obligation to update publicly any forward-looking statements for any reason, to conform these statements to actual results or to changes in our expectations.
6


Use of Non-IFRS Financial Information

In addition to various operational metrics and financial measures in accordance with accounting principles generally accepted under International Financial Reporting Standards, or IFRS, this press release contains financial metrics presented on a constant currency basis as well as Adjusted EBITDA and Free Cash Flow, each of which are non-IFRS financial measures, as a measure to evaluate our past results and future prospects.

Adjusted EBITDA

Adjusted EBITDA is a non-IFRS financial measure that we define as loss for the period excluding finance expenses, tax expense (benefit), depreciation and amortization, share-based compensation costs, non-recurring issuance and acquisition costs and our share in losses of associates accounted for by the equity method.
We present Adjusted EBITDA in this press release because it is a measure that our management and board of directors utilize as a measure to evaluate our operating performance and for internal planning and forecasting purposes. Accordingly, we believe that Adjusted EBITDA provides useful information to investors and others in understanding and evaluating our operating results in the same manner as our management and board of directors.

We believe that Adjusted EBITDA, when taken collectively with financial measures prepared in accordance with IFRS, may be helpful to investors because it provides an additional tool for investors to use in evaluating our ongoing operating results and trends and in comparing our financial results with other companies because it provides consistency and comparability with past financial performance. However, our management does not consider this non-IFRS measure in isolation or as an alternative to financial measures determined in accordance with IFRS.

Adjusted EBITDA is presented for supplemental informational purposes only, has limitations as an analytical tool and should not be considered in isolation or as a substitute for financial information presented in accordance with IFRS. Adjusted EBITDA may be different from similarly titled measures used by other companies. The principal limitation of Adjusted EBITDA is that it excludes significant expenses that are required by IFRS to be recorded in our financial statements, as further detailed above. In addition, it is subject to inherent limitations as it reflects the exercise of judgment by management about which expenses are excluded or included in determining Adjusted EBITDA.

A reconciliation is provided at the end of this press release for Adjusted EBITDA to net profit or loss, the most directly comparable financial measure prepared in accordance with IFRS. Investors are encouraged to review net loss and the reconciliation to Adjusted EBITDA included below and to not rely on any single financial measure to evaluate our business.
7


Constant Currency

Nayax presents constant currency information to provide a framework for assessing how our underlying businesses performed excluding the effect of foreign currency rate fluctuations. Future expected results for transactions in currencies other than United States dollars are converted into United States dollars using the exchange rates in effect in the last month of the reporting period. Nayax provides this financial information to aid investors in better understanding our performance. These constant currency financial measures presented in this release should not be considered as a substitute for, or superior to, the measures of financial performance prepared in accordance with IFRS.
The Company cannot provide expected net income without unreasonable effort because certain items that impact net income are out of the Company's control and/or cannot be reasonably predicted at this time, of which unavailable information could have a significant impact on the Company’s IFRS financial results.

Free Cash Flow

Net cash provided from operating activities minus capitalized development costs and acquisition of property and equipment. A reconciliation is provided at the end of this press release for Free Cash Flow to Net cash provided from operating activities, the most directly comparable financial measure prepared in accordance with IFRS.

Other Financial Metrics:

Dollar-based net retention rate

Measured as a percentage of Recurring Revenue from returning customers in a given period as compared to the Recurring Revenue from such customers in the prior period, which reflects the increase in revenue and the rate of losses from customer churn.

About Nayax
 
Nayax is a global commerce enablement, payments and loyalty platform designed to help merchants scale their business. Nayax offers a complete solution including localized cashless payment acceptance, management suite, and loyalty tools, enabling merchants to conduct commerce anywhere, at any time. With foundations and global leadership in serving unattended retail, Nayax has transformed into a comprehensive solution focused on our customers’ growth across multiple channels. As of June 30, 2025, Nayax has 12 global offices, approximately 1,200 employees, connections to more than 80 merchant acquirers and payment method integrations, and is globally recognized as a payment facilitator. Nayax’s mission is to improve our customers’ revenue potential and operational efficiency — effectively and simply. For more information, please visit www.nayax.com.
 
