TROPHY GAMES Development Ratios and Metrics

Market cap in millions DKK. Fiscal year is January - December.

Millions DKK. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Feb '26 Feb 13, 2026	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
Market Capitalization	401	162	103	110	140	-
Market Cap Growth	113.71%	57.67%	-7.03%	-21.26%	-	-
Enterprise Value	377	140	74	80	89	-
Last Close Price	15.10	6.00	3.75	4.00	5.08	-
PE Ratio	90.60	22.77	39.55	-	-	-
PS Ratio	3.80	1.80	1.89	2.18	3.72	-
PB Ratio	6.85	2.75	1.96	2.13	2.18	-
P/TBV Ratio	13.36	5.21	3.75	3.37	3.85	-
P/FCF Ratio	-	8.40	9.13	29.64	138.96	-
P/OCF Ratio	-	8.40	9.13	29.63	75.50	-
EV/Sales Ratio	3.58	1.55	1.36	1.58	2.37	-
EV/EBITDA Ratio	27.27	8.85	6.76	10.35	49.56	-
EV/EBIT Ratio	21.48	8.98	13.52	-	-	-
EV/FCF Ratio	-	7.25	6.57	21.51	88.27	-
Debt / Equity Ratio	0	0	0.00	-	-	-
Debt / EBITDA Ratio	0.00	0.00	0.01	-	-	-
Debt / FCF Ratio	-	0	0.01	-	-	-
Net Debt / Equity Ratio	-0.40	-0.43	-0.47	-0.55	-0.59	-0.16
Net Debt / EBITDA Ratio	-1.69	-1.61	-2.25	-3.65	-21.01	-0.28
Net Debt / FCF Ratio	-	-1.32	-2.19	-7.59	-37.42	-0.24
Asset Turnover	-	1.38	0.89	0.75	0.84	2.36
Quick Ratio	-	8.46	6.64	8.38	8.76	1.69
Current Ratio	-	8.46	6.64	8.38	8.76	1.68
Return on Equity (ROE)	-	13.44%	4.30%	-21.48%	-2.49%	47.22%
Return on Assets (ROA)	-	14.92%	5.60%	-0.24%	-2.68%	22.58%
Return on Invested Capital (ROIC)	23.29%	41.89%	15.13%	-1.04%	-11.11%	53.07%
Return on Capital Employed (ROCE)	-	24.30%	9.60%	-0.50%	-2.70%	41.60%
Earnings Yield	1.12%	4.39%	2.53%	-11.30%	-0.66%	-
FCF Yield	-	11.90%	10.95%	3.37%	0.72%	-
Buyback Yield / Dilution	-	0.82%	1.47%	-	-10940.00%	-

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.