YOLFTbeta
TROPHY GAMES Development AS

TROPHY GAMES Development AS

TGAMES · CO · Communication Services / Electronic Gaming & Multimedia

12.85DKK-0.10 (-0.77%)

Price History

Full chart

Market Stats

Previous Close12.95
Open12.95
Day Range12.60 – 12.95
52-Week Range10.60 – 16.85
Volume14.81K
Market Cap386.81M
P/E (TTM)19.23
Forward P/E0.00
EPS0.71
Dividend Yield0.00%
Beta-0.00
50-Day Avg13.86
200-Day Avg14.25

About

TROPHY GAMES Development A/S engages in the developing, manufacturing, publishing, and selling of online games for computers, web, mobiles, and related products in Denmark. It primarily focuses on football management games. The company was incorporated in 2006 and is based in Copenhagen, Denmark.

Company Details

  • SectorCommunication Services
  • IndustryElectronic Gaming & Multimedia
  • CEOMr. Soren Westrup Gleie
  • Employees42
  • HeadquartersMikkel Bryggers Gade 4, Copenhagen, Denmark, 1460, Denmark
  • Websitehttps://trophy-games.com

Leadership

  • Mr. Soren Westrup GleieCo-Founder, CEO & Member of Executive Board
  • Mr. Aran TaghizadehChief Financial Officer
  • Mr. Theis Barenkopf DinesenChief Operating Officer
  • Mr. Jonas AndersenChief Technology Officer
  • Mr. Frederik VigChief Marketing Officer
  • Mr. Daniel LuunChief Executive Officer of Trophy Games Publishing
  • Mr. Mikkel ChristensenHead of Analytics

Financials

Income Statement

Currency: DKK2017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue3.77M4.85M19.93M30.81M37.65M50.59M54.44M90.07M126.45M
Growth (%)-+28.62%+311.32%+54.59%+22.21%+34.35%+7.60%+65.46%+40.39%
Cost of Revenue311.35K12.45K6.47M9.58M28.93M11.04M24.04M19.09M46.10M
Gross Profit3.46M4.83M13.46M21.23M8.72M39.54M30.40M70.98M80.35M
Gross Margin91.74%99.74%67.54%68.90%23.16%78.17%55.84%78.81%63.55%
Operating Expense3.53M2.57M8.97M16.52M10.63M56.01M26.91M61.83M59.91M
Operating Income-69.90K2.26M4.49M4.71M-1.91M-16.47M3.48M9.15M20.44M
Operating Margin-1.86%46.64%22.52%15.29%-5.08%-32.55%6.40%10.16%16.16%
EBITDA241.46K2.27M4.50M5.50M1.80M7.74M5.75M15.76M31.25M
EBITDA Margin6.41%46.90%22.58%17.84%4.79%15.31%10.56%17.50%24.72%
Net Income-98.83K1.57M3.26M3.62M-920.00K-12.47M2.60M7.11M12.54M
Net Income Margin-2.62%32.33%16.35%11.76%-2.44%-24.66%4.77%7.89%9.92%
R&D--785.00K785.00K3.65M17.31M8.27M15.30M10.60M
R&D as % of Total Revenue--3.94%2.55%9.69%34.21%15.20%16.99%8.39%
Interest Expense00147.00K191.00K367.00K396.00K481.00K82.00K1.64M
Interest Expense % of Total Revenue0.00%0.00%0.74%0.62%0.97%0.78%0.88%0.09%1.29%

Balance Sheet

Currency: DKK2017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets3.47M5.39M11.57M14.51M75.01M59.82M62.07M68.19M84.60M
Total Liabilities2.43M2.79M5.71M5.02M10.66M7.95M9.68M9.39M18.48M
Total Equity1.03M2.60M5.86M9.48M64.35M52.19M52.87M58.80M66.12M
Cash313.51K743.22K3.16M1.56M37.76M28.27M24.72M25.43M23.05M
Total Debt--3.53M---94.00K7.00K4.00K
Net Debt-313.51K-743.22K374.00K-1.56M-37.76M-28.27M-24.63M-25.42M-23.05M

Cash Flow

Currency: DKK2017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow3.42M3.42M3.42M6.51M1.86M3.73M11.24M19.26M12.91M
Investing Cash Flow-4.02M-4.02M-4.02M-4.57M-21.45M-13.22M-13.24M-17.58M-10.07M
Financing Cash Flow2.06M2.06M2.06M-3.53M55.79M--1.55M-966.00K-4.90M
Capital Expenditure0848.00K4.02M4.57M8.35M11.12M13.24M17.53M9.36M
Free Cash Flow---602.00K1.93M-6.49M-7.39M-1.99M1.73M3.56M
FCF to OCF---17.61%29.70%-349.89%-198.34%-17.74%8.98%27.55%

Key Statistics & Ratios

Market Cap386.81M
Enterprise Value307.39M
Trailing P/E19.23
Forward P/E0.00
Price / Sales2.31
Price / Book3.74
EPS0.71
Book Value3.53
Revenue (TTM)167.10M
Gross Profit (TTM)122.98M
EBITDA36.12M
Profit Margin11.69%
Operating Margin11.25%
Return on Equity24.65%
Return on Assets16.58%
Shares Outstanding28.34M
Shares Float23.76M
Beta-0.00
Dividend Yield0.00%
Dividend Rate0.00
Payout Ratio0.00%