Public Relations Contact:
Scott Gamm
Strategy Voice Associates
Scott@strategyvoiceassociates.com
Investor Relations Contact:
Aaron Greenberg
Chief Strategy Officer
IR@nayax.com
8

 
NAYAX LTD
 
CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
 
As of June 30, 2025
(Unaudited)

9


NAYAX LTD
CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION (UNAUDITED)

   
June 30
   
December 31
 
   
2025
   
2024
 
   
U.S. dollars in thousands
 
ASSETS
           
             
CURRENT ASSETS:
           
Cash and cash equivalents
   
172,267
     
83,130
 
Restricted cash transferable to customers for processing activity
   
80,756
     
60,299
 
Short-term bank deposits
   
638
     
9,327
 
Receivables in respect of processing activity
   
80,418
     
45,071
 
Trade receivable, net
   
61,815
     
55,694
 
Inventory
   
23,177
     
19,768
 
Other current assets
   
20,127
     
14,368
 
Total current assets
   
439,198
     
287,657
 
                 
NON-CURRENT ASSETS:
               
Long-term bank deposits
   
1,216
     
2,155
 
Other long-term assets
   
7,589
     
4,253
 
Investment in associate
   
-
     
3,754
 
Right-of-use assets, net
   
5,111
     
6,292
 
Property and equipment, net
   
15,496
     
11,112
 
Goodwill and intangible assets, net
   
164,698
     
117,670
 
Total non-current assets
   
194,110
     
145,236
 
TOTAL ASSETS
   
633,308
     
432,893
 
10


NAYAX LTD
CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION (UNAUDITED)

   
June 30
   
December 31
 
   
2025
   
2024
 
             
   
U.S. dollars in thousands
 
LIABILITIES AND EQUITY
           
             
CURRENT LIABILITIES:
           
Short-term bank credit and short term loan
   
-
     
25,276
 
Current maturities of long-term bank loans
   
3,220
     
3,978
 
Current maturities of other long-term liabilities
   
5,751
     
1,353
 
Current maturities of leases liabilities
   
2,830
     
2,967
 
Payables in respect of processing activity
   
188,170
     
130,958
 
Trade payables
   
19,407
     
21,059
 
Other payables
   
41,533
     
33,887
 
Total current liabilities
   
260,911
     
219,478
 
                 
NON-CURRENT LIABILITIES:
               
Long-term bank loans
   
12,187
     
18,605
 
Other long-term liabilities
   
11,076
     
20,716
 
Post-employment benefit obligations, net
   
552
     
497
 
Bonds
   
140,252
     
-
 
Lease liabilities
   
3,158
     
4,078
 
Deferred income taxes
   
3,685
     
4,274
 
Total non-current liabilities
   
170,910
     
48,170
 
TOTAL LIABILITIES
   
431,821
     
267,648
 
                 
EQUITY:
               
Shareholders Equity:
               
Share capital
   
9
     
9
 
Additional paid in capital
   
230,733
     
220,715
 
Capital reserves
   
10,394
     
7,832
 
Accumulated deficit
   
(39,649
)
   
(63,311
)
TOTAL EQUITY
   
201,487
     
165,245
 
TOTAL LIABILITIES AND EQUITY
   
633,308
     
432,893
 
11


NAYAX LTD
CONDENSED CONSOLIDATED STATEMENTS OF LOSS (UNAUDITED)

   
Six months ended
June 30
   
Three months ended
June 30
 
   
2025
   
2024
   
2025
   
2024
 
   
U.S. dollars in thousands
 
   
(Excluding loss per share data)
 
                         
Revenues
   
176,699
     
142,049
     
95,589
     
78,087
 
Cost of revenues
   
(90,628
)
   
(79,474
)
   
(49,417
)
   
(43,499
)
Gross Profit
   
86,071
     
62,575
     
46,172
     
34,588
 
                                 
Research and development expenses
   
(14,884
)
   
(12,762
)
   
(7,732
)
   
(6,417
)
Selling, general and administrative expenses
   
(58,759
)
   
(45,284
)
   
(31,218
)
   
(23,824
)
Depreciation and amortization in respect of technology and capitalized development costs
   
(6,502
)
   
(5,383
)
   
(3,326
)
   
(2,812
)
Other income (expenses)
   
11,710
     
(506
)
   
5,621
     
(378
)
Share of losses of equity method investees
   
(226
)
   
(538
)
   
-
     
(248
)
Profit (Loss) from ordinary operations
   
17,410
     
(1,898
)
   
9,517
     
909
 
Financial Income
   
7,935
     
1,089
     
6,099
     
652
 
Financial Expense
   
(5,958
)
   
(7,078
)
   
(3,631
)
   
(4,253
)
Profit (loss) before taxes on income
   
19,387
     
(7,887
)
   
11,985
     
(2,692
)
Tax expense
   
(579
)
   
(82
)
   
(333
)
   
(321
)
Profit (loss) for the period
   
18,808
     
(7,969
)
   
11,652
     
(3,013
)
                                 
Basic earnings (loss) per share
   
0.511
     
(0.227
)
   
