TROPHY GAMES Development A/S (CPH:TGAMES)
Denmark · Delayed Price · Currency is DKK 14.00
+0.15 (1.08%)
Jul 21, 2026, 4:39 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 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 153.92 | 134.77 | 100.56 | 64.61 | 58.33 | 37.65 | |
Revenue Growth (YoY) | 50.54% | 34.02% | 55.63% | 10.76% | 54.92% | 22.21% |
Cost of Revenue | 96.14 | 79.77 | 52.59 | 34.21 | 33.5 | 28.93 |
Gross Profit | 57.77 | 55 | 47.97 | 30.4 | 24.83 | 8.72 |
Selling, General & Admin | 24.9 | 23.88 | 23.29 | 19.46 | 17.09 | 6.92 |
Depreciation & Amortization Expenses | 11.76 | 10.6 | 15.52 | 7.46 | 24.21 | 3.71 |
Total Operating Expenses | 36.66 | 34.49 | 38.82 | 26.92 | 41.3 | 10.64 |
Operating Income | 21.11 | 20.51 | 9.15 | 3.48 | -16.47 | -1.92 |
Interest Income | - | 0.14 | 0.31 | 0.15 | 0 | 0.01 |
Interest Expense | - | -1.64 | -0.39 | -0.48 | -0.4 | -0.37 |
Other Non-Operating Income (Expense) | -0.24 | 0 | 0 | 0 | 0 | 0 |
Total Non-Operating Income (Expense) | -0.24 | -1.5 | -0.08 | -0.34 | -0.4 | -0.36 |
Pretax Income | 19.52 | 19.01 | 9.07 | 3.15 | -16.86 | -2.28 |
Provision for Income Taxes | 6.76 | 6.47 | 1.6 | 0.91 | -4.38 | -1.36 |
Net Income | 12.75 | 12.54 | 7.47 | 2.24 | -12.48 | -0.92 |
Minority Interest in Earnings | - | 0 | 0.36 | -0.35 | -0.01 | - |
Net Income to Common | 12.75 | 12.54 | 7.11 | 2.6 | -12.47 | -0.92 |
Net Income Growth | 44.54% | 76.38% | 173.95% | - | - | - |
Shares Outstanding (Basic) | 27 | 27 | 25 | 32 | 28 | 31 |
Shares Outstanding (Diluted) | 27 | 27 | 25 | 32 | 28 | 31 |
Shares Change (YoY) | 17940.05% | 5.08% | -21.73% | 17.02% | -9.61% | - |
EPS (Basic) | 0.48 | 0.47 | 0.28 | 0.08 | -0.45 | -0.03 |
EPS (Diluted) | 0.48 | 0.47 | 0.28 | 0.08 | -0.45 | -0.03 |
EPS Growth | -99.20% | 67.86% | 250.00% | - | - | - |
Free Cash Flow | - | 12.92 | 21.74 | 11.24 | 3.73 | 1.01 |
Free Cash Flow Growth | - | -40.59% | 93.36% | 201.83% | 269.54% | -84.51% |
Free Cash Flow Per Share | - | 0.48 | 0.86 | 0.35 | 0.13 | 0.03 |
Gross Margin | 37.54% | 40.81% | 47.70% | 47.05% | 42.57% | 23.16% |
Operating Margin | 13.72% | 15.22% | 9.10% | 5.39% | -28.23% | -5.09% |
Profit Margin | 8.29% | 9.30% | 7.43% | 3.47% | -21.39% | -2.44% |
FCF Margin | - | 9.58% | 21.62% | 17.40% | 6.39% | 2.68% |
EBITDA | 21.11 | 20.51 | 9.15 | 3.48 | -16.47 | 1.8 |
EBITDA Margin | 13.72% | 15.22% | 9.10% | 5.39% | -28.23% | 4.77% |
EBIT | 21.11 | 20.51 | 9.15 | 3.48 | -16.47 | -1.92 |
EBIT Margin | 13.72% | 15.22% | 9.10% | 5.39% | -28.23% | -5.09% |
Effective Tax Rate | 34.65% | 34.05% | 17.61% | 28.77% | 25.99% | 59.63% |