Game Chest Group AB (publ) (NGM:THRILL)
Sweden · Delayed Price · Currency is SEK 0.2560
-0.0180 (-6.57%)
At close: Sep 23, 2026
Game Chest Group AB Income Statement
Financials in millions SEK. Fiscal year is January - December.
Millions SEK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 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 |
| 7.49 | 7.69 | 7.74 | 7.22 | 7.43 | 9.57 | |
Revenue Growth | -3.38% | -0.62% | 7.18% | -2.83% | -22.36% | 308.49% |
Cost of Revenue | 3.86 | 4.02 | 3.87 | 3.73 | 3.3 | 3.04 |
Gross Profit | 3.62 | 3.67 | 3.87 | 3.49 | 4.13 | 6.53 |
Selling, General & Admin | 3.97 | 3.75 | 3.56 | 4 | 5.25 | 5.7 |
Other Operating Expenses | -0.03 | -0 | 0.25 | 0.09 | -0.18 | -0.03 |
Operating Expenses | 4.31 | 4.34 | 4.78 | 6.16 | 8.58 | 8.72 |
Operating Income | -0.69 | -0.67 | -0.92 | -2.68 | -4.44 | -2.19 |
Interest Expense | -0 | -0 | -0.15 | -0.61 | -1.09 | -2.05 |
Interest & Investment Income | 0.04 | 0.04 | 0.04 | 0 | - | 0 |
Pretax Income | -0.65 | -0.63 | -1.02 | -3.28 | -5.54 | -4.24 |
Income Tax Expense | 0.03 | 0.03 | 0.01 | -0.03 | -0.19 | 0.25 |
Earnings From Continuing Operations | -0.68 | -0.67 | -1.03 | -3.25 | -5.35 | -4.5 |
Minority Interest in Earnings | 0 | -0.02 | -0.01 | -0 | -0.14 | -0.18 |
Net Income | -0.68 | -0.69 | -1.04 | -3.25 | -5.49 | -4.68 |
Net Income to Common | -0.68 | -0.69 | -1.04 | -3.25 | -5.49 | -4.68 |
Net Income Growth | - | - | - | - | - | - |
Shares Outstanding (Basic) | 33 | 34 | 35 | 11 | - | 11 |
Shares Outstanding (Diluted) | 33 | 34 | 35 | 11 | - | 11 |
Shares Change | -5.09% | -2.94% | 225.04% | - | - | 11.31% |
EPS (Basic) | -0.02 | -0.02 | -0.03 | -0.30 | - | -0.44 |
EPS (Diluted) | -0.02 | -0.02 | -0.03 | -0.30 | - | -0.44 |
EPS Growth | - | - | - | - | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 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 |
Free Cash Flow | 0.09 | -0.11 | -3.2 | 0.06 | 0.95 | -1.52 |
Free Cash Flow Per Share | 0.00 | -0.00 | -0.09 | 0.01 | - | -0.14 |
Gross Margin | 48.38% | 47.68% | 49.96% | 48.29% | 55.59% | 68.20% |
Operating Margin | -9.24% | -8.77% | -11.83% | -37.07% | -59.81% | -22.87% |
Profit Margin | -9.08% | -8.96% | -13.45% | -45.01% | -73.82% | -48.85% |
Free Cash Flow Margin | 1.15% | -1.42% | -41.38% | 0.77% | 12.73% | -15.90% |
EBITDA | -0.2 | -0.09 | 0.06 | -0.6 | -1.72 | 0.86 |
EBITDA Margin | -2.66% | -1.12% | 0.75% | -8.28% | -23.21% | 8.94% |
D&A For EBITDA | 0.49 | 0.59 | 0.97 | 2.08 | 2.72 | 3.04 |
EBIT | -0.69 | -0.67 | -0.92 | -2.68 | -4.44 | -2.19 |
EBIT Margin | -9.24% | -8.77% | -11.83% | -37.07% | -59.81% | -22.87% |
Revenue as Reported | 7.67 | 7.88 | 7.77 | 7.26 | 7.61 | 9.6 |