0.316
     
(0.083
)
Diluted earnings per share
   
0.498
     
-
     
0.308
     
-
 
12


NAYAX LTD
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS (UNAUDITED)

   
Six months ended
June 30
   
Three months ended
June 30
 
   
2025
   
2024
   
2025
   
2024
 
   
U.S. dollars in thousands
 
Profit (loss) for the period
   
18,808
     
(7,969
)
   
11,652
     
(3,013
)
                                 
Other comprehensive income (loss) for the period:
                               
                                 
Items that may be reclassified to profit or loss:
                               
Gain (loss) from translation of financial statements of foreign operations
   
529
     
(39
)
   
(157
)
   
3
 
Gain on cash flow hedges
   
2,033
     
525
     
3,104
     
314
 
Total comprehensive profit (loss) for the period
   
21,370
     
(7,483
)
   
14,599
     
(2,696
)
13


NAYAX LTD
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY (UNAUDITED)

   
Share
capital
   
Additional paid in capital
   
Remeasurement of post-employment benefit obligations
   
Other capital reserves
   
Foreign currency translation reserve
   
Accumulated
deficit
   
Total
equity
 
   
U.S. dollars in thousands
 
                                           
Balance as of January 1, 2024 (audited)
   
8
     
153,524
     
248
     
9,545
     
(150
)
   
(65,585
)
   
97,590
 
Changes in the six months ended June 30, 2024:
                                                       
Loss for the period
   
-
     
-
     
-
     
-
     
-
     
(7,969
)
   
(7,969
)
Issuance of ordinary shares
   
1
     
63,190
     
-
     
-
     
-
     
-
     
63,191
 
Other comprehensive income for the period
   
-
     
-
     
-
     
(39
)
   
525
     
-
     
486
 
Employee options exercised and vesting of restricted shares
   
*
     
2,078
     
-
     
-
     
-
     
-
     
2,078
 
Share-based payment
   
-
     
-
     
-
     
-
     
-
     
3,311
     
3,311
 
Balance as of June 30, 2024 (unaudited)
   
9
     
218,792
     
248
     
9,506
     
375
     
(70,243
)
   
158,687
 
                                                         
Balance as of January 1, 2025 (audited)
   
9
     
220,715
     
463
     
9,973
     
(2,604
)
   
(63,311
)
   
165,245
 
Changes in the six months ended June 30, 2025:
                                                       
Profit for the period
   
-
     
-
     
-
     
-
     
-
     
18,808
     
18,808
 
Issuance of warrants, net
   
-
     
5,706
     
-
     
-
     
-
     
-
     
5,706
 
Issuance of options due acquisition
   
-
     
1,222
     
-
     
-
     
-
     
-
     
1,222
 
Other comprehensive income for the period
   
-
     
-
     
-
     
2,033
     
529
     
-
     
2,562
 
Employee options exercised and vesting of restricted shares
   
*
     
3,090
     
-
     
-
     
-
     
-
     
3,090
 
Share-based payment
   
-
     
-
     
-
     
-
     
-
     
4,854
     
4,854
 
Balance as of June 30, 2025 (unaudited)
   
9
     
230,733
     
463
     
12,006
     
(2,075
)
   
(39,649
)
   
201,487
 
 
(*) Presents an amount less than $1 thousand.
14

NAYAX LTD
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY (UNAUDITED)
 
   
Share
capital
   
Additional paid in capital
   
Remeasurement of post-employment benefit obligations
   
Other capital reserves
   
Foreign currency translation reserve
   
Accumulated
deficit
   
Total
equity
 
   
U.S. dollars in thousands
 
                                           
Balance as of March 31, 2024 (unaudited)
   
9
     
217,330
     
248
     
9,503
     
61
     
(68,964
)
   
158,187
 
Changes in the three months ended June 30, 2024:
                                                       
Loss for the period
   
-
     
-
     
-
     
-
     
-
     
(3,013
)
   
(3,013
)
Other comprehensive income for the period
   
-
     
-
     
-
     
3
     
314
     
-
     
317
 
Employee options exercised and vesting of restricted shares
   
*
     
957
     
-
     
-
     
-
     
-
     
957
 
Issuance of ordinary shares
   
*
     
505
     
-
     
-
     
-
     
-
     
505
 
Share-based payment
   
-
     
-
     
-
     
-
     
-
     
1,734
     
1,734
 
Balance as of June 30, 2024 (unaudited)
   
9
     
218,792
     
248
     
9,506
     
375
     
(70,243
)
   
158,687
 
                                                         
Balance as of March 31, 2025 (unaudited)
   
9
     
227,571
     
463
     
8,902
     
(1,918
)
   
