XWAR
MOV
Market cap9mUSD
Aug 01, Last price
13.20PLN
1D
0.00%
1Q
-18.22%
IPO
-27.43%
Name
Movie Games SA
Chart & Performance
Profile
Movie Games S.A. develops games for PC, Xbox One, PlayStation4, and Nintendo Switch. The company offers games, such as roguelike, horror games, simulators, and war games. The company was founded in 2016 and is based in Warsaw, Poland.
Valuation
Title PLN in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | |
Income | |||||||
Revenues | 4,515 -30.29% | 6,477 -44.28% | |||||
Cost of revenue | 2,521 | 11,419 | |||||
Unusual Expense (Income) | |||||||
NOPBT | 1,994 | (4,942) | |||||
NOPBT Margin | 44.16% | ||||||
Operating Taxes | (858) | 2,025 | |||||
Tax Rate | |||||||
NOPAT | 2,852 | (6,967) | |||||
Net income | (9,002) -391.52% | 3,088 -75.60% | |||||
Dividends | (2,573) | ||||||
Dividend yield | 4.89% | ||||||
Proceeds from repurchase of equity | 1,451 | ||||||
BB yield | -2.76% | ||||||
Debt | |||||||
Debt current | 507 | 792 | |||||
Long-term debt | 503 | 987 | |||||
Deferred revenue | |||||||
Other long-term liabilities | 1,351 | ||||||
Net debt | (13,795) | (15,310) | |||||
Cash flow | |||||||
Cash from operating activities | 2,712 | (1,097) | |||||
CAPEX | (4,894) | (9,403) | |||||
Cash from investing activities | (4,008) | (3,562) | |||||
Cash from financing activities | (277) | (1,493) | |||||
FCF | 7,157 | 1,991 | |||||
Balance | |||||||
Cash | 4,486 | 5,660 | |||||
Long term investments | 10,319 | 11,429 | |||||
Excess cash | 14,579 | 16,765 | |||||
Stockholders' equity | 25,049 | 32,329 | |||||
Invested Capital | 15,867 | 20,158 | |||||
ROIC | 15.83% | ||||||
ROCE | 5.62% | ||||||
EV | |||||||
Common stock shares outstanding | 2,573 | 2,573 | |||||
Price | 26.70 30.56% | 20.45 -60.67% | |||||
Market cap | 68,703 30.56% | 52,621 -60.67% | |||||
EV | 58,612 | 41,362 | |||||
EBITDA | 4,829 | (2,943) | |||||
EV/EBITDA | 12.14 | ||||||
Interest | 93 | 4,733 | |||||
Interest/NOPBT | 4.66% |