TROPHY GAMES Development A/S (CPH: TGAMES)
Denmark
· Delayed Price · Currency is DKK 6.55
0.00 (0.00%)
Dec 18, 2024, 4:48 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 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2017 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2017 |
| Operating Revenue | 83.26 | 54.16 | 50.19 | 37.65 | 30.81 | 19.93 | Upgrade
|
| Other Revenue | 0.28 | 0.28 | 0.4 | - | - | - | Upgrade
|
| Revenue | 83.54 | 54.44 | 50.59 | 37.65 | 30.81 | 19.93 | Upgrade
|
| Revenue Growth (YoY) | 56.16% | 7.60% | 34.35% | 22.21% | 54.59% | 311.32% | Upgrade
|
| Cost of Revenue | 17.84 | 10.73 | 11.04 | 28.93 | 20.39 | 10.94 | Upgrade
|
| Gross Profit | 65.69 | 43.7 | 39.54 | 8.72 | 10.42 | 8.99 | Upgrade
|
| Selling, General & Admin | 44.27 | 32.76 | 31.8 | 6.92 | 4.93 | 4.49 | Upgrade
|
| Operating Expenses | 53.7 | 38.24 | 39.8 | 10.64 | 5.71 | 4.5 | Upgrade
|
| Operating Income | 11.99 | 5.46 | -0.26 | -1.92 | 4.71 | 4.49 | Upgrade
|
| Interest Expense | -0.79 | -0.48 | -0.4 | -0.37 | -0.19 | -0.15 | Upgrade
|
| Interest & Investment Income | 0.15 | 0.15 | - | 0.01 | - | - | Upgrade
|
| Other Non Operating Income (Expenses) | 0 | - | - | - | 0.02 | - | Upgrade
|
| EBT Excluding Unusual Items | 11.34 | 5.13 | -0.66 | -2.28 | 4.54 | 4.34 | Upgrade
|
| Asset Writedown | -1.98 | -1.98 | -16.21 | - | - | - | Upgrade
|
| Pretax Income | 9.36 | 3.15 | -16.86 | -2.28 | 4.54 | 4.34 | Upgrade
|
| Income Tax Expense | 1.38 | 0.91 | -4.38 | -1.36 | 0.92 | 1.08 | Upgrade
|
| Earnings From Continuing Operations | 7.99 | 2.24 | -12.48 | -0.92 | 3.62 | 3.26 | Upgrade
|
| Minority Interest in Earnings | 0.35 | 0.35 | 0.01 | - | - | - | Upgrade
|
| Net Income | 8.34 | 2.6 | -12.47 | -0.92 | 3.62 | 3.26 | Upgrade
|
| Net Income to Common | 8.34 | 2.6 | -12.47 | -0.92 | 3.62 | 3.26 | Upgrade
|
| Net Income Growth | - | - | - | - | 11.14% | 108.03% | Upgrade
|
| Shares Outstanding (Basic) | 27 | 27 | 28 | 28 | 0 | - | Upgrade
|
| Shares Outstanding (Diluted) | 27 | 27 | 28 | 28 | 0 | - | Upgrade
|
| Shares Change (YoY) | - | -1.47% | - | 10940.00% | - | - | Upgrade
|
| EPS (Basic) | 0.31 | 0.10 | -0.45 | -0.03 | 14.49 | - | Upgrade
|
| EPS (Diluted) | 0.31 | 0.10 | -0.45 | -0.03 | 14.49 | - | Upgrade
|
| Free Cash Flow | - | 11.24 | 3.73 | 1.01 | 6.51 | 3.42 | Upgrade
|
| Free Cash Flow Per Share | - | 0.41 | 0.13 | 0.04 | 26.02 | - | Upgrade
|
| Gross Margin | 78.64% | 80.28% | 78.17% | 23.16% | 33.83% | 45.13% | Upgrade
|
| Operating Margin | 14.35% | 10.04% | -0.51% | -5.09% | 15.29% | 22.53% | Upgrade
|
| Profit Margin | 9.98% | 4.77% | -24.66% | -2.44% | 11.76% | 16.35% | Upgrade
|
| Free Cash Flow Margin | - | 20.65% | 7.36% | 2.68% | 21.12% | 17.15% | Upgrade
|
| EBITDA | 6.48 | 5.75 | 7.74 | 1.8 | 5.5 | 4.5 | Upgrade
|
| EBITDA Margin | 7.76% | 10.56% | 15.31% | 4.77% | 17.84% | 22.58% | Upgrade
|
| D&A For EBITDA | -5.51 | 0.28 | 8 | 3.71 | 0.79 | 0.01 | Upgrade
|
| EBIT | 11.99 | 5.46 | -0.26 | -1.92 | 4.71 | 4.49 | Upgrade
|
| EBIT Margin | 14.35% | 10.04% | -0.51% | -5.09% | 15.29% | 22.53% | Upgrade
|
| Effective Tax Rate | 14.71% | 28.77% | - | - | 20.26% | 24.96% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.