(54,224
)
   
180,803
 
Changes in the three months ended June 30, 2025:
                                                       
Profit for the period
   
-
     
-
     
-
     
-
     
-
     
11,652
     
11,652
 
Issuance of options due acquisition
   
-
     
1,222
     
-
     
-
     
-
     
-
     
1,222
 
Other comprehensive income for the period
   
-
     
-
     
-
     
3,104
     
(157
)
   
-
     
2,947
 
Employee options exercised and vesting of restricted shares
   
*
     
1,940
     
-
     
-
     
-
     
-
     
1,940
 
Share-based payment
   
-
     
-
     
-
     
-
     
-
     
2,923
     
2,923
 
Balance as of June 30, 2025 (unaudited)
   
9
     
230,733
     
463
     
12,006
     
(2,075
)
   
(39,649
)
   
201,487
 
 
(*) Presents an amount less than $1 thousand.
15


NAYAX LTD
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY (UNAUDITED)

   
Six months ended
June 30
   
Three months ended
June 30
 
   
2025
   
2024
   
2025
   
2024
 
   
U.S. dollars in thousands
 
CASH FLOWS FROM OPERATING ACTIVITIES:
                       
Net profit (loss) for the period
   
18,808
     
(7,969
)
   
11,652
     
(3,013
)
Adjustments to reconcile net profit (loss) to net cash provided by operations (see Appendix A)
   
(4,573
)
   
17,299
     
1,294
     
12,203
 
Net cash provided by operating activities
   
14,235
     
9,330
     
12,946
     
9,190
 
                                 
CASH FLOWS FROM INVESTING ACTIVITIES:
                               
Capitalized development costs
   
(12,488
)
   
(9,788
)
   
(6,262
)
   
(5,417
)
Acquisition of property and equipment
   
(1,906
)
   
(1,009
)
   
(1,110
)
   
(849
)
Loans granted to related company
   
(2,062
)
   
(559
)
   
(1,962
)
   
(300
)
Decrease (Increase) in bank deposits
   
9,006
     
(22,715
)
   
(549
)
   
312
 
Interest received
   
2,873
     
1,045
     
1,576
     
612
 
Investments in financial assets
   
(5,000
)
   
(284
)
   
(5,000
)
   
-
 
Proceeds from sub-lessee
   
22
     
111
     
-
     
56
 
Payments for acquisitions of subsidiaries, net of cash acquired
   
(15,541
)
   
(14,934
)
   
(7,341
)
   
(14,934
)
Repayment of contingent liability due consideration of subsidiary acquisition
   
(5,519
)
   
-
     
(1,983
)
   
-
 
Net cash used in investing activities
   
(30,615
)
   
(48,133
)
   
(22,631
)
   
(20,520
)
                                 
CASH FLOWS FROM FINANCING ACTIVITIES:
                               
Issuance of ordinary shares
   
-
     
62,686
     
-
     
-
 
Proceeds from issue of bonds and warrants, net
   
132,941
     
-
     
-
     
-
 
Interest paid
   
(1,598
)
   
(2,339
)
   
(400
)
   
(1,254
)
Changes in short-term bank credit
   
(26,000
)
   
(12,404
)
   
(774
)
   
7,051
 
Receipt of long-term bank loans
   
-
     
17,000
     
-
     
-
 
Repayment of long-term bank loans
   
(7,079
)
   
(2,180
)
   
(805
)
   
(1,916
)
Repayment of long-term loans from others
   
-
     
(1,723
)
   
-
     
(581
)
Repayment of other long-term liabilities
   
(1,000
)
   
(100
)
   
-
     
(76
)
Employee options exercised
   
2,680
     
2,626
     
1,484
     
1,730
 
Principal lease payments
   
(1,433
)
   
(1,269
)
   
(729
)
   
(683
)
Net cash provided by (used in) financing activities
   
98,511
     
62,297
     
(1,224
)
   
4,271
 
                                 
Increase (decrease) in cash and cash equivalents
   
82,131
     
23,494
     
(10,909
)
   
(7,059
)
Balance of cash and cash equivalents at beginning of period
   
83,130
     
38,386
     
176,763
     
68,569
 
Gains (losses) from exchange differences on cash and cash equivalents
   
6,889
     
(994
)
   
6,605
     
(523
)
Gains (losses) from translation differences on cash and cash equivalents of foreign operations
   
117
     
1,026
     
(192
)
   
