XSTOSF
Market cap367mUSD
Dec 23, Last price
7.99SEK
1D
-3.03%
1Q
19.25%
Jan 2017
1.14%
IPO
26.32%
Name
Stillfront Group AB (publ)
Chart & Performance
P/E
579.53
P/S
0.58
EPS
0.01
Div Yield, %
0.00%
Shrs. gr., 5y
14.25%
Rev. gr., 5y
39.43%
Revenues
6.98b
-1.08%
Net income
7m
-98.75%
CFO
1.69b
-16.67%
Earnings
Feb 05, 2025
Profile
Stillfront Group AB (publ), through its subsidiaries, designs, develops, markets, publishes, and distributes digital games in Europe, North America, the United Kingdom, and the Middle East and North Africa region. The company's games portfolio include Albion Online, Battle pirates, Big Farm: Mobile Harvest, BitLife, eRepublik.com, Call of War, Conflict of Nations: World War 3, Goodgame Empire, Hollywood Story, Home Design Makeover!, Imperia Online, My Story, Nida Harb 3, OFM, Property Brothers Home Design, Shakes & Fidget, Siege: World War II, The Horus Heresy: Legions, and Trivia Star. Its games portfolio also include Unravel Two, War and Peace: American Civil War, War Commander: Rogue Assault, Word Collect, Word nut, What's the Pic, Ludo Club, and Teen Patti Gold. The company was founded in 2010 and is headquartered in Stockholm, Sweden.
Valuation
Title SEK in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
| Income | ||||||||||
Revenues | 6,982,000 -1.08% | 7,058,000 29.39% | 5,455,000 36.68% | |||||||
Cost of revenue | 7,415,000 | 36,000 | 2,814,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (433,000) | 7,022,000 | 2,641,000 | |||||||
NOPBT Margin | 99.49% | 48.41% | ||||||||
Operating Taxes | 143,000 | 206,000 | 197,000 | |||||||
Tax Rate | 2.93% | 7.46% | ||||||||
NOPAT | (576,000) | 6,816,000 | 2,444,000 | |||||||
Net income | 7,000 -98.75% | 559,000 -5.25% | 590,000 1.72% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (270,000) | 2,001,000 | 1,074,000 | |||||||
BB yield | ||||||||||
| Debt | ||||||||||
Debt current | 60,000 | 123,000 | 631,000 | |||||||
Long-term debt | 4,914,000 | 4,679,000 | 3,984,000 | |||||||
Deferred revenue | 3,000 | |||||||||
Other long-term liabilities | 1,500,000 | 2,146,000 | 2,362,000 | |||||||
Net debt | 4,167,000 | 3,813,000 | 3,482,000 | |||||||
| Cash flow | ||||||||||
Cash from operating activities | 1,690,000 | 2,028,000 | 1,620,000 | |||||||
CAPEX | (833,000) | (1,057,000) | (859,000) | |||||||
Cash from investing activities | (1,671,000) | (3,758,000) | (4,176,000) | |||||||
Cash from financing activities | (175,000) | 1,462,000 | 2,616,000 | |||||||
FCF | (701,000) | 6,576,000 | 2,807,000 | |||||||
| Balance | ||||||||||
Cash | 807,000 | 989,000 | 1,133,000 | |||||||
Long term investments | ||||||||||
Excess cash | 457,900 | 636,100 | 860,250 | |||||||
Stockholders' equity | 2,796,000 | 3,301,000 | 1,375,000 | |||||||
Invested Capital | 19,829,100 | 20,395,900 | 15,744,750 | |||||||
ROIC | 37.72% | 19.34% | ||||||||
ROCE | 31.69% | 14.96% | ||||||||
| EV | ||||||||||
Common stock shares outstanding | 512,191 | 483,878 | 413,060 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 487,000 | 8,718,000 | 3,627,000 | |||||||
EV/EBITDA | ||||||||||
Interest | 501,000 | 240,000 | 247,000 | |||||||
Interest/NOPBT | 3.42% | 9.35% | ||||||||