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 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jul '26 Jul 21, 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
Market Cap	392	356	1	1	2	-
Market Cap Growth	14.65%	40189.43%	60.00%	-75.02%	-	-
Enterprise Value	369.43	332.48	-24.54	-24.55	-26.38	0
Last Close Price	14.00	13.40	6.00	3.75	4.00	5.08
PE Ratio	28.81	28.51	21.43	46.88	-	-
PS Ratio	2.67	2.64	0.01	0.01	0.04	-
PB Ratio	5.94	5.38	0.02	0.01	0.04	-
P/TBV Ratio	-	9.02	4.90	4.44	3.39	4.28
P/FCF Ratio	-	27.53	0.04	0.05	0.59	-
P/OCF Ratio	-	27.53	0.04	0.05	0.59	-
EV/Sales Ratio	2.52	2.47	-0.24	-0.38	-0.45	-
EV/EBITDA Ratio	11.82	16.21	-	-	1.60	-
EV/EBIT Ratio	17.50	16.21	-	-	1.60	-
EV/FCF Ratio	-	25.74	-	-	-	-
Debt / Equity Ratio	-	0.00	0.00	0.00	0	0
Debt / EBITDA Ratio	-	0	0.00	0.03	-	-
Debt / FCF Ratio	-	0	0	0.01	-	-
Net Debt / Equity Ratio	-	-0.35	-0.43	-0.47	-0.54	-0.59
Net Debt / EBITDA Ratio	-	-1.12	-2.78	-7.07	1.72	-21.01
Net Debt / FCF Ratio	-	-1.78	-1.17	-2.19	-7.59	-37.46
Asset Turnover	3.64	1.76	1.54	1.06	0.87	0.84
Quick Ratio	-	4.36	8.46	6.64	7.68	8.50
Current Ratio	-	4.36	8.46	6.64	8.38	8.75
Return on Equity (ROE)	38.58%	20.07%	13.44%	4.30%	-21.48%	-2.49%
Return on Assets (ROA)	32.62%	17.71%	11.57%	4.07%	-18.08%	-1.73%
Return on Invested Capital (ROIC)	-	35.39%	24.66%	9.66%	-48.55%	-4.48%
Return on Capital Employed (ROCE)	58.71%	30.19%	15.10%	6.19%	-26.33%	-4.73%
Earnings Yield	3.25%	3.51%	4.67%	2.13%	-	-
FCF Yield	-	3.63%	2463.68%	2038.58%	168.70%	-
Buyback Yield / Dilution	-	-5.08%	21.73%	-17.02%	9.61%	-
Total Shareholder Return	-	-5.08%	21.73%	-17.02%	9.61%	-