Forgame Holdings Limited (FRA:FH0)
Germany · Delayed Price · Currency is EUR 0.0910
-0.0040 (-4.21%)
At close: Jan 28, 2026
Forgame Holdings Income Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 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 |
| 123.19 | 82.58 | 60.17 | 114.12 | 142.14 | 53.56 | |
Revenue Growth (YoY) | 66.02% | 37.24% | -47.27% | -19.71% | 165.38% | -45.50% |
Cost of Revenue | 113.61 | 74.99 | 36.08 | 87.01 | 128.54 | 40.6 |
Gross Profit | 9.59 | 7.6 | 24.09 | 27.11 | 13.6 | 12.96 |
Selling, General & Admin | 36.01 | 46.36 | 36.16 | 34.53 | 24.14 | 48.48 |
Research & Development | 9.27 | 21.41 | 26.62 | 31.59 | 7.99 | 0.47 |
Operating Expenses | 45.24 | 67.76 | 62.39 | 66.2 | 32.2 | 49.68 |
Operating Income | -35.65 | -60.16 | -38.29 | -39.1 | -18.6 | -36.72 |
Interest Expense | -0.07 | -0.1 | -0.3 | -0.4 | -0.22 | -0.02 |
Interest & Investment Income | 3.47 | 3.4 | 8.05 | 1.18 | 2.77 | 0.45 |
Earnings From Equity Investments | - | - | 4.63 | 4.13 | -5.26 | -6.04 |
Currency Exchange Gain (Loss) | -0.31 | -0.11 | 5.01 | 6.47 | -0.76 | 0.89 |
Other Non Operating Income (Expenses) | -4.66 | -4.05 | 1.23 | 2 | 27.83 | 2.05 |
EBT Excluding Unusual Items | -37.22 | -61.01 | -19.68 | -25.72 | 5.75 | -39.4 |
Gain (Loss) on Sale of Investments | -39.92 | 1.74 | 8.77 | 5.44 | 29.78 | 0.07 |
Gain (Loss) on Sale of Assets | 0.61 | - | -0.01 | - | -1.12 | -0.05 |
Legal Settlements | - | - | -6.7 | - | - | - |
Other Unusual Items | 0.05 | - | - | - | -2.79 | 1.47 |
Pretax Income | -76.48 | -59.27 | -17.62 | -20.28 | 31.62 | -37.91 |
Income Tax Expense | -0.06 | -0.02 | 0 | -0.18 | 0.04 | 0.26 |
Earnings From Continuing Operations | -76.42 | -59.25 | -17.62 | -20.11 | 31.58 | -38.17 |
Earnings From Discontinued Operations | - | - | - | - | -14.06 | -11.1 |
Net Income to Company | -76.42 | -59.25 | -17.62 | -20.11 | 17.53 | -49.27 |
Minority Interest in Earnings | -0.08 | -0.06 | - | - | 0.03 | - |
Net Income | -76.5 | -59.31 | -17.62 | -20.11 | 17.55 | -49.27 |
Net Income to Common | -76.5 | -59.31 | -17.62 | -20.11 | 17.55 | -49.27 |
Shares Outstanding (Basic) | 148 | 143 | 143 | 143 | 143 | 156 |
Shares Outstanding (Diluted) | 148 | 143 | 143 | 143 | 143 | 156 |
Shares Change (YoY) | 3.23% | - | - | 0.37% | -8.16% | 6.95% |
EPS (Basic) | -0.52 | -0.41 | -0.12 | -0.14 | 0.12 | -0.32 |
EPS (Diluted) | -0.52 | -0.41 | -0.12 | -0.14 | 0.12 | -0.32 |
Free Cash Flow | -35.11 | -24.75 | -20.73 | -29.52 | -166.08 | 69.1 |
Free Cash Flow Per Share | -0.24 | -0.17 | -0.14 | -0.21 | -1.16 | 0.44 |
Gross Margin | 7.78% | 9.20% | 40.04% | 23.76% | 9.57% | 24.20% |
Operating Margin | -28.94% | -72.85% | -63.64% | -34.26% | -13.09% | -68.56% |
Profit Margin | -62.09% | -71.81% | -29.28% | -17.62% | 12.35% | -91.99% |
Free Cash Flow Margin | -28.50% | -29.97% | -34.45% | -25.87% | -116.84% | 129.02% |
EBITDA | -18.35 | -40.67 | -10.05 | -19.14 | -17.48 | -35.32 |
EBITDA Margin | -14.89% | -49.25% | -16.69% | -16.77% | -12.29% | -65.95% |
D&A For EBITDA | 17.3 | 19.49 | 28.25 | 19.96 | 1.13 | 1.4 |
EBIT | -35.65 | -60.16 | -38.29 | -39.1 | -18.6 | -36.72 |
EBIT Margin | -28.94% | -72.85% | -63.64% | -34.26% | -13.09% | -68.56% |
Effective Tax Rate | - | - | - | - | 0.11% | - |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.