XNASGDEV
Market cap357mUSD
Dec 23, Last price
19.75USD
1D
-8.69%
1Q
-21.00%
IPO
-79.64%
Name
Nexters Inc
Chart & Performance
P/E
7.75
P/S
0.77
EPS
2.55
Div Yield, %
0.00%
Shrs. gr., 5y
—
Rev. gr., 5y
%
Revenues
465m
-3.16%
Net income
46m
+531.45%
CFO
18m
-84.53%
Profile
GDEV Inc. operates as a gaming and entertainment company in the United States, Europe, Asia, and internationally. It develops desktop, mobile, web, and social games. The company was formerly known as Nexters Inc. and changed its name to GDEV Inc. in June 2023. GDEV Inc. was founded in 2010 and is headquartered in Limassol, Cyprus.
IPO date
Oct 02, 2020
Employees
848
Domiciled in
VG
Incorporated in
VG
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | |
| Income | |||||
Revenues | 464,549 -3.16% | 479,688 10.50% | 434,094 66.39% | ||
Cost of revenue | 410,834 | 356,936 | 429,372 | ||
Unusual Expense (Income) | |||||
NOPBT | 53,715 | 122,752 | 4,722 | ||
NOPBT Margin | 11.56% | 25.59% | 1.09% | ||
Operating Taxes | 3,879 | 3,760 | 1,127 | ||
Tax Rate | 7.22% | 3.06% | 23.87% | ||
NOPAT | 49,836 | 118,992 | 3,595 | ||
Net income | 46,115 531.45% | 7,303 -106.22% | (117,444) 15,538.35% | ||
Dividends | (160,366) | ||||
Dividend yield | 1.08% | ||||
Proceeds from repurchase of equity | |||||
BB yield | |||||
| Debt | |||||
Debt current | 1,458 | 743 | 831 | ||
Long-term debt | 3,424 | 1,631 | 3,037 | ||
Deferred revenue | 115,344 | 96,887 | 128,074 | ||
Other long-term liabilities | 1,278 | 577 | 22,029 | ||
Net debt | (169,226) | (152,668) | (255,467) | ||
| Cash flow | |||||
Cash from operating activities | 17,954 | 116,082 | 105,516 | ||
CAPEX | (755) | (1,058) | (1,437) | ||
Cash from investing activities | (32,463) | (171,783) | (2,719) | ||
Cash from financing activities | (1,948) | (1,904) | (42,978) | ||
FCF | (14,268) | 132,094 | 19,847 | ||
| Balance | |||||
Cash | 156,034 | 137,139 | 142,802 | ||
Long term investments | 18,074 | 17,903 | 116,533 | ||
Excess cash | 150,881 | 131,058 | 237,630 | ||
Stockholders' equity | (125,343) | (316,701) | (161,048) | ||
Invested Capital | 144,594 | 261,319 | 151,223 | ||
ROIC | 24.56% | 57.69% | 2.32% | ||
ROCE | 279.02% | ||||
| EV | |||||
Common stock shares outstanding | 20,031 | 197,971 | 183,522 | ||
Price | 22.10 | 80.60 -20.20% | |||
Market cap | 442,690 | 14,791,868 -17.06% | |||
EV | 273,464 | 14,536,445 | |||
EBITDA | 59,991 | 129,653 | 7,262 | ||
EV/EBITDA | 4.56 | 2,001.71 | |||
Interest | 408 | 482 | 91 | ||
Interest/NOPBT | 0.76% | 0.39% | 1.93% | ||