Loading...
XCSE
TGAMES
Market cap24mUSD
Apr 08, Last price  
6.22DKK
1D
0.32%
1Q
1.97%
IPO
-25.69%
Name

TROPHY GAMES Development A/S

Chart & Performance

D1W1MN
P/E
64.20
P/S
3.06
EPS
0.10
Div Yield, %
—
Shrs. gr., 5y
15.03%
Rev. gr., 5y
62.22%
Revenues
54m
+7.60%
3,767,2534,845,41619,930,00030,810,00037,653,00050,588,00054,435,000
Net income
3m
P
-98,8251,566,6253,259,0003,622,000-920,000-12,480,0002,595,000
CFO
11m
+201.72%
003,418,0006,506,0001,856,0003,726,00011,242,000

Profile

TROPHY GAMES Development A/S engages in the developing, manufacturing, publishing, and selling of online games for computers, tablet, mobiles, and related products in Denmark. It primarily focuses on football management games. The company was incorporated in 2006 and is based in Copenhagen, Denmark.
URL
https://trophy-games.com/
IPO date
Apr 27, 2021
Employees
Domiciled in
DK
Incorporated in
DK

Valuation

Title
DKK in thousands, except ratios and share amounts
FYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑12
Income
Revenues
54,435
7.60%
50,588
34.35%
Cost of revenue
52,693
62,731
Unusual Expense (Income)
NOPBT
1,742
(12,143)
NOPBT Margin
3.20%
Operating Taxes
905
(4,382)
Tax Rate
51.95%
NOPAT
837
(7,761)
Net income
2,595
-120.79%
(12,480)
1,256.52%
Dividends
Dividend yield
Proceeds from repurchase of equity
(1,646)
BB yield
79.52%
Debt
Debt current
94
Long-term debt
Deferred revenue
Other long-term liabilities
Net debt
(24,625)
(29,018)
Cash flow
Cash from operating activities
11,242
3,726
CAPEX
(13,236)
(11,116)
Cash from investing activities
(13,236)
(13,217)
Cash from financing activities
(1,552)
FCF
5,684
(10,546)
Balance
Cash
24,719
28,265
Long term investments
753
Excess cash
21,997
26,489
Stockholders' equity
52,466
51,871
Invested Capital
30,489
25,382
ROIC
3.00%
ROCE
3.04%
EV
Common stock shares outstanding
552
552
Price
3.75
-6.25%
4.00
-21.26%
Market cap
2,070
-6.25%
2,208
-21.26%
EV
(23,033)
(27,133)
EBITDA
2,025
12,067
EV/EBITDA
Interest
481
396
Interest/NOPBT
27.61%