XSTOFAGA
Market cap18mUSD
Nov 05, Last price
57.50SEK
Name
Fantasma Games AB (publ)
Chart & Performance
P/E
89.97
P/S
4.07
EPS
0.64
Div Yield, %
0.00%
Shrs. gr., 5y
5.33%
Rev. gr., 5y
163.93%
Revenues
50m
+61.62%
Net income
2m
P
CFO
13m
+3,928.10%
Profile
Fantasma Games AB (publ) operates as a game studio. It provides mobile games for gambling industry; and produces customized casino games for external customers. The company was incorporated in 2016 and is based in Stockholm, Sweden.
Valuation
Title SEK in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | |
| Income | ||||||
Revenues | 50,258 61.62% | 31,097 298.07% | 7,812 73.02% | |||
Cost of revenue | 5,732 | 10,340 | 3,951 | |||
Unusual Expense (Income) | ||||||
NOPBT | 44,526 | 20,757 | 3,861 | |||
NOPBT Margin | 88.59% | 66.75% | 49.42% | |||
Operating Taxes | (4,491) | 242 | 223 | |||
Tax Rate | 1.17% | 5.78% | ||||
NOPAT | 49,017 | 20,515 | 3,638 | |||
Net income | 2,273 -171.75% | (3,168) -57.48% | (7,451) 1,162.02% | |||
Dividends | ||||||
Dividend yield | ||||||
Proceeds from repurchase of equity | 6,818 | 24,947 | ||||
BB yield | -4.94% | -33.75% | ||||
| Debt | ||||||
Debt current | (1,280) | (1,479) | ||||
Long-term debt | ||||||
Deferred revenue | ||||||
Other long-term liabilities | 7,847 | 9,527 | 15,343 | |||
Net debt | (9,842) | (8,028) | (9,834) | |||
| Cash flow | ||||||
Cash from operating activities | 13,333 | 331 | (4,458) | |||
CAPEX | (14,037) | (7,554) | (6,197) | |||
Cash from investing activities | (15,522) | (9,501) | (12,610) | |||
Cash from financing activities | (1,000) | 6,818 | 24,913 | |||
FCF | 52,591 | 16,925 | 1,041 | |||
| Balance | ||||||
Cash | 3,542 | 5,777 | 8,105 | |||
Long term investments | 6,300 | 971 | 250 | |||
Excess cash | 7,329 | 5,193 | 7,964 | |||
Stockholders' equity | (20,250) | (22,602) | 759 | |||
Invested Capital | 60,026 | 59,468 | 36,001 | |||
ROIC | 82.04% | 42.98% | 13.93% | |||
ROCE | 111.94% | 56.30% | 10.50% | |||
| EV | ||||||
Common stock shares outstanding | 3,574 | 3,341 | 2,476 | |||
Price | 36.40 -11.86% | 41.30 38.36% | 29.85 | |||
Market cap | 130,080 -5.73% | 137,993 86.67% | 73,922 | |||
EV | 120,238 | 129,965 | 86,088 | |||
EBITDA | 54,425 | 28,338 | 6,346 | |||
EV/EBITDA | 2.21 | 4.59 | 13.57 | |||
Interest | 160 | 849 | 117 | |||
Interest/NOPBT | 0.36% | 4.09% | 3.03% | |||