Gamethrill AB (publ) (NGM:THRILL)
Sweden · Delayed Price · Currency is SEK 0.3460
-0.0090 (-2.54%)
At close: Oct 13, 2026
Gamethrill AB Income Statement
Financials in millions SEK. Fiscal year is January - December.
Millions SEK. 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 |
| 7.18 | 7.41 | 7.69 | 7.74 | 7.22 | 7.43 | |
Revenue Growth | -2.82% | -3.71% | -0.62% | 7.18% | -2.83% | -22.36% |
Cost of Revenue | 3.41 | 3.51 | 4.02 | 3.87 | 3.73 | 3.3 |
Gross Profit | 3.77 | 3.9 | 3.67 | 3.87 | 3.49 | 4.13 |
Selling, General & Admin | 3.04 | 3.65 | 3.75 | 3.56 | 4 | 5.25 |
Other Operating Expenses | -0.03 | -0.05 | -0 | 0.25 | 0.09 | -0.18 |
Operating Expenses | 3.13 | 3.72 | 4.34 | 4.78 | 6.16 | 8.58 |
Operating Income | 0.64 | 0.18 | -0.67 | -0.92 | -2.68 | -4.44 |
Interest Expense | -0 | -0 | -0 | -0.15 | -0.61 | -1.09 |
Interest & Investment Income | 0 | 0 | 0.04 | 0.04 | 0 | - |
Other Non Operating Income (Expenses) | -0 | -0 | - | - | - | - |
Pretax Income | 0.64 | 0.18 | -0.63 | -1.02 | -3.28 | -5.54 |
Income Tax Expense | 0.05 | 0.05 | 0.03 | 0.01 | -0.03 | -0.19 |
Earnings From Continuing Operations | 0.59 | 0.13 | -0.67 | -1.03 | -3.25 | -5.35 |
Minority Interest in Earnings | -0.03 | -0.03 | -0.02 | -0.01 | -0 | -0.14 |
Net Income | 0.56 | 0.1 | -0.69 | -1.04 | -3.25 | -5.49 |
Net Income to Common | 0.56 | 0.1 | -0.69 | -1.04 | -3.25 | -5.49 |
Net Income Growth | - | - | - | - | - | - |
Shares Outstanding (Basic) | 34 | 34 | 34 | 35 | 11 | - |
Shares Outstanding (Diluted) | 34 | 34 | 34 | 35 | 11 | - |
Shares Change | -2.06% | - | -2.94% | 225.04% | 0.47% | - |
EPS (Basic) | 0.02 | 0.00 | -0.02 | -0.03 | -0.30 | - |
EPS (Diluted) | 0.02 | 0.00 | -0.02 | -0.03 | -0.30 | - |
EPS Growth | - | - | - | - | - | - |
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 | 0.3 | 0.6 | -0.11 | -3.2 | 0.06 | 0.95 |
Free Cash Flow Per Share | 0.01 | 0.02 | -0.00 | -0.09 | 0.01 | - |
Gross Margin | 52.52% | 52.64% | 47.68% | 49.96% | 48.29% | 55.59% |
Operating Margin | 8.95% | 2.44% | -8.77% | -11.83% | -37.07% | -59.81% |
Profit Margin | 7.81% | 1.38% | -8.96% | -13.45% | -45.01% | -73.82% |
Free Cash Flow Margin | 4.17% | 8.05% | -1.42% | -41.38% | 0.77% | 12.73% |
EBITDA | 0.76 | 0.3 | -0.09 | 0.06 | -0.6 | -1.72 |
EBITDA Margin | 10.60% | 4.01% | -1.12% | 0.75% | -8.28% | -23.21% |
D&A For EBITDA | 0.12 | 0.12 | 0.59 | 0.97 | 2.08 | 2.72 |
EBIT | 0.64 | 0.18 | -0.67 | -0.92 | -2.68 | -4.44 |
EBIT Margin | 8.95% | 2.44% | -8.77% | -11.83% | -37.07% | -59.81% |
Effective Tax Rate | 7.77% | 27.41% | - | - | - | - |
Revenue as Reported | 7.42 | 7.66 | 7.88 | 7.77 | 7.26 | 7.61 |