TROPHY GAMES Development A/S (CPH:TGAMES)
Denmark flag Denmark · Delayed Price · Currency is DKK
6.75
+0.05 (0.75%)
Apr 1, 2025, 2:29 PM CET

TROPHY GAMES Development Income Statement

Millions DKK. Fiscal year is Jan - Dec.
Fiscal Year
FY 2024 FY 2023 FY 2022 FY 2021 FY 2020 2019 - 2017
Period Ending
Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2019 - 2017
Operating Revenue
90.0754.1650.1937.6530.81
Upgrade
Other Revenue
-0.280.4--
Upgrade
Revenue
90.0754.4450.5937.6530.81
Upgrade
Revenue Growth (YoY)
65.46%7.61%34.35%22.21%54.59%
Upgrade
Cost of Revenue
19.0910.7311.0428.9320.39
Upgrade
Gross Profit
70.9843.739.548.7210.42
Upgrade
Selling, General & Admin
46.3132.7631.86.924.93
Upgrade
Operating Expenses
55.4438.2439.810.645.71
Upgrade
Operating Income
15.555.46-0.26-1.924.71
Upgrade
Interest Expense
-0.39-0.48-0.4-0.37-0.19
Upgrade
Interest & Investment Income
0.310.15-0.01-
Upgrade
Other Non Operating Income (Expenses)
----0.02
Upgrade
EBT Excluding Unusual Items
15.465.13-0.66-2.284.54
Upgrade
Asset Writedown
-6.4-1.98-16.21--
Upgrade
Pretax Income
9.073.15-16.86-2.284.54
Upgrade
Income Tax Expense
1.60.91-4.38-1.360.92
Upgrade
Earnings From Continuing Operations
7.472.24-12.48-0.923.62
Upgrade
Minority Interest in Earnings
-0.360.350.01--
Upgrade
Net Income
7.112.6-12.47-0.923.62
Upgrade
Net Income to Common
7.112.6-12.47-0.923.62
Upgrade
Net Income Growth
173.95%---11.14%
Upgrade
Shares Outstanding (Basic)
272728280
Upgrade
Shares Outstanding (Diluted)
272728280
Upgrade
Shares Change (YoY)
-0.82%-1.47%-10940.00%-
Upgrade
EPS (Basic)
0.260.10-0.45-0.0314.49
Upgrade
EPS (Diluted)
0.260.10-0.45-0.0314.49
Upgrade
EPS Growth
176.21%----
Upgrade
Free Cash Flow
19.2611.243.731.016.51
Upgrade
Free Cash Flow Per Share
0.710.410.140.0426.02
Upgrade
Gross Margin
78.81%80.28%78.17%23.16%33.83%
Upgrade
Operating Margin
17.26%10.04%-0.51%-5.09%15.29%
Upgrade
Profit Margin
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
15.7610.947.741.85.5
Upgrade
EBITDA Margin
17.50%20.09%15.31%4.77%17.84%
Upgrade
D&A For EBITDA
0.225.4783.710.79
Upgrade
EBIT
15.555.46-0.26-1.924.71
Upgrade
EBIT Margin
17.26%10.04%-0.51%-5.09%15.29%
Upgrade
Effective Tax Rate
17.61%28.77%--20.26%
Upgrade
Updated Mar 11, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.