TROPHY GAMES Development A/S (CPH:TGAMES)
Denmark · Delayed Price · Currency is DKK 14.90
-0.05 (-0.33%)
Sep 7, 2026, 9:00 AM 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 | Jun '26 Jun 30, 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 |
Operating Revenue | 167.1 | 126.45 | 90.07 | 54.16 | 50.19 | 37.65 |
Other Revenue | - | - | - | - | 0.4 | - |
| 167.1 | 126.45 | 90.07 | 54.16 | 50.59 | 37.65 | |
Revenue Growth | 85.84% | 40.39% | 66.32% | 7.05% | 34.35% | 22.21% |
Cost of Revenue | 44.13 | 31.04 | 19.09 | 10.73 | 11.04 | 28.93 |
Gross Profit | 122.98 | 95.41 | 70.98 | 43.42 | 39.54 | 8.72 |
Selling, General & Admin | 85.46 | 64.37 | 46.31 | 32.76 | 31.8 | 6.92 |
Other Operating Expenses | -0.08 | -0.08 | - | -0.28 | - | - |
Operating Expenses | 97.92 | 74.9 | 55.44 | 37.96 | 39.8 | 10.64 |
Operating Income | 25.06 | 20.51 | 15.54 | 5.46 | -0.26 | -1.92 |
Interest Expense | -0.75 | -1.64 | -0.39 | -0.48 | -0.4 | -0.37 |
Interest & Investment Income | - | - | - | - | - | 0.01 |
Other Non Operating Income (Expenses) | 0.14 | 0.14 | 0.31 | 0.15 | - | - |
EBT Excluding Unusual Items | 24.44 | 19.01 | 15.46 | 5.13 | -0.66 | -2.28 |
Asset Writedown | - | - | -6.39 | -1.98 | -16.21 | - |
Pretax Income | 24.44 | 19.01 | 9.07 | 3.15 | -16.86 | -2.28 |
Income Tax Expense | 4.92 | 6.47 | 1.6 | 0.91 | -4.38 | -1.36 |
Earnings From Continuing Operations | 19.53 | 12.54 | 7.47 | 2.24 | -12.48 | -0.92 |
Minority Interest in Earnings | - | - | -0.36 | 0.35 | 0.01 | - |
Net Income | 19.53 | 12.54 | 7.11 | 2.6 | -12.47 | -0.92 |
Net Income to Common | 19.53 | 12.54 | 7.11 | 2.6 | -12.47 | -0.92 |
Net Income Growth | - | 76.38% | 173.95% | - | - | - |
Shares Outstanding (Basic) | 28 | 27 | 25 | 27 | 28 | 28 |
Shares Outstanding (Diluted) | 28 | 27 | 25 | 27 | 28 | 28 |
Shares Change | 5.55% | 5.08% | -6.64% | -1.47% | - | 10940.00% |
EPS (Basic) | 0.69 | 0.47 | 0.28 | 0.10 | -0.45 | -0.03 |
EPS (Diluted) | 0.69 | 0.47 | 0.28 | 0.10 | -0.45 | -0.03 |
EPS Growth | - | 67.86% | 193.44% | - | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 |
Free Cash Flow | 30.31 | 12.92 | 21.74 | 11.24 | 3.73 | 1.01 |
Free Cash Flow Per Share | 1.07 | 0.48 | 0.86 | 0.41 | 0.14 | 0.04 |
Gross Margin | 73.59% | 75.45% | 78.81% | 80.18% | 78.17% | 23.16% |
Operating Margin | 14.99% | 16.22% | 17.26% | 10.09% | -0.51% | -5.09% |
Profit Margin | 11.68% | 9.92% | 7.89% | 4.79% | -24.66% | -2.44% |
Free Cash Flow Margin | 18.14% | 10.21% | 24.14% | 20.76% | 7.36% | 2.68% |
EBITDA | 36.12 | 29.64 | 24.67 | 10.94 | 7.74 | 1.8 |
EBITDA Margin | 21.62% | 23.44% | 27.39% | 20.20% | 15.31% | 4.77% |
D&A For EBITDA | 11.06 | 9.13 | 9.13 | 5.47 | 8 | 3.71 |
EBIT | 25.06 | 20.51 | 15.54 | 5.46 | -0.26 | -1.92 |
EBIT Margin | 14.99% | 16.22% | 17.26% | 10.09% | -0.51% | -5.09% |
Effective Tax Rate | 20.12% | 34.05% | 17.61% | 28.77% | - | - |