925
 
Balance of cash and cash equivalents at end of period
   
172,267
     
61,912
     
172,267
     
61,912
 
16


NAYAX LTD
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

   
Six months ended
June 30
   
Three months ended
June 30
 
   
2025
   
2024
   
2025
   
2024
 
   
U.S. dollars in thousands
 
Appendix A – adjustments to reconcile net loss to net cash provided by operations:
                       
                         
Adjustments in respect of:
                       
Depreciation and amortization
   
11,735
     
9,561
     
6,014
     
5,043
 
Post-employment benefit obligations, net
   
35
     
(5
)
   
24
     
(9
)
Deferred taxes
   
(1,072
)
   
(772
)
   
(381
)
   
(283
)
Finance expenses, net
   
3,681
     
2,562
     
5,143
     
1,750
 
Expenses in respect of long-term employee benefits
   
-
     
634
     
-
     
334
 
Profit from gaining control in subsidiary
   
(12,152
)
   
-
     
(6,063
)
   
-
 
Share of loss of equity method investee
   
226
     
538
     
-
     
248
 
Long-term deferred income
   
105
     
570
     
144
     
261
 
Expenses in respect of share-based compensation
   
4,295
     
2,965
     
2,512
     
1,512
 
Total adjustments
   
6,853
     
16,053
     
7,393
     
8,856
 
                                 
Changes in operating asset and liability items:
                               
Increase in restricted cash transferable to customers for processing activity
   
(20,435
)
   
(4,539
)
   
(8,766
)
   
(447
)
Increase in receivables from processing activity
   
(35,347
)
   
(29,098
)
   
(15,895
)
   
(6,707
)
Increase in trade receivables
   
(4,295
)
   
(3,289
)
   
(5,693
)
   
(3,684
)
Decrease (Increase) in other current assets
   
(2,448
)
   
2,220
     
(2,704
)
   
2,873
 
Decrease (Increase) in inventory
   
(2,498
)
   
1,445
     
(1,714
)
   
901
 
Increase in payables in respect of processing activity
   
57,212
     
35,257
     
25,689
     
9,304
 
Increase (Decrease) in trade payables
   
(7,690
)
   
(269
)
   
(1,309
)
   
4,115
 
Increase (Decrease) in other payables
   
4,075
     
(481
)
   
4,293
     
(3,008
)
Total changes in operating assets and liability items
   
(11,426
)
   
1,246
     
(6,099
)
   
3,347
 
Total adjustments to reconcile net loss to net cash provided by operations
   
(4,573
)
   
17,299
     
1,294
     
12,203
 
                                 
Appendix B – Information regarding investing and financing activities not involving cash flows:
                               
                                 
Purchase of property and equipment in credit
   
154
     
130
     
39
     
130
 
Recognition of right-of-use assets through lease liabilities
   
-
     
584
     
-
     
63
 
Share based payments costs attributed to development activities, capitalized as intangible assets
   
559
     
346
     
411
     
222
 
17


  IFRS to Non-IFRS Reconciliation
 
Quarter ended  
(U.S. dollars in thousands) 
 
Jun 30, 2025
Jun 30, 2024
Net income/loss for the period
11,652
(3,013)
Finance expense, net
(2,468)
3,601
Income tax expense (benefit)
333
321
Depreciation and amortization
6,014
5,043
EBITDA
15,531
5,952
Share-based payment costs
2,512
1,512
Employment benefit cost(1)
188
-
Other (income) expense(2)
(5,621)
378
Share of loss of equity method investee
-
248
ADJUSTED EBITDA
12,610
8,090


(1)
Other compensation arrangements provided to the shareholders of VMT


(2)
Primarily gain recognized from remeasurement an equity accounted investee, upon obtaining control of Nayax Capital, professional services and expenses related to our recent acquisitions
 
18


The following is a reconciliation of Operating Cash for the period, the most directly comparable IFRS financial measure, to Free Cash Flow for each of the periods indicated.
 
Quarter ended  
(U.S. dollars in thousands) 
 
Jun 30, 2025
Jun 30, 2024
Operating Cash
12,946
9,190
Capitalized development costs
(6,262)
(5,417)
Acquisition of property and equipment
(1,110)
(849)
Free Cash Flow
5,574
2,924

The following is a reconciliation of OPEX for the period, the most directly comparable IFRS financial measure, to Adjusted OPEX for each of the periods indicated.

Quarter ended  
(U.S. dollars in thousands) 
 
Jun 30, 2025
Jun 30, 2024
OPEX
42,276
33,053
Stock Based Compensation
(2,371)
(1,401)
Depreciation & Amortization
(5,710)
(4,879)
Employment Benefit Cost(1)
(188)
-
Adjusted OPEX
34,007
26,773


(1)
Other compensation arrangements provided to the shareholders of VMT
 
19