XSTO
FRAG
Market cap5mUSD
May 02, Last price
6.90SEK
1D
-2.54%
1Q
-4.17%
IPO
55.41%
Name
Fragbite Group AB (publ)
Chart & Performance
P/E
—
P/S
0.19
EPS
—
Div Yield, %
—
Shrs. gr., 5y
-38.01%
Rev. gr., 5y
192.37%
Revenues
265m
+11.76%
Net income
-129m
L+142.69%
CFO
-9m
L+536.47%
Earnings
May 21, 2025
Profile
Fragbite Group AB (publ) operates as a digital gaming entertainment company in the Nordic region. It develops, publishes, distributes, and markets mobile games through its game development studios, including Lucky Kat, FunRock Development, and Prey Studios; and arranges and broadcasts e-sports tournaments live. The company was founded in 2002 and is headquartered in Stockholm, Sweden. Fragbite Group AB was a former subsidiary of FunRock Media AB.
Valuation
Title SEK in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|
| 2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | |
| Income | |||||||
Revenues | 265,087 11.76% | 237,198 -6.64% | 254,059 104.82% | ||||
Cost of revenue | 146,731 | 140,569 | 208,340 | ||||
Unusual Expense (Income) | |||||||
NOPBT | 118,356 | 96,629 | 45,719 | ||||
NOPBT Margin | 44.65% | 40.74% | 18.00% | ||||
Operating Taxes | 3,050 | 4,953 | 6,782 | ||||
Tax Rate | 2.58% | 5.13% | 14.83% | ||||
NOPAT | 115,306 | 91,676 | 38,937 | ||||
Net income | (128,984) 142.69% | (53,148) -48.46% | (103,112) 104.60% | ||||
Dividends | |||||||
Dividend yield | |||||||
Proceeds from repurchase of equity | 36,685 | 38,621 | |||||
BB yield | -2.43% | -11.13% | |||||
| Debt | |||||||
Debt current | 21,966 | (1,875) | 26,534 | ||||
Long-term debt | 7,212 | 14,752 | 30,317 | ||||
Deferred revenue | |||||||
Other long-term liabilities | 1,574 | 678,325 | 77,898 | ||||
Net debt | 19,771 | (12,178) | 15,545 | ||||
| Cash flow | |||||||
Cash from operating activities | (9,006) | (1,415) | 43,096 | ||||
CAPEX | (10,354) | (490) | (35,919) | ||||
Cash from investing activities | (44,038) | (55,075) | (141,235) | ||||
Cash from financing activities | 37,276 | 40,267 | 47,731 | ||||
FCF | 97,312 | 146,049 | 38,025 | ||||
| Balance | |||||||
Cash | 9,407 | 25,055 | 40,993 | ||||
Long term investments | 313 | ||||||
Excess cash | 13,195 | 28,603 | |||||
Stockholders' equity | (366,398) | (245,995) | (194,164) | ||||
Invested Capital | 478,042 | 1,110,783 | 487,462 | ||||
ROIC | 14.51% | 11.47% | 9.05% | ||||
ROCE | 106.01% | 11.17% | 15.59% | ||||
| EV | |||||||
Common stock shares outstanding | 6,783 | 810,797 | 88,959 | ||||
Price | 7.25 289.78% | 1.86 -52.31% | 3.90 -51.25% | ||||
Market cap | 49,177 -96.74% | 1,508,083 334.68% | 346,942 -31.28% | ||||
EV | 68,948 | 1,495,905 | 362,487 | ||||
EBITDA | 267,910 | 209,550 | 140,849 | ||||
EV/EBITDA | 0.26 | 7.14 | 2.57 | ||||
Interest | 13,109 | ||||||
Interest/NOPBT | 28.67% | ||||||