Loading...
XSTO
GCOR
Market cap16mUSD
Jun 05, Last price  
1.08SEK
1D
0.00%
1Q
18.68%
Jan 2017
-87.26%
IPO
-98.41%
Name

Gaming Corps AB

Chart & Performance

D1W1MN
P/E
—
P/S
4.36
EPS
—
Div Yield, %
—
Shrs. gr., 5y
-52.38%
Rev. gr., 5y
31.79%
Revenues
36m
+15.72%
1,939,349516,684415,75411,329,38921,323,4489,059,491226,1082,358,23812,408,08131,121,07736,011,928
Net income
-24m
L-1.59%
-4,688,110-25,323,956-33,510,316-43,089,939-42,619,005-5,178,923-17,086,629-22,451,813-24,439,140-24,080,811-23,697,205
CFO
-22m
L-3.63%
-4,771,049-17,433,004-28,207,565-52,405,978-31,136,401-10,886,244-13,997,999-21,996,617-23,831,205-22,581,111-21,761,353

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
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
36,012
15.72%
31,121
150.81%
12,408
426.16%
Cost of revenue
34,942
32,443
37,469
Unusual Expense (Income)
NOPBT
1,070
(1,322)
(25,061)
NOPBT Margin
2.97%
Operating Taxes
3,996
Tax Rate
NOPAT
1,070
(1,322)
(29,057)
Net income
(23,697)
-1.59%
(24,081)
-1.47%
(24,439)
8.85%
Dividends
Dividend yield
Proceeds from repurchase of equity
5,467
26,500
BB yield
-6.57%
-23.91%
Debt
Debt current
1,250
7,000
4,000
Long-term debt
6,125
3,000
Deferred revenue
Other long-term liabilities
Net debt
(5,559)
7,422
(6,691)
Cash flow
Cash from operating activities
(21,761)
(22,581)
(23,831)
CAPEX
1
(168)
Cash from investing activities
(4,496)
(168)
Cash from financing activities
36,614
14,467
33,302
FCF
791
342
(30,328)
Balance
Cash
11,834
1,478
9,591
Long term investments
1,100
1,100
1,100
Excess cash
11,134
1,022
10,071
Stockholders' equity
(232,967)
(210,174)
(187,680)
Invested Capital
252,525
221,855
205,115
ROIC
0.45%
ROCE
5.47%
EV
Common stock shares outstanding
72,933
59,424
50,609
Price
0.59
-57.86%
1.40
-36.07%
2.19
-19.49%
Market cap
43,031
-48.28%
83,193
-24.94%
110,835
-6.38%
EV
37,471
90,616
104,143
EBITDA
2,884
628
(23,119)
EV/EBITDA
12.99
144.31
Interest
728
195
Interest/NOPBT