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	2017 - 2019
Period Ending	Oct '25 Oct 15, 2025	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	2017 - 2019
Market Capitalization	324	162	103	110	140	-	Upgrade
Market Cap Growth	50.87%	57.67%	-7.03%	-21.26%	-	-	Upgrade
Enterprise Value	300	140	74	80	89	-	Upgrade
Last Close Price	12.05	6.00	3.75	4.00	5.08	-	Upgrade
PE Ratio	-	22.77	39.55	-	-	-	Upgrade
PS Ratio	3.60	1.80	1.89	2.18	3.72	-	Upgrade
PB Ratio	5.53	2.75	1.96	2.13	2.18	-	Upgrade
P/TBV Ratio	10.79	5.21	3.75	3.37	3.85	-	Upgrade
P/FCF Ratio	23.03	8.40	9.13	29.64	138.96	-	Upgrade
P/OCF Ratio	23.25	8.40	9.13	29.63	75.50	-	Upgrade
EV/Sales Ratio	3.34	1.55	1.36	1.58	2.37	-	Upgrade
EV/EBITDA Ratio	23.24	8.85	6.76	10.35	49.56	-	Upgrade
EV/EBIT Ratio	24.68	8.98	13.52	-	-	-	Upgrade
EV/FCF Ratio	21.36	7.25	6.57	21.51	88.27	-	Upgrade
Debt / Equity Ratio	0	0	0.00	-	-	-	Upgrade
Debt / EBITDA Ratio	0.00	0.00	0.01	-	-	-	Upgrade
Debt / FCF Ratio	0	0	0.01	-	-	-	Upgrade
Asset Turnover	1.25	1.38	0.89	0.75	0.84	2.36	Upgrade
Quick Ratio	6.92	8.46	6.64	8.38	8.76	1.69	Upgrade
Current Ratio	6.92	8.46	6.64	8.38	8.76	1.68	Upgrade
Return on Equity (ROE)	-3.09%	13.44%	4.30%	-21.48%	-2.49%	47.22%	Upgrade
Return on Assets (ROA)	10.58%	14.92%	5.60%	-0.24%	-2.68%	22.58%	Upgrade
Return on Capital (ROIC)	12.60%	17.46%	6.54%	-0.28%	-3.25%	31.20%	Upgrade
Return on Capital Employed (ROCE)	18.90%	24.30%	9.60%	-	-	41.60%	Upgrade
Earnings Yield	-0.69%	4.39%	2.53%	-11.30%	-0.66%	-	Upgrade
FCF Yield	4.34%	11.90%	10.95%	3.37%	0.72%	-	Upgrade
Buyback Yield / Dilution	0.46%	0.82%	1.47%	-	-10940.00%	-	Upgrade

Updated Mar 11, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.