Loading...
XSTOGCOR
Market cap4mUSD
Dec 23, Last price  
0.57SEK
1D
0.35%
1Q
-37.22%
Jan 2017
-93.28%
IPO
-99.16%
Name

Gaming Corps AB

Chart & Performance

D1W1MN
XSTO:GCOR chart
P/E
—
P/S
1.74
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
16.44%
Rev. gr., 5y
7.85%
Revenues
31m
+150.81%
1,939,349516,684415,75411,329,38921,323,4489,059,491226,1082,358,23812,408,08131,121,077
Net income
-24m
L-1.47%
-4,688,110-25,323,956-33,510,316-43,089,939-42,619,005-5,178,923-17,086,629-22,451,813-24,439,140-24,080,811
CFO
-23m
L-5.25%
-4,771,049-17,433,004-28,207,565-52,405,978-31,136,401-10,886,244-13,997,999-21,996,617-23,831,205-22,581,111

Profile

Gaming Corps AB (publ) develops videogames and interactive entertainment in Sweden. The company was founded in 2013 and is based in Stockholm, Sweden.
URL
https://www.gamingcorps.com/
IPO date
Jun 04, 2015
Employees
22
Domiciled in
SE
Incorporated in
SE

Valuation

Title
SEK in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
31,121
150.81%
12,408
426.16%
2,358
942.97%
Cost of revenue
32,443
37,469
39,558
Unusual Expense (Income)
NOPBT
(1,322)
(25,061)
(37,200)
NOPBT Margin
Operating Taxes
3,996
87
Tax Rate
NOPAT
(1,322)
(29,057)
(37,287)
Net income
(24,081)
-1.47%
(24,439)
8.85%
(22,452)
31.40%
Dividends
Dividend yield
Proceeds from repurchase of equity
5,467
26,500
BB yield
-6.57%
-23.91%
Debt
Debt current
7,000
4,000
6,500
Long-term debt
3,000
Deferred revenue
Other long-term liabilities
Net debt
7,422
(6,691)
1,739
Cash flow
Cash from operating activities
(22,581)
(23,831)
(21,997)
CAPEX
1
(168)
(6,797)
Cash from investing activities
(168)
(5,498)
Cash from financing activities
14,467
33,302
5,500
FCF
342
(30,328)
(37,262)
Balance
Cash
1,478
9,591
289
Long term investments
1,100
1,100
4,472
Excess cash
1,022
10,071
4,643
Stockholders' equity
(210,174)
(187,680)
(160,942)
Invested Capital
221,855
205,115
172,397
ROIC
ROCE
EV
Common stock shares outstanding
59,424
50,609
43,523
Price
1.40
-36.07%
2.19
-19.49%
2.72
-25.27%
Market cap
83,193
-24.94%
110,835
-6.38%
118,383
-5.40%
EV
90,616
104,143
120,122
EBITDA
628
(23,119)
(35,327)
EV/EBITDA
144.31
Interest
728
195
87
Interest/NOPBT