TROPHY GAMES Development A/S (CPH:TGAMES)
Denmark · Delayed Price · Currency is DKK 13.15
-0.15 (-1.13%)
Nov 5, 2025, 4:49 PM CET
TROPHY GAMES Development Income Statement
Financials in millions DKK. Fiscal year is January - December.
Millions DKK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2017 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2017 - 2019 |
Operating Revenue | 106.25 | 90.07 | 54.16 | 50.19 | 37.65 | 30.81 | Upgrade |
Other Revenue | -0.83 | - | 0.28 | 0.4 | - | - | Upgrade |
| 105.41 | 90.07 | 54.44 | 50.59 | 37.65 | 30.81 | Upgrade | |
Revenue Growth (YoY) | 26.19% | 65.46% | 7.61% | 34.35% | 22.21% | 54.59% | Upgrade |
Cost of Revenue | 34.14 | 19.09 | 10.73 | 11.04 | 28.93 | 20.39 | Upgrade |
Gross Profit | 71.27 | 70.98 | 43.7 | 39.54 | 8.72 | 10.42 | Upgrade |
Selling, General & Admin | 46.78 | 46.31 | 32.76 | 31.8 | 6.92 | 4.93 | Upgrade |
Operating Expenses | 53.71 | 55.44 | 38.24 | 39.8 | 10.64 | 5.71 | Upgrade |
Operating Income | 17.57 | 15.55 | 5.46 | -0.26 | -1.92 | 4.71 | Upgrade |
Interest Expense | -1.08 | -0.39 | -0.48 | -0.4 | -0.37 | -0.19 | Upgrade |
Interest & Investment Income | 0.31 | 0.31 | 0.15 | - | 0.01 | - | Upgrade |
Other Non Operating Income (Expenses) | - | - | - | - | - | 0.02 | Upgrade |
EBT Excluding Unusual Items | 16.79 | 15.46 | 5.13 | -0.66 | -2.28 | 4.54 | Upgrade |
Asset Writedown | -6.4 | -6.4 | -1.98 | -16.21 | - | - | Upgrade |
Pretax Income | 10.39 | 9.07 | 3.15 | -16.86 | -2.28 | 4.54 | Upgrade |
Income Tax Expense | 5.56 | 1.6 | 0.91 | -4.38 | -1.36 | 0.92 | Upgrade |
Earnings From Continuing Operations | 4.84 | 7.47 | 2.24 | -12.48 | -0.92 | 3.62 | Upgrade |
Minority Interest in Earnings | -0.36 | -0.36 | 0.35 | 0.01 | - | - | Upgrade |
Net Income | 4.48 | 7.11 | 2.6 | -12.47 | -0.92 | 3.62 | Upgrade |
Net Income to Common | 4.48 | 7.11 | 2.6 | -12.47 | -0.92 | 3.62 | Upgrade |
Net Income Growth | -46.34% | 173.95% | - | - | - | 11.14% | Upgrade |
Shares Outstanding (Basic) | 27 | 27 | 27 | 28 | 28 | 0 | Upgrade |
Shares Outstanding (Diluted) | 27 | 27 | 27 | 28 | 28 | 0 | Upgrade |
Shares Change (YoY) | - | -0.82% | -1.47% | - | 10940.00% | - | Upgrade |
EPS (Basic) | 0.17 | 0.26 | 0.10 | -0.45 | -0.03 | 14.49 | Upgrade |
EPS (Diluted) | 0.17 | 0.26 | 0.10 | -0.45 | -0.03 | 14.49 | Upgrade |
EPS Growth | - | 176.21% | - | - | - | - | Upgrade |
Free Cash Flow | - | 19.26 | 11.24 | 3.73 | 1.01 | 6.51 | Upgrade |
Free Cash Flow Per Share | - | 0.71 | 0.41 | 0.14 | 0.04 | 26.02 | Upgrade |
Gross Margin | 67.61% | 78.81% | 80.28% | 78.17% | 23.16% | 33.83% | Upgrade |
Operating Margin | 16.66% | 17.26% | 10.04% | -0.51% | -5.09% | 15.29% | Upgrade |
Profit Margin | 4.25% | 7.89% | 4.77% | -24.66% | -2.44% | 11.76% | Upgrade |
Free Cash Flow Margin | - | 21.38% | 20.65% | 7.36% | 2.68% | 21.12% | Upgrade |
EBITDA | 13.84 | 15.76 | 10.94 | 7.74 | 1.8 | 5.5 | Upgrade |
EBITDA Margin | 13.13% | 17.50% | 20.09% | 15.31% | 4.77% | 17.84% | Upgrade |
D&A For EBITDA | -3.73 | 0.22 | 5.47 | 8 | 3.71 | 0.79 | Upgrade |
EBIT | 17.57 | 15.55 | 5.46 | -0.26 | -1.92 | 4.71 | Upgrade |
EBIT Margin | 16.66% | 17.26% | 10.04% | -0.51% | -5.09% | 15.29% | Upgrade |
Effective Tax Rate | 53.46% | 17.61% | 28.77% | - | - | 20.26% | Upgrade |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.