No data to show
XSTO
THUNDR
Market cap4mUSD
May 02, Last price
0.67SEK
1D
-2.61%
1Q
-6.80%
IPO
-99.02%
Name
Thunderful Group AB
Chart & Performance
P/E
—
P/S
0.16
EPS
—
Div Yield, %
—
Shrs. gr., 5y
0.36%
Rev. gr., 5y
-32.42%
Revenues
293m
-89.61%
Net income
-888m
L+45.64%
CFO
241m
-23.49%
Earnings
May 13, 2025
Profile
Thunderful Group AB develops, publishes, and invests in games in Sweden, Norway, Finland, Denmark, and internationally. It operates in two segments, Thunderful Games and Thunderful Distribution. The Thunderful Games segment develops, publishes, and invests in games, including SteamWorld Tower Defense, Swing King, Pinch, Anthill, Pinch 2, Fatty, Pinch 2 Special Edition, SteamWorld Dig, Stick It To the Man!, Chip, Esper, Zombie Vikings, SteamWorld Heist, Esper 2, Zombie Vikings: Stab-a-thon, Shu, SteamWorld Dig II, Augmented Empire, A Night Sky, Flipping Death, Fe, They Suspect Nothing, SteamWorld Quest, Ghost Giant, Shadow Point, Wavetale, The Gunk, and Lost in Random. The Thunderful Distribution segment distributes and sells Nintendo hardware and software products, and accessories, as well as gaming accessories, boxed games, and merchandise, and toys. The company was founded in 1965 and is headquartered in Gothenburg, Sweden.
Valuation
Title SEK in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|---|
| 2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | |
| Income | ||||||||
Revenues | 292,800 -89.61% | 2,818,200 -7.01% | 3,030,700 -3.51% | |||||
Cost of revenue | (30,300) | 1,933,200 | 2,728,600 | |||||
Unusual Expense (Income) | ||||||||
NOPBT | 323,100 | 885,000 | 302,100 | |||||
NOPBT Margin | 110.35% | 31.40% | 9.97% | |||||
Operating Taxes | (65,000) | 14,900 | 37,200 | |||||
Tax Rate | 1.68% | 12.31% | ||||||
NOPAT | 388,100 | 870,100 | 264,900 | |||||
Net income | (887,500) 45.64% | (609,400) -602.81% | 121,200 -8.32% | |||||
Dividends | ||||||||
Dividend yield | ||||||||
Proceeds from repurchase of equity | 600 | 1,100 | ||||||
BB yield | -1.25% | -0.30% | ||||||
| Debt | ||||||||
Debt current | 11,900 | 524,600 | 101,300 | |||||
Long-term debt | 33,600 | 198,500 | 236,400 | |||||
Deferred revenue | ||||||||
Other long-term liabilities | 21,600 | 183,500 | 288,800 | |||||
Net debt | 14,500 | 509,200 | 273,500 | |||||
| Cash flow | ||||||||
Cash from operating activities | 241,300 | 315,400 | 497,500 | |||||
CAPEX | (1,000) | (338,300) | (231,000) | |||||
Cash from investing activities | 136,600 | (330,200) | (301,700) | |||||
Cash from financing activities | (559,200) | 167,800 | (234,100) | |||||
FCF | 925,400 | 868,100 | 679,900 | |||||
| Balance | ||||||||
Cash | 31,000 | 209,100 | 56,600 | |||||
Long term investments | 4,800 | 7,600 | ||||||
Excess cash | 16,360 | 72,990 | ||||||
Stockholders' equity | 700 | 107,500 | 707,900 | |||||
Invested Capital | 622,400 | 2,104,010 | 2,442,100 | |||||
ROIC | 28.47% | 38.28% | 10.74% | |||||
ROCE | 50.22% | 37.99% | 11.65% | |||||
| EV | ||||||||
Common stock shares outstanding | 70,291 | 70,291 | 70,262 | |||||
Price | 0.68 -87.01% | 5.25 -64.53% | 14.80 -74.26% | |||||
Market cap | 47,938 -87.01% | 369,026 -64.51% | 1,039,873 -73.91% | |||||
EV | 62,438 | 878,226 | 1,313,373 | |||||
EBITDA | 1,171,100 | 1,723,000 | 476,100 | |||||
EV/EBITDA | 0.05 | 0.51 | 2.76 | |||||
Interest | 36,800 | 12,200 | ||||||
Interest/NOPBT | 4.16% | 4.04% | ||||||