XCSE
TGAMES
Market cap53mUSD
Jul 18, Last price
12.75DKK
1D
0.79%
1Q
82.66%
IPO
52.33%
Name
TROPHY GAMES Development A/S
Chart & Performance
P/E
48.04
P/S
3.79
EPS
0.27
Div Yield, %
—
Shrs. gr., 5y
17.17%
Rev. gr., 5y
35.21%
Revenues
90m
+65.46%
Net income
7m
+173.95%
CFO
19m
+71.29%
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.
Valuation
Title DKK in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|---|
| 2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | |
| Income | ||||||||
Revenues | 90,070 65.46% | 54,435 7.60% | 50,588 34.35% | |||||
Cost of revenue | 42,105 | 52,693 | 62,731 | |||||
Unusual Expense (Income) | ||||||||
NOPBT | 47,965 | 1,742 | (12,143) | |||||
NOPBT Margin | 53.25% | 3.20% | ||||||
Operating Taxes | 1,597 | 905 | (4,382) | |||||
Tax Rate | 3.33% | 51.95% | ||||||
NOPAT | 46,368 | 837 | (7,761) | |||||
Net income | 7,109 173.95% | 2,595 -120.79% | (12,480) 1,256.52% | |||||
Dividends | ||||||||
Dividend yield | ||||||||
Proceeds from repurchase of equity | (879) | (1,646) | ||||||
BB yield | 26.54% | 79.52% | ||||||
| Debt | ||||||||
Debt current | 7 | 94 | ||||||
Long-term debt | ||||||||
Deferred revenue | ||||||||
Other long-term liabilities | ||||||||
Net debt | (25,422) | (24,625) | (29,018) | |||||
| Cash flow | ||||||||
Cash from operating activities | 19,256 | 11,242 | 3,726 | |||||
CAPEX | (17,527) | (13,236) | (11,116) | |||||
Cash from investing activities | (17,581) | (13,236) | (13,217) | |||||
Cash from financing activities | (966) | (1,552) | ||||||
FCF | 41,197 | 5,684 | (10,546) | |||||
| Balance | ||||||||
Cash | 25,429 | 24,719 | 28,265 | |||||
Long term investments | 753 | |||||||
Excess cash | 20,926 | 21,997 | 26,489 | |||||
Stockholders' equity | 58,888 | 52,466 | 51,871 | |||||
Invested Capital | 37,884 | 30,489 | 25,382 | |||||
ROIC | 135.63% | 3.00% | ||||||
ROCE | 74.95% | 3.04% | ||||||
| EV | ||||||||
Common stock shares outstanding | 552 | 552 | 552 | |||||
Price | 6.00 60.00% | 3.75 -6.25% | 4.00 -21.26% | |||||
Market cap | 3,312 60.00% | 2,070 -6.25% | 2,208 -21.26% | |||||
EV | (22,110) | (23,033) | (27,133) | |||||
EBITDA | 63,486 | 2,025 | 12,067 | |||||
EV/EBITDA | ||||||||
Interest | 389 | 481 | 396 | |||||
Interest/NOPBT | 0.81% | 27.61% | ||||||