Loading...
XSTOQIIWI
Market cap3mUSD
Dec 23, Last price  
4.10SEK
1D
10.81%
1Q
60.16%
IPO
-75.15%
Name

Qiiwi Games AB (publ)

Chart & Performance

D1W1MN
XSTO:QIIWI chart
P/E
—
P/S
1.47
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
2.35%
Rev. gr., 5y
7.48%
Revenues
26m
-24.99%
6,586,8853,792,0001,891,0003,641,0009,808,00017,981,00022,113,000103,805,00062,999,00034,376,00025,787,000
Net income
-28m
L+80.63%
2,919,230-705,000-2,546,000-1,861,000-2,774,000-5,342,000-656,0003,241,000-10,868,000-15,525,000-28,043,000
CFO
-15m
L+32.19%
080,000-2,524,000-1,768,000-2,358,000-5,824,000-4,742,00010,177,000-12,382,000-11,135,000-14,719,000

Profile

Qiiwi Games AB (publ) develops and publishes games for mobile platforms in Sweden. The company focuses on developing mobile games for casual gamers within the trivia, match-3, and word/puzzle genres. It has strategic cooperation agreements with All3Media International to develop and publish a word game for the detective drama Midsomer Murders and a match-3 game for the reality television series Kitchen Nightmares. The company was founded in 2012 and is based in Alingsås, Sweden.
URL
https://www.qiiwi.com/
IPO date
Oct 13, 2017
Employees
52
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
25,787
-24.99%
34,376
-45.43%
62,999
-39.31%
Cost of revenue
13,951
21,421
51,041
Unusual Expense (Income)
NOPBT
11,836
12,955
11,958
NOPBT Margin
45.90%
37.69%
18.98%
Operating Taxes
184
141
21
Tax Rate
1.55%
1.09%
0.18%
NOPAT
11,652
12,814
11,937
Net income
(28,043)
80.63%
(15,525)
42.85%
(10,868)
-435.33%
Dividends
Dividend yield
Proceeds from repurchase of equity
55
66,500
BB yield
Debt
Debt current
Long-term debt
Deferred revenue
Other long-term liabilities
426
Net debt
(25,170)
(44,992)
(59,517)
Cash flow
Cash from operating activities
(14,719)
(11,135)
(12,382)
CAPEX
(232)
(7,672)
(5,702)
Cash from investing activities
(20,107)
(7,735)
(6,194)
Cash from financing activities
55
62,958
FCF
14,119
12,114
9,886
Balance
Cash
25,170
44,992
59,517
Long term investments
Excess cash
23,881
43,273
56,367
Stockholders' equity
(62,369)
(34,191)
(6,557)
Invested Capital
93,265
93,235
80,781
ROIC
12.50%
14.73%
25.08%
ROCE
38.31%
21.94%
16.11%
EV
Common stock shares outstanding
9,249
9,249
9,249
Price
Market cap
EV
EBITDA
22,438
14,660
17,218
EV/EBITDA
Interest
139
18
139
Interest/NOPBT
1.17%
0.14%
1.16%